OMEGA 2.1.0 session HDP2_noIRA started at 2023-03-17 16:11:36

Initializing 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:

Aggregating vehicles from HDP2_noIRA\in\vehicles_mdv_20230208.csv...
2022_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2022_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2022_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2022_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2022_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2022_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2022_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2022_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2022_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2022_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2022_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2022_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2022_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2022_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2022_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2022_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2022_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2022_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2022_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2022_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2022_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2022_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2022_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2022_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2022_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2022_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2022_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2022_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000

Aggregating vehicles from HDP2_noIRA\in\vehicles_mdv_20230208.csv...
2022_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2022_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2022_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2022_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2022_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2022_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2022_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2022_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2022_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2022_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2022_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2022_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2022_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2022_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2022_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2022_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2022_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2022_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2022_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2022_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2022_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2022_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2022_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2022_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2022_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2022_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2022_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2022_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2022_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2022_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2022_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2022_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2022_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2022_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2022_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2022_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2022_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2022_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2022_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2022_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2022_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2022_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2022_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2022_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2022_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2022_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2022_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2022_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2022_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2022_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2022_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2022_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2022_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2022_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2022_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2022_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2022_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2022_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2022_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2022_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2022_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2022_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2022_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2022_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2022_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2022_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2022_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2022_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2022_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2022_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2022_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2022_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2022_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2022_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2022_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2022_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2022_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2022_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2022_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2022_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2022_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2022_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2022_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1383129, Actual GHG Offset Mg 1383128
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.383567
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.616433
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 Ford
2023_0_0    SR:1.000000 CR:1.0000000008 BCR:1.0000000008
2023_0_1    SR:0.900000 CR:1.0000000008 BCR:1.0000000008
2023_0_2    SR:0.810000 CR:1.0000000008 BCR:1.0000000008
2023_0_3    SR:0.729000 CR:1.0000000008 BCR:1.0000000008
2023_0_4    SR:0.656100 CR:1.0000000008 BCR:1.0000000008
2023_0_5    SR:0.590490 CR:1.0000000008 BCR:1.0000000008
2023_0_6    SR:0.531441 CR:1.0000000008 BCR:1.0000000008
2023_0_7    SR:0.478297 CR:1.0000000008 BCR:1.0000000008
2023_0_8    SR:0.430467 CR:1.0000000008 BCR:1.0000000008
2023_0_9    SR:0.387420 CR:1.0000000008 BCR:1.0000000008
2023_0_10   SR:0.348678 CR:1.0000000008 BCR:1.0000000008
2023_0_11   SR:0.313811 CR:1.0000000008 BCR:1.0000000008
2023_0_12   SR:0.282430 CR:1.0000000008 BCR:1.0000000008
2023_0_13   SR:0.254187 CR:1.0000000008 BCR:1.0000000008
2023_0_14   SR:0.228768 CR:1.0000000008 BCR:1.0000000008
2023_0_15   SR:0.205891 CR:1.0000000008 BCR:1.0000000008
2023_0_16   SR:0.185302 CR:1.0000000008 BCR:1.0000000008
2023_0_17   SR:0.166772 CR:1.0000000008 BCR:1.0000000008
2023_0_18   SR:0.150095 CR:1.0000000008 BCR:1.0000000008
2023_0_19   SR:0.135085 CR:1.0000000008 BCR:1.0000000008
2023_0_20   SR:0.121577 CR:1.0000000008 BCR:1.0000000008
2023_0_21   SR:0.109419 CR:1.0000000008 BCR:1.0000000008
2023_0_22   SR:0.098477 CR:1.0000000008 BCR:1.0000000008
2023_0_23   SR:0.088629 CR:1.0000000008 BCR:1.0000000008
2023_0_24   SR:0.079766 CR:1.0000000008 BCR:1.0000000008
2023_0_25   SR:0.071790 CR:1.0000000008 BCR:1.0000000008
2023_0_26   SR:0.064611 CR:1.0000000008 BCR:1.0000000008
2023_0_27   SR:0.058150 CR:1.0000000008 BCR:1.0000000008
2023_0_28   SR:0.052335 CR:1.0000000008 BCR:1.0000000008
2023_0_29   SR:0.047101 CR:1.0000000008 BCR:1.0000000008
2023_0_30   SR:0.042391 CR:1.0000000008 BCR:1.0000000008
2023_0_31   SR:0.038152 CR:1.0000000008 BCR:1.0000000008
2023_0_32   SR:0.034337 CR:1.0000000008 BCR:1.0000000008
2023_0_33   SR:0.030903 CR:1.0000000008 BCR:1.0000000008
2023_0_34   SR:0.027813 CR:1.0000000008 BCR:1.0000000008
2023_0_35   SR:0.025032 CR:1.0000000008 BCR:1.0000000008
2023_0_36   SR:0.022528 CR:1.0000000008 BCR:1.0000000008
2023_0_37   SR:0.020276 CR:1.0000000008 BCR:1.0000000008
2023_0_38   SR:0.018248 CR:1.0000000008 BCR:1.0000000008
2023_0_39   SR:0.016423 CR:1.0000000008 BCR:1.0000000008
2023_0_40   SR:0.014781 CR:1.0000000008 BCR:1.0000000008
2023_0_41   SR:0.013303 CR:1.0000000008 BCR:1.0000000008
2023_0_42   SR:0.011973 CR:1.0000000008 BCR:1.0000000008
2023_0_43   SR:0.010775 CR:1.0000000008 BCR:1.0000000008
2023_0_44   SR:0.009698 CR:1.0000000008 BCR:1.0000000008
2023_0_45   SR:0.008728 CR:1.0000000008 BCR:1.0000000008
2023_0_46   SR:0.007855 CR:1.0000000008 BCR:1.0000000008
2023_0_47   SR:0.007070 CR:1.0000000008 BCR:1.0000000008
2023_0_48   SR:0.006363 CR:1.0000000008 BCR:1.0000000008
2023_0_49   SR:0.005726 CR:1.0000000008 BCR:1.0000000008
2023_0_50   SR:0.005154 CR:1.0000000008 BCR:1.0000000008
2023_0_51   SR:0.004638 CR:1.0000000008 BCR:1.0000000008
2023_0_52   SR:0.004175 CR:1.0000000008 BCR:1.0000000008
2023_0_53   SR:0.003757 CR:1.0000000008 BCR:1.0000000008
2023_0_54   SR:0.003381 CR:1.0000000008 BCR:1.0000000008
2023_0_55   SR:0.003043 CR:1.0000000008 BCR:1.0000000008
2023_0_56   SR:0.002739 CR:1.0000000008 BCR:1.0000000008
2023_0_57   SR:0.002465 CR:1.0000000008 BCR:1.0000000008
2023_0_58   SR:0.002219 CR:1.0000000008 BCR:1.0000000008
2023_0_59   SR:0.001997 CR:1.0000000008 BCR:1.0000000008
2023_0_60   SR:0.001797 CR:1.0000000008 BCR:1.0000000008
2023_0_61   SR:0.001617 CR:1.0000000008 BCR:1.0000000008
2023_0_62   SR:0.001456 CR:1.0000000008 BCR:1.0000000008
2023_0_63   SR:0.001310 CR:1.0000000008 BCR:1.0000000008
2023_0_64   SR:0.001179 CR:1.0000000008 BCR:1.0000000008
2023_0_65   SR:0.001061 CR:1.0000000008 BCR:1.0000000008
2023_0_66   SR:0.000955 CR:1.0000000008 BCR:1.0000000008
2023_0_67   SR:0.000860 CR:1.0000000008 BCR:1.0000000008
2023_0_68   SR:0.000774 CR:1.0000000008 BCR:1.0000000008
2023_0_69   SR:0.000696 CR:1.0000000008 BCR:1.0000000008
2023_0_70   SR:0.000627 CR:1.0000000008 BCR:1.0000000008
2023_0_71   SR:0.000564 CR:1.0000000008 BCR:1.0000000008
2023_0_72   SR:0.000508 CR:1.0000000008 BCR:1.0000000008
2023_0_73   SR:0.000457 CR:1.0000000008 BCR:1.0000000008
2023_0_74   SR:0.000411 CR:1.0000000008 BCR:1.0000000008
2023_0_75   SR:0.000370 CR:1.0000000008 BCR:1.0000000008
2023_0_76   SR:0.000333 CR:1.0000000008 BCR:1.0000000008
2023_0_77   SR:0.000300 CR:1.0000000008 BCR:1.0000000008
2023_0_78   SR:0.000270 CR:1.0000000008 BCR:1.0000000008
2023_0_79   SR:0.000243 CR:1.0000000008 BCR:1.0000000008
2023_0_80   SR:0.000218 CR:1.0000000008 BCR:1.0000000008
2023_0_81   SR:0.000197 CR:1.0000000008 BCR:1.0000000008
2023_0_82   SR:0.000177 CR:1.0000000008 BCR:1.0000000008
2023_0_83   SR:0.000159 CR:1.0000000008 BCR:1.0000000008
2023_0_84   SR:0.000143 CR:1.0000000008 BCR:1.0000000008
2023_0_85   SR:0.000129 CR:1.0000000008 BCR:1.0000000008
2023_0_86   SR:0.000116 CR:1.0000000008 BCR:1.0000000008
2023_0_87   SR:0.000104 CR:1.0000000008 BCR:1.0000000008
2023_0_88   SR:0.000094 CR:1.0000000008 BCR:1.0000000008
2023_0_89   SR:0.000085 CR:1.0000000008 BCR:1.0000000008
2023_0_90   SR:0.000076 CR:1.0000000008 BCR:1.0000000008
2023_0_91   SR:0.000069 CR:1.0000000008 BCR:1.0000000008
2023_0_92   SR:0.000062 CR:1.0000000008 BCR:1.0000000008
2023_0_93   SR:0.000056 CR:1.0000000008 BCR:1.0000000008
2023_0_94   SR:0.000050 CR:1.0000000008 BCR:1.0000000008
2023_0_95   SR:0.000045 CR:1.0000000008 BCR:1.0000000008
2023_0_96   SR:0.000040 CR:1.0000000008 BCR:1.0000000008
2023_0_97   SR:0.000036 CR:1.0000000008 BCR:1.0000000008
2023_0_98   SR:0.000033 CR:1.0000000008 BCR:1.0000000008
2023_0_99   SR:0.000030 CR:1.0000000008 BCR:1.0000000008
2023_0_100  SR:0.000027 CR:1.0000000008 BCR:1.0000000008
2023_0_101  SR:0.000024 CR:1.0000000008 BCR:1.0000000008
2023_0_102  SR:0.000022 CR:1.0000000008 BCR:1.0000000008
2023_0_103  SR:0.000019 CR:1.0000000008 BCR:1.0000000008
2023_0_104  SR:0.000017 CR:1.0000000008 BCR:1.0000000008
2023_0_105  SR:0.000016 CR:1.0000000008 BCR:1.0000000008
2023_0_106  SR:0.000014 CR:1.0000000008 BCR:1.0000000008
2023_0_107  SR:0.000013 CR:1.0000000008 BCR:1.0000000008
2023_0_108  SR:0.000011 CR:1.0000000008 BCR:1.0000000008
2023_0_109  SR:0.000010 CR:1.0000000008 BCR:1.0000000008
2023_0_110  SR:0.000009 CR:1.0000000008 BCR:1.0000000008
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 305255, Actual GHG Offset Mg 305255
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384850
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.615150
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.015925 (DELTA:0.015925)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384850 / 0.368925 (DELTA:0.015925)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.011448 (DELTA:0.011448)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615150 / 0.603703 (DELTA:0.011448)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72870 / $72870 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59642 / $59642 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89528 / $89528 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63565 / $63565 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72870 / $72870 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59642 / $59642 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $89528 / $89528 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63565 / $63565 R:1.000000

cross subsidized price / cost ALT BEV                                 $162398 / $162398 R:1.000000
cross subsidized price / cost ALT ICE                                 $62055 / $62055 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59643 / $59643 R:1.000000
cross subsidized price / cost ALT pickup                              $63565 / $63565 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62563 / $62563 R:1.000000

2023_0_0  SCORE:0.003135, CE:0.015925, 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 Ford
2024_0_0    SR:1.000000 CR:1.0017899275 BCR:1.0017899275
2024_0_1    SR:0.900000 CR:1.0017899275 BCR:1.0017899275
2024_0_2    SR:0.810000 CR:1.0017899275 BCR:1.0017899275
2024_0_3    SR:0.729000 CR:1.0017899275 BCR:1.0017899275
2024_0_4    SR:0.656100 CR:1.0017899275 BCR:1.0017899275
2024_0_5    SR:0.590490 CR:1.0017899275 BCR:1.0017899275
2024_0_6    SR:0.531441 CR:1.0017899275 BCR:1.0017899275
2024_0_7    SR:0.478297 CR:1.0017899275 BCR:1.0017899275
2024_0_8    SR:0.430467 CR:1.0017899275 BCR:1.0017899275
2024_0_9    SR:0.387420 CR:1.0017899275 BCR:1.0017899275
2024_0_10   SR:0.348678 CR:1.0017899275 BCR:1.0017899275
2024_0_11   SR:0.313811 CR:1.0017899275 BCR:1.0017899275
2024_0_12   SR:0.282430 CR:1.0017899275 BCR:1.0017899275
2024_0_13   SR:0.254187 CR:1.0017899275 BCR:1.0017899275
2024_0_14   SR:0.228768 CR:1.0017899275 BCR:1.0017899275
2024_0_15   SR:0.205891 CR:1.0017899275 BCR:1.0017899275
2024_0_16   SR:0.185302 CR:1.0017899275 BCR:1.0017899275
2024_0_17   SR:0.166772 CR:1.0017899275 BCR:1.0017899275
2024_0_18   SR:0.150095 CR:1.0017899275 BCR:1.0017899275
2024_0_19   SR:0.135085 CR:1.0017899275 BCR:1.0017899275
2024_0_20   SR:0.121577 CR:1.0017899275 BCR:1.0017899275
2024_0_21   SR:0.109419 CR:1.0017899275 BCR:1.0017899275
2024_0_22   SR:0.098477 CR:1.0017899275 BCR:1.0017899275
2024_0_23   SR:0.088629 CR:1.0017899275 BCR:1.0017899275
2024_0_24   SR:0.079766 CR:1.0017899275 BCR:1.0017899275
2024_0_25   SR:0.071790 CR:1.0017899275 BCR:1.0017899275
2024_0_26   SR:0.064611 CR:1.0017899275 BCR:1.0017899275
2024_0_27   SR:0.058150 CR:1.0017899275 BCR:1.0017899275
2024_0_28   SR:0.052335 CR:1.0017899275 BCR:1.0017899275
2024_0_29   SR:0.047101 CR:1.0017899275 BCR:1.0017899275
2024_0_30   SR:0.042391 CR:1.0017899275 BCR:1.0017899275
2024_0_31   SR:0.038152 CR:1.0017899275 BCR:1.0017899275
2024_0_32   SR:0.034337 CR:1.0017899275 BCR:1.0017899275
2024_0_33   SR:0.030903 CR:1.0017899275 BCR:1.0017899275
2024_0_34   SR:0.027813 CR:1.0017899275 BCR:1.0017899275
2024_0_35   SR:0.025032 CR:1.0017899275 BCR:1.0017899275
2024_0_36   SR:0.022528 CR:1.0017899275 BCR:1.0017899275
2024_0_37   SR:0.020276 CR:1.0017899275 BCR:1.0017899275
2024_0_38   SR:0.018248 CR:1.0017899275 BCR:1.0017899275
2024_0_39   SR:0.016423 CR:1.0017899275 BCR:1.0017899275
2024_0_40   SR:0.014781 CR:1.0017899275 BCR:1.0017899275
2024_0_41   SR:0.013303 CR:1.0017899275 BCR:1.0017899275
2024_0_42   SR:0.011973 CR:1.0017899275 BCR:1.0017899275
2024_0_43   SR:0.010775 CR:1.0017899275 BCR:1.0017899275
2024_0_44   SR:0.009698 CR:1.0017899275 BCR:1.0017899275
2024_0_45   SR:0.008728 CR:1.0017899275 BCR:1.0017899275
2024_0_46   SR:0.007855 CR:1.0017899275 BCR:1.0017899275
2024_0_47   SR:0.007070 CR:1.0017899275 BCR:1.0017899275
2024_0_48   SR:0.006363 CR:1.0017899275 BCR:1.0017899275
2024_0_49   SR:0.005726 CR:1.0017899275 BCR:1.0017899275
2024_0_50   SR:0.005154 CR:1.0017899275 BCR:1.0017899275
2024_0_51   SR:0.004638 CR:1.0017899275 BCR:1.0017899275
2024_0_52   SR:0.004175 CR:1.0017899275 BCR:1.0017899275
2024_0_53   SR:0.003757 CR:1.0017899275 BCR:1.0017899275
2024_0_54   SR:0.003381 CR:1.0017899275 BCR:1.0017899275
2024_0_55   SR:0.003043 CR:1.0017899275 BCR:1.0017899275
2024_0_56   SR:0.002739 CR:1.0017899275 BCR:1.0017899275
2024_0_57   SR:0.002465 CR:1.0017899275 BCR:1.0017899275
2024_0_58   SR:0.002219 CR:1.0017899275 BCR:1.0017899275
2024_0_59   SR:0.001997 CR:1.0017899275 BCR:1.0017899275
2024_0_60   SR:0.001797 CR:1.0017899275 BCR:1.0017899275
2024_0_61   SR:0.001617 CR:1.0017899275 BCR:1.0017899275
2024_0_62   SR:0.001456 CR:1.0017899275 BCR:1.0017899275
2024_0_63   SR:0.001310 CR:1.0017899275 BCR:1.0017899275
2024_0_64   SR:0.001179 CR:1.0017899275 BCR:1.0017899275
2024_0_65   SR:0.001061 CR:1.0017899275 BCR:1.0017899275
2024_0_66   SR:0.000955 CR:1.0017899275 BCR:1.0017899275
2024_0_67   SR:0.000860 CR:1.0017899275 BCR:1.0017899275
2024_0_68   SR:0.000774 CR:1.0017899275 BCR:1.0017899275
2024_0_69   SR:0.000696 CR:1.0017899275 BCR:1.0017899275
2024_0_70   SR:0.000627 CR:1.0017899275 BCR:1.0017899275
2024_0_71   SR:0.000564 CR:1.0017899275 BCR:1.0017899275
2024_0_72   SR:0.000508 CR:1.0017899275 BCR:1.0017899275
2024_0_73   SR:0.000457 CR:1.0017899275 BCR:1.0017899275
2024_0_74   SR:0.000411 CR:1.0017899275 BCR:1.0017899275
2024_0_75   SR:0.000370 CR:1.0017899275 BCR:1.0017899275
2024_0_76   SR:0.000333 CR:1.0017899275 BCR:1.0017899275
2024_0_77   SR:0.000300 CR:1.0017899275 BCR:1.0017899275
2024_0_78   SR:0.000270 CR:1.0017899275 BCR:1.0017899275
2024_0_79   SR:0.000243 CR:1.0017899275 BCR:1.0017899275
2024_0_80   SR:0.000218 CR:1.0017899275 BCR:1.0017899275
2024_0_81   SR:0.000197 CR:1.0017899275 BCR:1.0017899275
2024_0_82   SR:0.000177 CR:1.0017899275 BCR:1.0017899275
2024_0_83   SR:0.000159 CR:1.0017899275 BCR:1.0017899275
2024_0_84   SR:0.000143 CR:1.0017899275 BCR:1.0017899275
2024_0_85   SR:0.000129 CR:1.0017899275 BCR:1.0017899275
2024_0_86   SR:0.000116 CR:1.0017899275 BCR:1.0017899275
2024_0_87   SR:0.000104 CR:1.0017899275 BCR:1.0017899275
2024_0_88   SR:0.000094 CR:1.0017899275 BCR:1.0017899275
2024_0_89   SR:0.000085 CR:1.0017899275 BCR:1.0017899275
2024_0_90   SR:0.000076 CR:1.0017899275 BCR:1.0017899275
2024_0_91   SR:0.000069 CR:1.0017899275 BCR:1.0017899275
2024_0_92   SR:0.000062 CR:1.0017899275 BCR:1.0017899275
2024_0_93   SR:0.000056 CR:1.0017899275 BCR:1.0017899275
2024_0_94   SR:0.000050 CR:1.0017899275 BCR:1.0017899275
2024_0_95   SR:0.000045 CR:1.0017899275 BCR:1.0017899275
2024_0_96   SR:0.000040 CR:1.0017899275 BCR:1.0017899275
2024_0_97   SR:0.000036 CR:1.0017899275 BCR:1.0017899275
2024_0_98   SR:0.000033 CR:1.0017899275 BCR:1.0017899275
2024_0_99   SR:0.000030 CR:1.0017899275 BCR:1.0017899275
2024_0_100  SR:0.000027 CR:1.0017899275 BCR:1.0017899275
2024_0_101  SR:0.000024 CR:1.0017899275 BCR:1.0017899275
2024_0_102  SR:0.000022 CR:1.0017899275 BCR:1.0017899275
2024_0_103  SR:0.000019 CR:1.0017899275 BCR:1.0017899275
2024_0_104  SR:0.000017 CR:1.0017899275 BCR:1.0017899275
2024_0_105  SR:0.000016 CR:1.0017899275 BCR:1.0017899275
2024_0_106  SR:0.000014 CR:1.0017899275 BCR:1.0017899275
2024_0_107  SR:0.000013 CR:1.0017899275 BCR:1.0017899275
2024_0_108  SR:0.000011 CR:1.0017899275 BCR:1.0017899275
2024_0_109  SR:0.000010 CR:1.0017899275 BCR:1.0017899275
2024_0_110  SR:0.000009 CR:1.0017899275 BCR:1.0017899275
PRODUCER FINAL COMPLIANCE DELTA 0.001790
Target GHG Offset Mg -126565, Actual GHG Offset Mg -158206
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384447
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.615553
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.020117 (DELTA:0.020117)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384447 / 0.364330 (DELTA:0.020117)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.014872 (DELTA:0.014872)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615553 / 0.600681 (DELTA:0.014872)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72229 / $72229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88698 / $88698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63456 / $63456 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72229 / $72229 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59583 / $59583 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $88698 / $88698 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63456 / $63456 R:1.000000

cross subsidized price / cost ALT BEV                                 $160927 / $160927 R:1.000000
cross subsidized price / cost ALT ICE                                 $61967 / $61967 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup                              $63457 / $63457 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62597 / $62597 R:1.000000

2024_0_0  SCORE:0.004073, CE:0.020117, 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 Ford
2025_0_0    SR:1.000000 CR:1.0046573877 BCR:1.0046573877
2025_0_1    SR:0.900000 CR:1.0046573877 BCR:1.0046573877
2025_0_2    SR:0.810000 CR:1.0046573877 BCR:1.0046573877
2025_0_3    SR:0.729000 CR:1.0046573877 BCR:1.0046573877
2025_0_4    SR:0.656100 CR:1.0046573877 BCR:1.0046573877
2025_0_5    SR:0.590490 CR:1.0046573877 BCR:1.0046573877
2025_0_6    SR:0.531441 CR:1.0046573877 BCR:1.0046573877
2025_0_7    SR:0.478297 CR:1.0046573877 BCR:1.0046573877
2025_0_8    SR:0.430467 CR:1.0046573877 BCR:1.0046573877
2025_0_9    SR:0.387420 CR:1.0046573877 BCR:1.0046573877
2025_0_10   SR:0.348678 CR:1.0046573877 BCR:1.0046573877
2025_0_11   SR:0.313811 CR:1.0046573877 BCR:1.0046573877
2025_0_12   SR:0.282430 CR:1.0046573877 BCR:1.0046573877
2025_0_13   SR:0.254187 CR:1.0046573877 BCR:1.0046573877
2025_0_14   SR:0.228768 CR:1.0046573877 BCR:1.0046573877
2025_0_15   SR:0.205891 CR:1.0046573877 BCR:1.0046573877
2025_0_16   SR:0.185302 CR:1.0046573877 BCR:1.0046573877
2025_0_17   SR:0.166772 CR:1.0046573877 BCR:1.0046573877
2025_0_18   SR:0.150095 CR:1.0046573877 BCR:1.0046573877
2025_0_19   SR:0.135085 CR:1.0046573877 BCR:1.0046573877
2025_0_20   SR:0.121577 CR:1.0045354366 BCR:1.0045354366
2025_0_21   SR:0.109419 CR:1.0045354366 BCR:1.0045354366
2025_0_22   SR:0.098477 CR:1.0041433573 BCR:1.0041433573
2025_0_23   SR:0.088629 CR:1.0041433573 BCR:1.0041433573
2025_0_24   SR:0.079766 CR:1.0041433573 BCR:1.0041433573
2025_0_25   SR:0.071790 CR:1.0041433573 BCR:1.0041433573
2025_0_26   SR:0.064611 CR:1.0041433573 BCR:1.0041433573
2025_0_27   SR:0.058150 CR:1.0041433573 BCR:1.0041433573
2025_0_28   SR:0.052335 CR:1.0041433573 BCR:1.0041433573
2025_0_29   SR:0.047101 CR:1.0041433573 BCR:1.0041433573
2025_0_30   SR:0.042391 CR:1.0041433573 BCR:1.0041433573
2025_0_31   SR:0.038152 CR:1.0041433573 BCR:1.0041433573
2025_0_32   SR:0.034337 CR:1.0041433573 BCR:1.0041433573
2025_0_33   SR:0.030903 CR:1.0041433573 BCR:1.0041433573
2025_0_34   SR:0.027813 CR:1.0041433573 BCR:1.0041433573
2025_0_35   SR:0.025032 CR:1.0041433573 BCR:1.0041433573
2025_0_36   SR:0.022528 CR:1.0041433573 BCR:1.0041433573
2025_0_37   SR:0.020276 CR:1.0041433573 BCR:1.0041433573
2025_0_38   SR:0.018248 CR:1.0041433573 BCR:1.0041433573
2025_0_39   SR:0.016423 CR:1.0041433573 BCR:1.0041433573
2025_0_40   SR:0.014781 CR:1.0041433573 BCR:1.0041433573
2025_0_41   SR:0.013303 CR:1.0041433573 BCR:1.0041433573
2025_0_42   SR:0.011973 CR:1.0041433573 BCR:1.0041433573
2025_0_43   SR:0.010775 CR:1.0041433573 BCR:1.0041433573
2025_0_44   SR:0.009698 CR:1.0041433573 BCR:1.0041433573
2025_0_45   SR:0.008728 CR:1.0041433573 BCR:1.0041433573
2025_0_46   SR:0.007855 CR:1.0041433573 BCR:1.0041433573
2025_0_47   SR:0.007070 CR:1.0041433573 BCR:1.0041433573
2025_0_48   SR:0.006363 CR:1.0041433573 BCR:1.0041433573
2025_0_49   SR:0.005726 CR:1.0041433573 BCR:1.0041433573
2025_0_50   SR:0.005154 CR:1.0041433573 BCR:1.0041433573
2025_0_51   SR:0.004638 CR:1.0041433573 BCR:1.0041433573
2025_0_52   SR:0.004175 CR:1.0041433573 BCR:1.0041433573
2025_0_53   SR:0.003757 CR:1.0041433573 BCR:1.0041433573
2025_0_54   SR:0.003381 CR:1.0041433573 BCR:1.0041433573
2025_0_55   SR:0.003043 CR:1.0041433573 BCR:1.0041433573
2025_0_56   SR:0.002739 CR:1.0041433573 BCR:1.0041433573
2025_0_57   SR:0.002465 CR:1.0041433573 BCR:1.0041433573
2025_0_58   SR:0.002219 CR:1.0041433573 BCR:1.0041433573
2025_0_59   SR:0.001997 CR:1.0041433573 BCR:1.0041433573
2025_0_60   SR:0.001797 CR:1.0041433573 BCR:1.0041433573
2025_0_61   SR:0.001617 CR:1.0041433573 BCR:1.0041433573
2025_0_62   SR:0.001456 CR:1.0041433573 BCR:1.0041433573
2025_0_63   SR:0.001310 CR:1.0041433573 BCR:1.0041433573
2025_0_64   SR:0.001179 CR:1.0041433573 BCR:1.0041433573
2025_0_65   SR:0.001061 CR:1.0041433573 BCR:1.0041433573
2025_0_66   SR:0.000955 CR:1.0041433573 BCR:1.0041433573
2025_0_67   SR:0.000860 CR:1.0041433573 BCR:1.0041433573
2025_0_68   SR:0.000774 CR:1.0041433573 BCR:1.0041433573
2025_0_69   SR:0.000696 CR:1.0041433573 BCR:1.0041433573
2025_0_70   SR:0.000627 CR:1.0041433573 BCR:1.0041433573
2025_0_71   SR:0.000564 CR:1.0041433573 BCR:1.0041433573
2025_0_72   SR:0.000508 CR:1.0041433573 BCR:1.0041433573
2025_0_73   SR:0.000457 CR:1.0041433573 BCR:1.0041433573
2025_0_74   SR:0.000411 CR:1.0041433573 BCR:1.0041433573
2025_0_75   SR:0.000370 CR:1.0041433573 BCR:1.0041433573
2025_0_76   SR:0.000333 CR:1.0041433573 BCR:1.0041433573
2025_0_77   SR:0.000300 CR:1.0041433573 BCR:1.0041433573
2025_0_78   SR:0.000270 CR:1.0041433573 BCR:1.0041433573
2025_0_79   SR:0.000243 CR:1.0041433573 BCR:1.0041433573
2025_0_80   SR:0.000218 CR:1.0041433573 BCR:1.0041433573
2025_0_81   SR:0.000197 CR:1.0041433573 BCR:1.0041433573
2025_0_82   SR:0.000177 CR:1.0041433573 BCR:1.0041433573
2025_0_83   SR:0.000159 CR:1.0041433573 BCR:1.0041433573
2025_0_84   SR:0.000143 CR:1.0041433573 BCR:1.0041433573
2025_0_85   SR:0.000129 CR:1.0041433573 BCR:1.0041433573
2025_0_86   SR:0.000116 CR:1.0041433573 BCR:1.0041433573
2025_0_87   SR:0.000104 CR:1.0041433573 BCR:1.0041433573
2025_0_88   SR:0.000094 CR:1.0041433573 BCR:1.0041433573
2025_0_89   SR:0.000085 CR:1.0041433573 BCR:1.0041433573
2025_0_90   SR:0.000076 CR:1.0041433573 BCR:1.0041433573
2025_0_91   SR:0.000069 CR:1.0041433573 BCR:1.0041433573
2025_0_92   SR:0.000062 CR:1.0041433573 BCR:1.0041433573
2025_0_93   SR:0.000056 CR:1.0041433573 BCR:1.0041433573
2025_0_94   SR:0.000050 CR:1.0041433573 BCR:1.0041433573
2025_0_95   SR:0.000045 CR:1.0041433573 BCR:1.0041433573
2025_0_96   SR:0.000040 CR:1.0041433573 BCR:1.0041433573
2025_0_97   SR:0.000036 CR:1.0041433573 BCR:1.0041433573
2025_0_98   SR:0.000033 CR:1.0041433573 BCR:1.0041433573
2025_0_99   SR:0.000030 CR:1.0041433573 BCR:1.0041433573
2025_0_100  SR:0.000027 CR:1.0041433573 BCR:1.0041433573
2025_0_101  SR:0.000024 CR:1.0041433573 BCR:1.0041433573
2025_0_102  SR:0.000022 CR:1.0041433573 BCR:1.0041433573
2025_0_103  SR:0.000019 CR:1.0041433573 BCR:1.0041433573
2025_0_104  SR:0.000017 CR:1.0041433573 BCR:1.0041433573
2025_0_105  SR:0.000016 CR:1.0041433573 BCR:1.0041433573
2025_0_106  SR:0.000014 CR:1.0041433573 BCR:1.0041433573
2025_0_107  SR:0.000013 CR:1.0041433573 BCR:1.0041433573
2025_0_108  SR:0.000011 CR:1.0041433573 BCR:1.0041433573
2025_0_109  SR:0.000010 CR:1.0041433573 BCR:1.0041433573
2025_0_110  SR:0.000009 CR:1.0041433573 BCR:1.0041433573
PRODUCER FINAL COMPLIANCE DELTA 0.004143
Target GHG Offset Mg -286490, Actual GHG Offset Mg -358104
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.016013
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.368345
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.615642
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.016013 / 0.024912 (DELTA:0.008899)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.368345 / 0.359446 (DELTA:0.008899)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.018683 (DELTA:0.018683)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615642 / 0.596959 (DELTA:0.018683)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71791 / $71791 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59524 / $59524 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88127 / $88127 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63350 / $63350 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71791 / $71791 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59524 / $59524 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $88127 / $88127 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63350 / $63350 R:1.000000

cross subsidized price / cost ALT BEV                                 $71810 / $71810 R:1.000000
cross subsidized price / cost ALT ICE                                 $61918 / $61918 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60035 / $60035 R:1.000000
cross subsidized price / cost ALT pickup                              $63351 / $63351 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62648 / $62648 R:1.000000

2025_0_0  SCORE:0.005117, CE:0.018683, 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 Ford
2026_0_0    SR:1.000000 CR:1.0112058146 BCR:1.0112058146
2026_0_1    SR:0.900000 CR:1.0112058146 BCR:1.0112058146
2026_0_2    SR:0.810000 CR:1.0112058146 BCR:1.0112058146
2026_0_3    SR:0.729000 CR:1.0112058146 BCR:1.0112058146
2026_0_4    SR:0.656100 CR:1.0112058146 BCR:1.0112058146
2026_0_5    SR:0.590490 CR:1.0112058146 BCR:1.0112058146
2026_0_6    SR:0.531441 CR:1.0112058146 BCR:1.0112058146
2026_0_7    SR:0.478297 CR:1.0112058146 BCR:1.0112058146
2026_0_8    SR:0.430467 CR:1.0112058146 BCR:1.0112058146
2026_0_9    SR:0.387420 CR:1.0112058146 BCR:1.0112058146
2026_0_10   SR:0.348678 CR:1.0112058146 BCR:1.0112058146
2026_0_11   SR:0.313811 CR:1.0112058146 BCR:1.0112058146
2026_0_12   SR:0.282430 CR:1.0112058146 BCR:1.0112058146
2026_0_13   SR:0.254187 CR:1.0112058146 BCR:1.0112058146
2026_0_14   SR:0.228768 CR:1.0112058146 BCR:1.0112058146
2026_0_15   SR:0.205891 CR:1.0112058146 BCR:1.0112058146
2026_0_16   SR:0.185302 CR:1.0112058146 BCR:1.0112058146
2026_0_17   SR:0.166772 CR:1.0094722125 BCR:1.0094722125
2026_0_18   SR:0.150095 CR:1.0094722125 BCR:1.0094722125
2026_0_19   SR:0.135085 CR:1.0094722125 BCR:1.0094722125
2026_0_20   SR:0.121577 CR:1.0094722125 BCR:1.0094722125
2026_0_21   SR:0.109419 CR:1.0094722125 BCR:1.0094722125
2026_0_22   SR:0.098477 CR:1.0094722125 BCR:1.0094722125
2026_0_23   SR:0.088629 CR:1.0094722125 BCR:1.0094722125
2026_0_24   SR:0.079766 CR:1.0094722125 BCR:1.0094722125
2026_0_25   SR:0.071790 CR:1.0094722125 BCR:1.0094722125
2026_0_26   SR:0.064611 CR:1.0094722125 BCR:1.0094722125
2026_0_27   SR:0.058150 CR:1.0087756387 BCR:1.0087756387
2026_0_28   SR:0.052335 CR:1.0087756387 BCR:1.0087756387
2026_0_29   SR:0.047101 CR:1.0087756387 BCR:1.0087756387
2026_0_30   SR:0.042391 CR:1.0087756387 BCR:1.0087756387
2026_0_31   SR:0.038152 CR:1.0087756387 BCR:1.0087756387
2026_0_32   SR:0.034337 CR:1.0087756387 BCR:1.0087756387
2026_0_33   SR:0.030903 CR:1.0087756387 BCR:1.0087756387
2026_0_34   SR:0.027813 CR:1.0087756387 BCR:1.0087756387
2026_0_35   SR:0.025032 CR:1.0087756387 BCR:1.0087756387
2026_0_36   SR:0.022528 CR:1.0087756387 BCR:1.0087756387
2026_0_37   SR:0.020276 CR:1.0087756387 BCR:1.0087756387
2026_0_38   SR:0.018248 CR:1.0087756387 BCR:1.0087756387
2026_0_39   SR:0.016423 CR:1.0087756387 BCR:1.0087756387
2026_0_40   SR:0.014781 CR:1.0087756387 BCR:1.0087756387
2026_0_41   SR:0.013303 CR:1.0087756387 BCR:1.0087756387
2026_0_42   SR:0.011973 CR:1.0087756387 BCR:1.0087756387
2026_0_43   SR:0.010775 CR:1.0087756387 BCR:1.0087756387
2026_0_44   SR:0.009698 CR:1.0087756387 BCR:1.0087756387
2026_0_45   SR:0.008728 CR:1.0087756387 BCR:1.0087756387
2026_0_46   SR:0.007855 CR:1.0087756387 BCR:1.0087756387
2026_0_47   SR:0.007070 CR:1.0087756387 BCR:1.0087756387
2026_0_48   SR:0.006363 CR:1.0087756387 BCR:1.0087756387
2026_0_49   SR:0.005726 CR:1.0087756387 BCR:1.0087756387
2026_0_50   SR:0.005154 CR:1.0087756387 BCR:1.0087756387
2026_0_51   SR:0.004638 CR:1.0086278815 BCR:1.0086278815
2026_0_52   SR:0.004175 CR:1.0086278815 BCR:1.0086278815
2026_0_53   SR:0.003757 CR:1.0086278815 BCR:1.0086278815
2026_0_54   SR:0.003381 CR:1.0086278815 BCR:1.0086278815
2026_0_55   SR:0.003043 CR:1.0086278815 BCR:1.0086278815
2026_0_56   SR:0.002739 CR:1.0086278815 BCR:1.0086278815
2026_0_57   SR:0.002465 CR:1.0086278815 BCR:1.0086278815
2026_0_58   SR:0.002219 CR:1.0086278815 BCR:1.0086278815
2026_0_59   SR:0.001997 CR:1.0086278815 BCR:1.0086278815
2026_0_60   SR:0.001797 CR:1.0086278815 BCR:1.0086278815
2026_0_61   SR:0.001617 CR:1.0086278815 BCR:1.0086278815
2026_0_62   SR:0.001456 CR:1.0086278815 BCR:1.0086278815
2026_0_63   SR:0.001310 CR:1.0086278815 BCR:1.0086278815
2026_0_64   SR:0.001179 CR:1.0086278815 BCR:1.0086278815
2026_0_65   SR:0.001061 CR:1.0086278815 BCR:1.0086278815
2026_0_66   SR:0.000955 CR:1.0086278815 BCR:1.0086278815
2026_0_67   SR:0.000860 CR:1.0086278815 BCR:1.0086278815
2026_0_68   SR:0.000774 CR:1.0086278815 BCR:1.0086278815
2026_0_69   SR:0.000696 CR:1.0086278815 BCR:1.0086278815
2026_0_70   SR:0.000627 CR:1.0086278815 BCR:1.0086278815
2026_0_71   SR:0.000564 CR:1.0086278815 BCR:1.0086278815
2026_0_72   SR:0.000508 CR:1.0086278815 BCR:1.0086278815
2026_0_73   SR:0.000457 CR:1.0086278815 BCR:1.0086278815
2026_0_74   SR:0.000411 CR:1.0086278815 BCR:1.0086278815
2026_0_75   SR:0.000370 CR:1.0086278815 BCR:1.0086278815
2026_0_76   SR:0.000333 CR:1.0086278815 BCR:1.0086278815
2026_0_77   SR:0.000300 CR:1.0086278815 BCR:1.0086278815
2026_0_78   SR:0.000270 CR:1.0086278815 BCR:1.0086278815
2026_0_79   SR:0.000243 CR:1.0086277757 BCR:1.0086277757
2026_0_80   SR:0.000218 CR:1.0086216944 BCR:1.0086216944
2026_0_81   SR:0.000197 CR:1.0086216944 BCR:1.0086216944
2026_0_82   SR:0.000177 CR:1.0086216944 BCR:1.0086216944
2026_0_83   SR:0.000159 CR:1.0086216944 BCR:1.0086216944
2026_0_84   SR:0.000143 CR:1.0086216944 BCR:1.0086216944
2026_0_85   SR:0.000129 CR:1.0086216944 BCR:1.0086216944
2026_0_86   SR:0.000116 CR:1.0086216944 BCR:1.0086216944
2026_0_87   SR:0.000104 CR:1.0086216944 BCR:1.0086216944
2026_0_88   SR:0.000094 CR:1.0086216944 BCR:1.0086216944
2026_0_89   SR:0.000085 CR:1.0086216944 BCR:1.0086216944
2026_0_90   SR:0.000076 CR:1.0086216944 BCR:1.0086216944
2026_0_91   SR:0.000069 CR:1.0086216944 BCR:1.0086216944
2026_0_92   SR:0.000062 CR:1.0086216944 BCR:1.0086216944
2026_0_93   SR:0.000056 CR:1.0086216944 BCR:1.0086216944
2026_0_94   SR:0.000050 CR:1.0086216944 BCR:1.0086216944
2026_0_95   SR:0.000045 CR:1.0086202623 BCR:1.0086202623
2026_0_96   SR:0.000040 CR:1.0086202623 BCR:1.0086202623
2026_0_97   SR:0.000036 CR:1.0086202623 BCR:1.0086202623
2026_0_98   SR:0.000033 CR:1.0086202623 BCR:1.0086202623
2026_0_99   SR:0.000030 CR:1.0086202623 BCR:1.0086202623
2026_0_100  SR:0.000027 CR:1.0086202623 BCR:1.0086202623
2026_0_101  SR:0.000024 CR:1.0086202623 BCR:1.0086202623
2026_0_102  SR:0.000022 CR:1.0086202623 BCR:1.0086202623
2026_0_103  SR:0.000019 CR:1.0086202623 BCR:1.0086202623
2026_0_104  SR:0.000017 CR:1.0086202623 BCR:1.0086202623
2026_0_105  SR:0.000016 CR:1.0086202623 BCR:1.0086202623
2026_0_106  SR:0.000014 CR:1.0086202623 BCR:1.0086202623
2026_0_107  SR:0.000013 CR:1.0086202623 BCR:1.0086202623
2026_0_108  SR:0.000011 CR:1.0086202623 BCR:1.0086202623
2026_0_109  SR:0.000010 CR:1.0086202623 BCR:1.0086202623
2026_0_110  SR:0.000009 CR:1.0086202623 BCR:1.0086202623
PRODUCER FINAL COMPLIANCE DELTA 0.008620
Target GHG Offset Mg -582080, Actual GHG Offset Mg -727549
Target Compliance Ratio 1.009, Actual Compliance Ratio 1.009
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.021678
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.362337
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.615985
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.021678 / 0.028656 (DELTA:0.006978)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.362337 / 0.355359 (DELTA:0.006978)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.020861 (DELTA:0.020861)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615985 / 0.595125 (DELTA:0.020861)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72066 / $72066 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59467 / $59467 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88981 / $88981 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63237 / $63237 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72066 / $72066 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59467 / $59467 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $88981 / $88981 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63237 / $63237 R:1.000000

cross subsidized price / cost ALT BEV                                 $72081 / $72081 R:1.000000
cross subsidized price / cost ALT ICE                                 $61841 / $61841 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60178 / $60178 R:1.000000
cross subsidized price / cost ALT pickup                              $63237 / $63237 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62687 / $62687 R:1.000000

2026_0_0  SCORE:0.005713, CE:0.020861, 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 Ford
2027_0_0    SR:1.000000 CR:1.0086444616 BCR:1.0086444616
2027_0_1    SR:0.900000 CR:1.0086443424 BCR:1.0086443424
2027_0_2    SR:0.810000 CR:1.0086443424 BCR:1.0086443424
2027_0_3    SR:0.729000 CR:1.0086443424 BCR:1.0086443424
2027_0_4    SR:0.656100 CR:1.0086443424 BCR:1.0086443424
2027_0_5    SR:0.590490 CR:1.0086443424 BCR:1.0086443424
2027_0_6    SR:0.531441 CR:1.0086443424 BCR:1.0086443424
2027_0_7    SR:0.478297 CR:1.0086443424 BCR:1.0086443424
2027_0_8    SR:0.430467 CR:1.0086443424 BCR:1.0086443424
2027_0_9    SR:0.387420 CR:1.0086443424 BCR:1.0086443424
2027_0_10   SR:0.348678 CR:1.0086443424 BCR:1.0086443424
2027_0_11   SR:0.313811 CR:1.0086443424 BCR:1.0086443424
2027_0_12   SR:0.282430 CR:1.0086443424 BCR:1.0086443424
2027_0_13   SR:0.254187 CR:1.0086443424 BCR:1.0086443424
2027_0_14   SR:0.228768 CR:1.0086443424 BCR:1.0086443424
2027_0_15   SR:0.205891 CR:1.0086443424 BCR:1.0086443424
2027_0_16   SR:0.185302 CR:1.0086443424 BCR:1.0086443424
2027_0_17   SR:0.166772 CR:1.0086443424 BCR:1.0086443424
2027_0_18   SR:0.150095 CR:1.0086443424 BCR:1.0086443424
2027_0_19   SR:0.135085 CR:1.0086443424 BCR:1.0086443424
2027_0_20   SR:0.121577 CR:1.0086443424 BCR:1.0086443424
2027_0_21   SR:0.109419 CR:1.0086443424 BCR:1.0086443424
2027_0_22   SR:0.098477 CR:1.0086443424 BCR:1.0086443424
2027_0_23   SR:0.088629 CR:1.0086443424 BCR:1.0086443424
2027_0_24   SR:0.079766 CR:1.0086443424 BCR:1.0086443424
2027_0_25   SR:0.071790 CR:1.0086443424 BCR:1.0086443424
2027_0_26   SR:0.064611 CR:1.0086443424 BCR:1.0086443424
2027_0_27   SR:0.058150 CR:1.0086443424 BCR:1.0086443424
2027_0_28   SR:0.052335 CR:1.0086443424 BCR:1.0086443424
2027_0_29   SR:0.047101 CR:1.0086443424 BCR:1.0086443424
2027_0_30   SR:0.042391 CR:1.0086443424 BCR:1.0086443424
2027_0_31   SR:0.038152 CR:1.0086443424 BCR:1.0086443424
2027_0_32   SR:0.034337 CR:1.0086443424 BCR:1.0086443424
2027_0_33   SR:0.030903 CR:1.0086443424 BCR:1.0086443424
2027_0_34   SR:0.027813 CR:1.0086443424 BCR:1.0086443424
2027_0_35   SR:0.025032 CR:1.0086443424 BCR:1.0086443424
2027_0_36   SR:0.022528 CR:1.0086443424 BCR:1.0086443424
2027_0_37   SR:0.020276 CR:1.0086443424 BCR:1.0086443424
2027_0_38   SR:0.018248 CR:1.0086443424 BCR:1.0086443424
2027_0_39   SR:0.016423 CR:1.0086443424 BCR:1.0086443424
2027_0_40   SR:0.014781 CR:1.0086443424 BCR:1.0086443424
2027_0_41   SR:0.013303 CR:1.0086443424 BCR:1.0086443424
2027_0_42   SR:0.011973 CR:1.0082508326 BCR:1.0082508326
2027_0_43   SR:0.010775 CR:1.0082508326 BCR:1.0082508326
2027_0_44   SR:0.009698 CR:1.0082508326 BCR:1.0082508326
2027_0_45   SR:0.008728 CR:1.0082508326 BCR:1.0082508326
2027_0_46   SR:0.007855 CR:1.0082508326 BCR:1.0082508326
2027_0_47   SR:0.007070 CR:1.0082508326 BCR:1.0082508326
2027_0_48   SR:0.006363 CR:1.0082508326 BCR:1.0082508326
2027_0_49   SR:0.005726 CR:1.0082508326 BCR:1.0082508326
2027_0_50   SR:0.005154 CR:1.0082508326 BCR:1.0082508326
2027_0_51   SR:0.004638 CR:1.0082508326 BCR:1.0082508326
2027_0_52   SR:0.004175 CR:1.0082508326 BCR:1.0082508326
2027_0_53   SR:0.003757 CR:1.0082508326 BCR:1.0082508326
2027_0_54   SR:0.003381 CR:1.0082508326 BCR:1.0082508326
2027_0_55   SR:0.003043 CR:1.0082508326 BCR:1.0082508326
2027_0_56   SR:0.002739 CR:1.0082508326 BCR:1.0082508326
2027_0_57   SR:0.002465 CR:1.0082508326 BCR:1.0082508326
2027_0_58   SR:0.002219 CR:1.0082508326 BCR:1.0082508326
2027_0_59   SR:0.001997 CR:1.0082508326 BCR:1.0082508326
2027_0_60   SR:0.001797 CR:1.0082508326 BCR:1.0082508326
2027_0_61   SR:0.001617 CR:1.0082508326 BCR:1.0082508326
2027_0_62   SR:0.001456 CR:1.0082508326 BCR:1.0082508326
2027_0_63   SR:0.001310 CR:1.0082508326 BCR:1.0082508326
2027_0_64   SR:0.001179 CR:1.0082508326 BCR:1.0082508326
2027_0_65   SR:0.001061 CR:1.0082508326 BCR:1.0082508326
2027_0_66   SR:0.000955 CR:1.0082193613 BCR:1.0082193613
2027_0_67   SR:0.000860 CR:1.0082193613 BCR:1.0082193613
2027_0_68   SR:0.000774 CR:1.0082193613 BCR:1.0082193613
2027_0_69   SR:0.000696 CR:1.0082193613 BCR:1.0082193613
2027_0_70   SR:0.000627 CR:1.0082193613 BCR:1.0082193613
2027_0_71   SR:0.000564 CR:1.0082193613 BCR:1.0082193613
2027_0_72   SR:0.000508 CR:1.0082193613 BCR:1.0082193613
2027_0_73   SR:0.000457 CR:1.0082193613 BCR:1.0082193613
2027_0_74   SR:0.000411 CR:1.0082193613 BCR:1.0082193613
2027_0_75   SR:0.000370 CR:1.0082193613 BCR:1.0082193613
2027_0_76   SR:0.000333 CR:1.0082193613 BCR:1.0082193613
2027_0_77   SR:0.000300 CR:1.0082193613 BCR:1.0082193613
2027_0_78   SR:0.000270 CR:1.0082193613 BCR:1.0082193613
2027_0_79   SR:0.000243 CR:1.0082193613 BCR:1.0082193613
2027_0_80   SR:0.000218 CR:1.0082193613 BCR:1.0082193613
2027_0_81   SR:0.000197 CR:1.0082193613 BCR:1.0082193613
2027_0_82   SR:0.000177 CR:1.0082193613 BCR:1.0082193613
2027_0_83   SR:0.000159 CR:1.0082193613 BCR:1.0082193613
2027_0_84   SR:0.000143 CR:1.0082193613 BCR:1.0082193613
2027_0_85   SR:0.000129 CR:1.0082193613 BCR:1.0082193613
2027_0_86   SR:0.000116 CR:1.0082193613 BCR:1.0082193613
2027_0_87   SR:0.000104 CR:1.0082193613 BCR:1.0082193613
2027_0_88   SR:0.000094 CR:1.0082193613 BCR:1.0082193613
2027_0_89   SR:0.000085 CR:1.0082193613 BCR:1.0082193613
2027_0_90   SR:0.000076 CR:1.0082168579 BCR:1.0082168579
2027_0_91   SR:0.000069 CR:1.0082168579 BCR:1.0082168579
2027_0_92   SR:0.000062 CR:1.0082168579 BCR:1.0082168579
2027_0_93   SR:0.000056 CR:1.0082168579 BCR:1.0082168579
2027_0_94   SR:0.000050 CR:1.0082168579 BCR:1.0082168579
2027_0_95   SR:0.000045 CR:1.0082168579 BCR:1.0082168579
2027_0_96   SR:0.000040 CR:1.0082168579 BCR:1.0082168579
2027_0_97   SR:0.000036 CR:1.0082168579 BCR:1.0082168579
2027_0_98   SR:0.000033 CR:1.0082168579 BCR:1.0082168579
2027_0_99   SR:0.000030 CR:1.0082168579 BCR:1.0082168579
2027_0_100  SR:0.000027 CR:1.0082168579 BCR:1.0082168579
2027_0_101  SR:0.000024 CR:1.0082168579 BCR:1.0082168579
2027_0_102  SR:0.000022 CR:1.0082168579 BCR:1.0082168579
2027_0_103  SR:0.000019 CR:1.0082168579 BCR:1.0082168579
2027_0_104  SR:0.000017 CR:1.0082168579 BCR:1.0082168579
2027_0_105  SR:0.000016 CR:1.0082168579 BCR:1.0082168579
2027_0_106  SR:0.000014 CR:1.0082168579 BCR:1.0082168579
2027_0_107  SR:0.000013 CR:1.0082168579 BCR:1.0082168579
2027_0_108  SR:0.000011 CR:1.0082168579 BCR:1.0082168579
2027_0_109  SR:0.000010 CR:1.0082168579 BCR:1.0082168579
2027_0_110  SR:0.000009 CR:1.0082168579 BCR:1.0082168579
PRODUCER FINAL COMPLIANCE DELTA 0.008217
Target GHG Offset Mg -544923, Actual GHG Offset Mg -681150
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.054830
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.330352
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.614818
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.054830 / 0.040720 (DELTA:0.014110)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.330352 / 0.344462 (DELTA:0.014110)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.034364 (DELTA:0.034364)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.614818 / 0.580455 (DELTA:0.034364)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69926 / $69926 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59411 / $59411 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84697 / $84697 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63135 / $63135 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69926 / $69926 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59411 / $59411 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84697 / $84697 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63135 / $63135 R:1.000000

cross subsidized price / cost ALT BEV                                 $69931 / $69931 R:1.000000
cross subsidized price / cost ALT ICE                                 $61833 / $61833 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60907 / $60907 R:1.000000
cross subsidized price / cost ALT pickup                              $63135 / $63135 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62869 / $62869 R:1.000000

2027_0_0  SCORE:0.009411, CE:0.034364, 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 Ford
2028_0_0    SR:1.000000 CR:1.0101323128 BCR:1.0101323128
2028_0_1    SR:0.900000 CR:1.0101323128 BCR:1.0101323128
2028_0_2    SR:0.810000 CR:1.0101323128 BCR:1.0101323128
2028_0_3    SR:0.729000 CR:1.0101323128 BCR:1.0101323128
2028_0_4    SR:0.656100 CR:1.0101323128 BCR:1.0101323128
2028_0_5    SR:0.590490 CR:1.0101323128 BCR:1.0101323128
2028_0_6    SR:0.531441 CR:1.0101323128 BCR:1.0101323128
2028_0_7    SR:0.478297 CR:1.0101323128 BCR:1.0101323128
2028_0_8    SR:0.430467 CR:1.0101323128 BCR:1.0101323128
2028_0_9    SR:0.387420 CR:1.0101323128 BCR:1.0101323128
2028_0_10   SR:0.348678 CR:1.0101323128 BCR:1.0101323128
2028_0_11   SR:0.313811 CR:1.0101323128 BCR:1.0101323128
2028_0_12   SR:0.282430 CR:1.0101323128 BCR:1.0101323128
2028_0_13   SR:0.254187 CR:1.0101323128 BCR:1.0101323128
2028_0_14   SR:0.228768 CR:1.0101323128 BCR:1.0101323128
2028_0_15   SR:0.205891 CR:1.0101323128 BCR:1.0101323128
2028_0_16   SR:0.185302 CR:1.0101323128 BCR:1.0101323128
2028_0_17   SR:0.166772 CR:1.0101323128 BCR:1.0101323128
2028_0_18   SR:0.150095 CR:1.0101323128 BCR:1.0101323128
2028_0_19   SR:0.135085 CR:1.0101323128 BCR:1.0101323128
2028_0_20   SR:0.121577 CR:1.0101323128 BCR:1.0101323128
2028_0_21   SR:0.109419 CR:1.0101323128 BCR:1.0101323128
2028_0_22   SR:0.098477 CR:1.0101323128 BCR:1.0101323128
2028_0_23   SR:0.088629 CR:1.0101323128 BCR:1.0101323128
2028_0_24   SR:0.079766 CR:1.0101323128 BCR:1.0101323128
2028_0_25   SR:0.071790 CR:1.0101323128 BCR:1.0101323128
2028_0_26   SR:0.064611 CR:1.0101323128 BCR:1.0101323128
2028_0_27   SR:0.058150 CR:1.0101051331 BCR:1.0101051331
2028_0_28   SR:0.052335 CR:1.0086083412 BCR:1.0086083412
2028_0_29   SR:0.047101 CR:1.0086083412 BCR:1.0086083412
2028_0_30   SR:0.042391 CR:1.0086083412 BCR:1.0086083412
2028_0_31   SR:0.038152 CR:1.0086083412 BCR:1.0086083412
2028_0_32   SR:0.034337 CR:1.0086083412 BCR:1.0086083412
2028_0_33   SR:0.030903 CR:1.0086083412 BCR:1.0086083412
2028_0_34   SR:0.027813 CR:1.0086083412 BCR:1.0086083412
2028_0_35   SR:0.025032 CR:1.0086083412 BCR:1.0086083412
2028_0_36   SR:0.022528 CR:1.0086083412 BCR:1.0086083412
2028_0_37   SR:0.020276 CR:1.0086083412 BCR:1.0086083412
2028_0_38   SR:0.018248 CR:1.0086083412 BCR:1.0086083412
2028_0_39   SR:0.016423 CR:1.0086083412 BCR:1.0086083412
2028_0_40   SR:0.014781 CR:1.0086083412 BCR:1.0086083412
2028_0_41   SR:0.013303 CR:1.0086083412 BCR:1.0086083412
2028_0_42   SR:0.011973 CR:1.0086083412 BCR:1.0086083412
2028_0_43   SR:0.010775 CR:1.0082553625 BCR:1.0082553625
2028_0_44   SR:0.009698 CR:1.0082553625 BCR:1.0082553625
2028_0_45   SR:0.008728 CR:1.0082553625 BCR:1.0082553625
2028_0_46   SR:0.007855 CR:1.0082553625 BCR:1.0082553625
2028_0_47   SR:0.007070 CR:1.0082553625 BCR:1.0082553625
2028_0_48   SR:0.006363 CR:1.0082553625 BCR:1.0082553625
2028_0_49   SR:0.005726 CR:1.0082553625 BCR:1.0082553625
2028_0_50   SR:0.005154 CR:1.0082553625 BCR:1.0082553625
2028_0_51   SR:0.004638 CR:1.0082553625 BCR:1.0082553625
2028_0_52   SR:0.004175 CR:1.0082553625 BCR:1.0082553625
2028_0_53   SR:0.003757 CR:1.0082553625 BCR:1.0082553625
2028_0_54   SR:0.003381 CR:1.0082553625 BCR:1.0082553625
2028_0_55   SR:0.003043 CR:1.0082553625 BCR:1.0082553625
2028_0_56   SR:0.002739 CR:1.0082553625 BCR:1.0082553625
2028_0_57   SR:0.002465 CR:1.0082553625 BCR:1.0082553625
2028_0_58   SR:0.002219 CR:1.0082553625 BCR:1.0082553625
2028_0_59   SR:0.001997 CR:1.0082553625 BCR:1.0082553625
2028_0_60   SR:0.001797 CR:1.0082553625 BCR:1.0082553625
2028_0_61   SR:0.001617 CR:1.0082553625 BCR:1.0082553625
2028_0_62   SR:0.001456 CR:1.0082553625 BCR:1.0082553625
2028_0_63   SR:0.001310 CR:1.0082553625 BCR:1.0082553625
2028_0_64   SR:0.001179 CR:1.0082553625 BCR:1.0082553625
2028_0_65   SR:0.001061 CR:1.0082553625 BCR:1.0082553625
2028_0_66   SR:0.000955 CR:1.0082553625 BCR:1.0082553625
2028_0_67   SR:0.000860 CR:1.0082553625 BCR:1.0082553625
2028_0_68   SR:0.000774 CR:1.0082299709 BCR:1.0082299709
2028_0_69   SR:0.000696 CR:1.0082299709 BCR:1.0082299709
2028_0_70   SR:0.000627 CR:1.0082299709 BCR:1.0082299709
2028_0_71   SR:0.000564 CR:1.0082299709 BCR:1.0082299709
2028_0_72   SR:0.000508 CR:1.0082299709 BCR:1.0082299709
2028_0_73   SR:0.000457 CR:1.0082299709 BCR:1.0082299709
2028_0_74   SR:0.000411 CR:1.0082299709 BCR:1.0082299709
2028_0_75   SR:0.000370 CR:1.0082299709 BCR:1.0082299709
2028_0_76   SR:0.000333 CR:1.0082299709 BCR:1.0082299709
2028_0_77   SR:0.000300 CR:1.0082299709 BCR:1.0082299709
2028_0_78   SR:0.000270 CR:1.0082299709 BCR:1.0082299709
2028_0_79   SR:0.000243 CR:1.0082299709 BCR:1.0082299709
2028_0_80   SR:0.000218 CR:1.0082299709 BCR:1.0082299709
2028_0_81   SR:0.000197 CR:1.0082299709 BCR:1.0082299709
2028_0_82   SR:0.000177 CR:1.0082299709 BCR:1.0082299709
2028_0_83   SR:0.000159 CR:1.0082299709 BCR:1.0082299709
2028_0_84   SR:0.000143 CR:1.0082299709 BCR:1.0082299709
2028_0_85   SR:0.000129 CR:1.0082299709 BCR:1.0082299709
2028_0_86   SR:0.000116 CR:1.0082299709 BCR:1.0082299709
2028_0_87   SR:0.000104 CR:1.0082299709 BCR:1.0082299709
2028_0_88   SR:0.000094 CR:1.0082299709 BCR:1.0082299709
2028_0_89   SR:0.000085 CR:1.0082299709 BCR:1.0082299709
2028_0_90   SR:0.000076 CR:1.0082299709 BCR:1.0082299709
2028_0_91   SR:0.000069 CR:1.0082299709 BCR:1.0082299709
2028_0_92   SR:0.000062 CR:1.0082299709 BCR:1.0082299709
2028_0_93   SR:0.000056 CR:1.0082299709 BCR:1.0082299709
2028_0_94   SR:0.000050 CR:1.0082299709 BCR:1.0082299709
2028_0_95   SR:0.000045 CR:1.0082299709 BCR:1.0082299709
2028_0_96   SR:0.000040 CR:1.0082299709 BCR:1.0082299709
2028_0_97   SR:0.000036 CR:1.0082299709 BCR:1.0082299709
2028_0_98   SR:0.000033 CR:1.0082299709 BCR:1.0082299709
2028_0_99   SR:0.000030 CR:1.0082299709 BCR:1.0082299709
2028_0_100  SR:0.000027 CR:1.0082299709 BCR:1.0082299709
2028_0_101  SR:0.000024 CR:1.0082299709 BCR:1.0082299709
2028_0_102  SR:0.000022 CR:1.0082299709 BCR:1.0082299709
2028_0_103  SR:0.000019 CR:1.0082299709 BCR:1.0082299709
2028_0_104  SR:0.000017 CR:1.0082299709 BCR:1.0082299709
2028_0_105  SR:0.000016 CR:1.0082293749 BCR:1.0082293749
2028_0_106  SR:0.000014 CR:1.0082293749 BCR:1.0082293749
2028_0_107  SR:0.000013 CR:1.0082293749 BCR:1.0082293749
2028_0_108  SR:0.000011 CR:1.0082293749 BCR:1.0082293749
2028_0_109  SR:0.000010 CR:1.0082293749 BCR:1.0082293749
2028_0_110  SR:0.000009 CR:1.0082293749 BCR:1.0082293749
PRODUCER FINAL COMPLIANCE DELTA 0.008229
Target GHG Offset Mg -547608, Actual GHG Offset Mg -684510
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.054819
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.329208
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.615973
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.054819 / 0.053765 (DELTA:0.001054)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.329208 / 0.330262 (DELTA:0.001054)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.050261 (DELTA:0.050261)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615973 / 0.565712 (DELTA:0.050261)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68572 / $68572 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59355 / $59355 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82029 / $82029 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63034 / $63034 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68572 / $68572 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59355 / $59355 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82029 / $82029 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63034 / $63034 R:1.000000

cross subsidized price / cost ALT BEV                                 $68577 / $68577 R:1.000000
cross subsidized price / cost ALT ICE                                 $61753 / $61753 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60671 / $60671 R:1.000000
cross subsidized price / cost ALT pickup                              $63035 / $63035 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63072 / $63072 R:1.000000

2028_0_0  SCORE:0.013764, CE:0.050261, 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 Ford
2029_0_0    SR:1.000000 CR:1.0124603510 BCR:1.0124603510
2029_0_1    SR:0.900000 CR:1.0124603510 BCR:1.0124603510
2029_0_2    SR:0.810000 CR:1.0124603510 BCR:1.0124603510
2029_0_3    SR:0.729000 CR:1.0124603510 BCR:1.0124603510
2029_0_4    SR:0.656100 CR:1.0124603510 BCR:1.0124603510
2029_0_5    SR:0.590490 CR:1.0124603510 BCR:1.0124603510
2029_0_6    SR:0.531441 CR:1.0124603510 BCR:1.0124603510
2029_0_7    SR:0.478297 CR:1.0124603510 BCR:1.0124603510
2029_0_8    SR:0.430467 CR:1.0124603510 BCR:1.0124603510
2029_0_9    SR:0.387420 CR:1.0124603510 BCR:1.0124603510
2029_0_10   SR:0.348678 CR:1.0124603510 BCR:1.0124603510
2029_0_11   SR:0.313811 CR:1.0124603510 BCR:1.0124603510
2029_0_12   SR:0.282430 CR:1.0124603510 BCR:1.0124603510
2029_0_13   SR:0.254187 CR:1.0124603510 BCR:1.0124603510
2029_0_14   SR:0.228768 CR:1.0124603510 BCR:1.0124603510
2029_0_15   SR:0.205891 CR:1.0090680122 BCR:1.0090680122
2029_0_16   SR:0.185302 CR:1.0090680122 BCR:1.0090680122
2029_0_17   SR:0.166772 CR:1.0090680122 BCR:1.0090680122
2029_0_18   SR:0.150095 CR:1.0090680122 BCR:1.0090680122
2029_0_19   SR:0.135085 CR:1.0090680122 BCR:1.0090680122
2029_0_20   SR:0.121577 CR:1.0090680122 BCR:1.0090680122
2029_0_21   SR:0.109419 CR:1.0090680122 BCR:1.0090680122
2029_0_22   SR:0.098477 CR:1.0090680122 BCR:1.0090680122
2029_0_23   SR:0.088629 CR:1.0090680122 BCR:1.0090680122
2029_0_24   SR:0.079766 CR:1.0090680122 BCR:1.0090680122
2029_0_25   SR:0.071790 CR:1.0090680122 BCR:1.0090680122
2029_0_26   SR:0.064611 CR:1.0090680122 BCR:1.0090680122
2029_0_27   SR:0.058150 CR:1.0090680122 BCR:1.0090680122
2029_0_28   SR:0.052335 CR:1.0090680122 BCR:1.0090680122
2029_0_29   SR:0.047101 CR:1.0090680122 BCR:1.0090680122
2029_0_30   SR:0.042391 CR:1.0090680122 BCR:1.0090680122
2029_0_31   SR:0.038152 CR:1.0090680122 BCR:1.0090680122
2029_0_32   SR:0.034337 CR:1.0090680122 BCR:1.0090680122
2029_0_33   SR:0.030903 CR:1.0090680122 BCR:1.0090680122
2029_0_34   SR:0.027813 CR:1.0090680122 BCR:1.0090680122
2029_0_35   SR:0.025032 CR:1.0090680122 BCR:1.0090680122
2029_0_36   SR:0.022528 CR:1.0090680122 BCR:1.0090680122
2029_0_37   SR:0.020276 CR:1.0090680122 BCR:1.0090680122
2029_0_38   SR:0.018248 CR:1.0090680122 BCR:1.0090680122
2029_0_39   SR:0.016423 CR:1.0090680122 BCR:1.0090680122
2029_0_40   SR:0.014781 CR:1.0090680122 BCR:1.0090680122
2029_0_41   SR:0.013303 CR:1.0090680122 BCR:1.0090680122
2029_0_42   SR:0.011973 CR:1.0090680122 BCR:1.0090680122
2029_0_43   SR:0.010775 CR:1.0090680122 BCR:1.0090680122
2029_0_44   SR:0.009698 CR:1.0090680122 BCR:1.0090680122
2029_0_45   SR:0.008728 CR:1.0090680122 BCR:1.0090680122
2029_0_46   SR:0.007855 CR:1.0090680122 BCR:1.0090680122
2029_0_47   SR:0.007070 CR:1.0090680122 BCR:1.0090680122
2029_0_48   SR:0.006363 CR:1.0090680122 BCR:1.0090680122
2029_0_49   SR:0.005726 CR:1.0090680122 BCR:1.0090680122
2029_0_50   SR:0.005154 CR:1.0090680122 BCR:1.0090680122
2029_0_51   SR:0.004638 CR:1.0090680122 BCR:1.0090680122
2029_0_52   SR:0.004175 CR:1.0090680122 BCR:1.0090680122
2029_0_53   SR:0.003757 CR:1.0090680122 BCR:1.0090680122
2029_0_54   SR:0.003381 CR:1.0090680122 BCR:1.0090680122
2029_0_55   SR:0.003043 CR:1.0090680122 BCR:1.0090680122
2029_0_56   SR:0.002739 CR:1.0090680122 BCR:1.0090680122
2029_0_57   SR:0.002465 CR:1.0090680122 BCR:1.0090680122
2029_0_58   SR:0.002219 CR:1.0090680122 BCR:1.0090680122
2029_0_59   SR:0.001997 CR:1.0090680122 BCR:1.0090680122
2029_0_60   SR:0.001797 CR:1.0090680122 BCR:1.0090680122
2029_0_61   SR:0.001617 CR:1.0090680122 BCR:1.0090680122
2029_0_62   SR:0.001456 CR:1.0090680122 BCR:1.0090680122
2029_0_63   SR:0.001310 CR:1.0090680122 BCR:1.0090680122
2029_0_64   SR:0.001179 CR:1.0090680122 BCR:1.0090680122
2029_0_65   SR:0.001061 CR:1.0090680122 BCR:1.0090680122
2029_0_66   SR:0.000955 CR:1.0090680122 BCR:1.0090680122
2029_0_67   SR:0.000860 CR:1.0090680122 BCR:1.0090680122
2029_0_68   SR:0.000774 CR:1.0090680122 BCR:1.0090680122
2029_0_69   SR:0.000696 CR:1.0090680122 BCR:1.0090680122
2029_0_70   SR:0.000627 CR:1.0090680122 BCR:1.0090680122
2029_0_71   SR:0.000564 CR:1.0090680122 BCR:1.0090680122
2029_0_72   SR:0.000508 CR:1.0090680122 BCR:1.0090680122
2029_0_73   SR:0.000457 CR:1.0090680122 BCR:1.0090680122
2029_0_74   SR:0.000411 CR:1.0090680122 BCR:1.0090680122
2029_0_75   SR:0.000370 CR:1.0090680122 BCR:1.0090680122
2029_0_76   SR:0.000333 CR:1.0090570450 BCR:1.0090570450
2029_0_77   SR:0.000300 CR:1.0090570450 BCR:1.0090570450
2029_0_78   SR:0.000270 CR:1.0090570450 BCR:1.0090570450
2029_0_79   SR:0.000243 CR:1.0090570450 BCR:1.0090570450
2029_0_80   SR:0.000218 CR:1.0090570450 BCR:1.0090570450
2029_0_81   SR:0.000197 CR:1.0090570450 BCR:1.0090570450
2029_0_82   SR:0.000177 CR:1.0090570450 BCR:1.0090570450
2029_0_83   SR:0.000159 CR:1.0090570450 BCR:1.0090570450
2029_0_84   SR:0.000143 CR:1.0090570450 BCR:1.0090570450
2029_0_85   SR:0.000129 CR:1.0090570450 BCR:1.0090570450
2029_0_86   SR:0.000116 CR:1.0090570450 BCR:1.0090570450
2029_0_87   SR:0.000104 CR:1.0090570450 BCR:1.0090570450
2029_0_88   SR:0.000094 CR:1.0090570450 BCR:1.0090570450
2029_0_89   SR:0.000085 CR:1.0090570450 BCR:1.0090570450
2029_0_90   SR:0.000076 CR:1.0090570450 BCR:1.0090570450
2029_0_91   SR:0.000069 CR:1.0090570450 BCR:1.0090570450
2029_0_92   SR:0.000062 CR:1.0090570450 BCR:1.0090570450
2029_0_93   SR:0.000056 CR:1.0090570450 BCR:1.0090570450
2029_0_94   SR:0.000050 CR:1.0090570450 BCR:1.0090570450
2029_0_95   SR:0.000045 CR:1.0090570450 BCR:1.0090570450
2029_0_96   SR:0.000040 CR:1.0090570450 BCR:1.0090570450
2029_0_97   SR:0.000036 CR:1.0090570450 BCR:1.0090570450
2029_0_98   SR:0.000033 CR:1.0090570450 BCR:1.0090570450
2029_0_99   SR:0.000030 CR:1.0090570450 BCR:1.0090570450
2029_0_100  SR:0.000027 CR:1.0090570450 BCR:1.0090570450
2029_0_101  SR:0.000024 CR:1.0090570450 BCR:1.0090570450
2029_0_102  SR:0.000022 CR:1.0090570450 BCR:1.0090570450
2029_0_103  SR:0.000019 CR:1.0090570450 BCR:1.0090570450
2029_0_104  SR:0.000017 CR:1.0090570450 BCR:1.0090570450
2029_0_105  SR:0.000016 CR:1.0090570450 BCR:1.0090570450
2029_0_106  SR:0.000014 CR:1.0090570450 BCR:1.0090570450
2029_0_107  SR:0.000013 CR:1.0090570450 BCR:1.0090570450
2029_0_108  SR:0.000011 CR:1.0090570450 BCR:1.0090570450
2029_0_109  SR:0.000010 CR:1.0090570450 BCR:1.0090570450
2029_0_110  SR:0.000009 CR:1.0090570450 BCR:1.0090570450
PRODUCER FINAL COMPLIANCE DELTA 0.009057
Target GHG Offset Mg -605378, Actual GHG Offset Mg -756714
Target Compliance Ratio 1.009, Actual Compliance Ratio 1.009
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049984
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.333406
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.616610
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049984 / 0.066981 (DELTA:0.016997)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.333406 / 0.316409 (DELTA:0.016997)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.067342 (DELTA:0.067342)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.616610 / 0.549268 (DELTA:0.067342)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67613 / $67613 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59301 / $59301 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80161 / $80161 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62936 / $62936 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67613 / $67613 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59301 / $59301 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80161 / $80161 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62936 / $62936 R:1.000000

cross subsidized price / cost ALT BEV                                 $67618 / $67618 R:1.000000
cross subsidized price / cost ALT ICE                                 $61660 / $61660 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60384 / $60384 R:1.000000
cross subsidized price / cost ALT pickup                              $62936 / $62936 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63259 / $63259 R:1.000000

2029_0_0  SCORE:0.018442, CE:0.067342, 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 Ford
2030_0_0    SR:1.000000 CR:1.0140538083 BCR:1.0140538083
2030_0_1    SR:0.900000 CR:1.0140505825 BCR:1.0140505825
2030_0_2    SR:0.810000 CR:1.0140505825 BCR:1.0140505825
2030_0_3    SR:0.729000 CR:1.0140505825 BCR:1.0140505825
2030_0_4    SR:0.656100 CR:1.0140505825 BCR:1.0140505825
2030_0_5    SR:0.590490 CR:1.0140505825 BCR:1.0140505825
2030_0_6    SR:0.531441 CR:1.0140505825 BCR:1.0140505825
2030_0_7    SR:0.478297 CR:1.0140505825 BCR:1.0140505825
2030_0_8    SR:0.430467 CR:1.0140505825 BCR:1.0140505825
2030_0_9    SR:0.387420 CR:1.0140505825 BCR:1.0140505825
2030_0_10   SR:0.348678 CR:1.0140505825 BCR:1.0140505825
2030_0_11   SR:0.313811 CR:1.0140505825 BCR:1.0140505825
2030_0_12   SR:0.282430 CR:1.0140505825 BCR:1.0140505825
2030_0_13   SR:0.254187 CR:1.0140505825 BCR:1.0140505825
2030_0_14   SR:0.228768 CR:1.0140505825 BCR:1.0140505825
2030_0_15   SR:0.205891 CR:1.0140505825 BCR:1.0140505825
2030_0_16   SR:0.185302 CR:1.0140505825 BCR:1.0140505825
2030_0_17   SR:0.166772 CR:1.0140505825 BCR:1.0140505825
2030_0_18   SR:0.150095 CR:1.0140505825 BCR:1.0140505825
2030_0_19   SR:0.135085 CR:1.0140505825 BCR:1.0140505825
2030_0_20   SR:0.121577 CR:1.0140505825 BCR:1.0140505825
2030_0_21   SR:0.109419 CR:1.0140505825 BCR:1.0140505825
2030_0_22   SR:0.098477 CR:1.0140505825 BCR:1.0140505825
2030_0_23   SR:0.088629 CR:1.0140505825 BCR:1.0140505825
2030_0_24   SR:0.079766 CR:1.0140505825 BCR:1.0140505825
2030_0_25   SR:0.071790 CR:1.0140505825 BCR:1.0140505825
2030_0_26   SR:0.064611 CR:1.0140505825 BCR:1.0140505825
2030_0_27   SR:0.058150 CR:1.0140505825 BCR:1.0140505825
2030_0_28   SR:0.052335 CR:1.0140505825 BCR:1.0140505825
2030_0_29   SR:0.047101 CR:1.0140505825 BCR:1.0140505825
2030_0_30   SR:0.042391 CR:1.0140505825 BCR:1.0140505825
2030_0_31   SR:0.038152 CR:1.0140505825 BCR:1.0140505825
2030_0_32   SR:0.034337 CR:1.0140505825 BCR:1.0140505825
2030_0_33   SR:0.030903 CR:1.0140505825 BCR:1.0140505825
2030_0_34   SR:0.027813 CR:1.0140505825 BCR:1.0140505825
2030_0_35   SR:0.025032 CR:1.0140505825 BCR:1.0140505825
2030_0_36   SR:0.022528 CR:1.0140505825 BCR:1.0140505825
2030_0_37   SR:0.020276 CR:1.0140505825 BCR:1.0140505825
2030_0_38   SR:0.018248 CR:1.0140505825 BCR:1.0140505825
2030_0_39   SR:0.016423 CR:1.0140505825 BCR:1.0140505825
2030_0_40   SR:0.014781 CR:1.0140505825 BCR:1.0140505825
2030_0_41   SR:0.013303 CR:1.0140505825 BCR:1.0140505825
2030_0_42   SR:0.011973 CR:1.0140505825 BCR:1.0140505825
2030_0_43   SR:0.010775 CR:1.0140505825 BCR:1.0140505825
2030_0_44   SR:0.009698 CR:1.0140505825 BCR:1.0140505825
2030_0_45   SR:0.008728 CR:1.0140505825 BCR:1.0140505825
2030_0_46   SR:0.007855 CR:1.0140505825 BCR:1.0140505825
2030_0_47   SR:0.007070 CR:1.0140505825 BCR:1.0140505825
2030_0_48   SR:0.006363 CR:1.0140505825 BCR:1.0140505825
2030_0_49   SR:0.005726 CR:1.0140505825 BCR:1.0140505825
2030_0_50   SR:0.005154 CR:1.0140505825 BCR:1.0140505825
2030_0_51   SR:0.004638 CR:1.0140505825 BCR:1.0140505825
2030_0_52   SR:0.004175 CR:1.0140505825 BCR:1.0140505825
2030_0_53   SR:0.003757 CR:1.0140505825 BCR:1.0140505825
2030_0_54   SR:0.003381 CR:1.0140505825 BCR:1.0140505825
2030_0_55   SR:0.003043 CR:1.0140505825 BCR:1.0140505825
2030_0_56   SR:0.002739 CR:1.0140505825 BCR:1.0140505825
2030_0_57   SR:0.002465 CR:1.0140505825 BCR:1.0140505825
2030_0_58   SR:0.002219 CR:1.0140505825 BCR:1.0140505825
2030_0_59   SR:0.001997 CR:1.0140505825 BCR:1.0140505825
2030_0_60   SR:0.001797 CR:1.0140505825 BCR:1.0140505825
2030_0_61   SR:0.001617 CR:1.0140505825 BCR:1.0140505825
2030_0_62   SR:0.001456 CR:1.0140505825 BCR:1.0140505825
2030_0_63   SR:0.001310 CR:1.0140505825 BCR:1.0140505825
2030_0_64   SR:0.001179 CR:1.0140505825 BCR:1.0140505825
2030_0_65   SR:0.001061 CR:1.0140333506 BCR:1.0140333506
2030_0_66   SR:0.000955 CR:1.0140333506 BCR:1.0140333506
2030_0_67   SR:0.000860 CR:1.0140333506 BCR:1.0140333506
2030_0_68   SR:0.000774 CR:1.0140333506 BCR:1.0140333506
2030_0_69   SR:0.000696 CR:1.0140333506 BCR:1.0140333506
2030_0_70   SR:0.000627 CR:1.0140333506 BCR:1.0140333506
2030_0_71   SR:0.000564 CR:1.0140333506 BCR:1.0140333506
2030_0_72   SR:0.000508 CR:1.0140333506 BCR:1.0140333506
2030_0_73   SR:0.000457 CR:1.0140333506 BCR:1.0140333506
2030_0_74   SR:0.000411 CR:1.0140333506 BCR:1.0140333506
2030_0_75   SR:0.000370 CR:1.0140333506 BCR:1.0140333506
2030_0_76   SR:0.000333 CR:1.0140333506 BCR:1.0140333506
2030_0_77   SR:0.000300 CR:1.0140333506 BCR:1.0140333506
2030_0_78   SR:0.000270 CR:1.0140330609 BCR:1.0140330609
2030_0_79   SR:0.000243 CR:1.0140308714 BCR:1.0140308714
2030_0_80   SR:0.000218 CR:1.0140308714 BCR:1.0140308714
2030_0_81   SR:0.000197 CR:1.0140308714 BCR:1.0140308714
2030_0_82   SR:0.000177 CR:1.0140274259 BCR:1.0140274259
2030_0_83   SR:0.000159 CR:1.0140247164 BCR:1.0140247164
2030_0_84   SR:0.000143 CR:1.0140216144 BCR:1.0140216144
2030_0_85   SR:0.000129 CR:1.0140216144 BCR:1.0140216144
2030_0_86   SR:0.000116 CR:1.0140166417 BCR:1.0140166417
2030_0_87   SR:0.000104 CR:1.0140166417 BCR:1.0140166417
2030_0_88   SR:0.000094 CR:1.0140166417 BCR:1.0140166417
2030_0_89   SR:0.000085 CR:1.0140083944 BCR:1.0140083944
2030_0_90   SR:0.000076 CR:1.0140083944 BCR:1.0140083944
2030_0_91   SR:0.000069 CR:1.0140083944 BCR:1.0140083944
2030_0_92   SR:0.000062 CR:1.0140083944 BCR:1.0140083944
2030_0_93   SR:0.000056 CR:1.0140083944 BCR:1.0140083944
2030_0_94   SR:0.000050 CR:1.0140083944 BCR:1.0140083944
2030_0_95   SR:0.000045 CR:1.0140083944 BCR:1.0140083944
2030_0_96   SR:0.000040 CR:1.0140083944 BCR:1.0140083944
2030_0_97   SR:0.000036 CR:1.0140083944 BCR:1.0140083944
2030_0_98   SR:0.000033 CR:1.0140083944 BCR:1.0140083944
2030_0_99   SR:0.000030 CR:1.0140083944 BCR:1.0140083944
2030_0_100  SR:0.000027 CR:1.0140083944 BCR:1.0140083944
2030_0_101  SR:0.000024 CR:1.0140083944 BCR:1.0140083944
2030_0_102  SR:0.000022 CR:1.0140083944 BCR:1.0140083944
2030_0_103  SR:0.000019 CR:1.0140083944 BCR:1.0140083944
2030_0_104  SR:0.000017 CR:1.0140083944 BCR:1.0140083944
2030_0_105  SR:0.000016 CR:1.0140083944 BCR:1.0140083944
2030_0_106  SR:0.000014 CR:1.0140083944 BCR:1.0140083944
2030_0_107  SR:0.000013 CR:1.0140083944 BCR:1.0140083944
2030_0_108  SR:0.000011 CR:1.0140083944 BCR:1.0140083944
2030_0_109  SR:0.000010 CR:1.0140083944 BCR:1.0140083944
2030_0_110  SR:0.000009 CR:1.0140083944 BCR:1.0140083944
PRODUCER FINAL COMPLIANCE DELTA 0.014008
Target GHG Offset Mg -408406, Actual GHG Offset Mg -644945
Target Compliance Ratio 1.014, Actual Compliance Ratio 1.014
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000050
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.382492
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.617458
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               = 0.000050 / 0.083648 (DELTA:0.083598)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.382492 / 0.298894 (DELTA:0.083598)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.086881 (DELTA:0.086881)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.617458 / 0.530577 (DELTA:0.086881)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66837 / $66837 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59247 / $59247 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78660 / $78660 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63442 / $63442 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66837 / $66837 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59247 / $59247 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78660 / $78660 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63442 / $63442 R:1.000000

cross subsidized price / cost ALT BEV                                 $72141 / $72141 R:1.000000
cross subsidized price / cost ALT ICE                                 $61837 / $61837 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59248 / $59248 R:1.000000
cross subsidized price / cost ALT pickup                              $63442 / $63442 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63794 / $63794 R:1.000000

2030_0_0  SCORE:0.023793, CE:0.086881, 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 Ford
2031_0_0    SR:1.000000 CR:1.0068048254 BCR:1.0068048254
2031_0_1    SR:0.900000 CR:1.0068017045 BCR:1.0068017045
2031_0_2    SR:0.810000 CR:1.0068017045 BCR:1.0068017045
2031_0_3    SR:0.729000 CR:1.0068017045 BCR:1.0068017045
2031_0_4    SR:0.656100 CR:1.0068017045 BCR:1.0068017045
2031_0_5    SR:0.590490 CR:1.0068017045 BCR:1.0068017045
2031_0_6    SR:0.531441 CR:1.0068017045 BCR:1.0068017045
2031_0_7    SR:0.478297 CR:1.0068017045 BCR:1.0068017045
2031_0_8    SR:0.430467 CR:1.0068017045 BCR:1.0068017045
2031_0_9    SR:0.387420 CR:1.0068017045 BCR:1.0068017045
2031_0_10   SR:0.348678 CR:1.0068017045 BCR:1.0068017045
2031_0_11   SR:0.313811 CR:1.0068017045 BCR:1.0068017045
2031_0_12   SR:0.282430 CR:1.0068017045 BCR:1.0068017045
2031_0_13   SR:0.254187 CR:1.0068017045 BCR:1.0068017045
2031_0_14   SR:0.228768 CR:1.0068017045 BCR:1.0068017045
2031_0_15   SR:0.205891 CR:1.0068017045 BCR:1.0068017045
2031_0_16   SR:0.185302 CR:1.0068017045 BCR:1.0068017045
2031_0_17   SR:0.166772 CR:1.0057205447 BCR:1.0057205447
2031_0_18   SR:0.150095 CR:1.0057205447 BCR:1.0057205447
2031_0_19   SR:0.135085 CR:1.0055853620 BCR:1.0055853620
2031_0_20   SR:0.121577 CR:1.0055853620 BCR:1.0055853620
2031_0_21   SR:0.109419 CR:1.0055853620 BCR:1.0055853620
2031_0_22   SR:0.098477 CR:1.0053597898 BCR:1.0053597898
2031_0_23   SR:0.088629 CR:1.0053597898 BCR:1.0053597898
2031_0_24   SR:0.079766 CR:1.0053597898 BCR:1.0053597898
2031_0_25   SR:0.071790 CR:1.0053597898 BCR:1.0053597898
2031_0_26   SR:0.064611 CR:1.0052916174 BCR:1.0052916174
2031_0_27   SR:0.058150 CR:1.0052916174 BCR:1.0052916174
2031_0_28   SR:0.052335 CR:1.0052502531 BCR:1.0052502531
2031_0_29   SR:0.047101 CR:1.0052502531 BCR:1.0052502531
2031_0_30   SR:0.042391 CR:1.0052502531 BCR:1.0052502531
2031_0_31   SR:0.038152 CR:1.0052502531 BCR:1.0052502531
2031_0_32   SR:0.034337 CR:1.0052502531 BCR:1.0052502531
2031_0_33   SR:0.030903 CR:1.0052502531 BCR:1.0052502531
2031_0_34   SR:0.027813 CR:1.0052502531 BCR:1.0052502531
2031_0_35   SR:0.025032 CR:1.0052502531 BCR:1.0052502531
2031_0_36   SR:0.022528 CR:1.0052502531 BCR:1.0052502531
2031_0_37   SR:0.020276 CR:1.0052502531 BCR:1.0052502531
2031_0_38   SR:0.018248 CR:1.0052502531 BCR:1.0052502531
2031_0_39   SR:0.016423 CR:1.0052502531 BCR:1.0052502531
2031_0_40   SR:0.014781 CR:1.0052502531 BCR:1.0052502531
2031_0_41   SR:0.013303 CR:1.0052502531 BCR:1.0052502531
2031_0_42   SR:0.011973 CR:1.0052502531 BCR:1.0052502531
2031_0_43   SR:0.010775 CR:1.0052502531 BCR:1.0052502531
2031_0_44   SR:0.009698 CR:1.0052502531 BCR:1.0052502531
2031_0_45   SR:0.008728 CR:1.0052502531 BCR:1.0052502531
2031_0_46   SR:0.007855 CR:1.0052502531 BCR:1.0052502531
2031_0_47   SR:0.007070 CR:1.0052502531 BCR:1.0052502531
2031_0_48   SR:0.006363 CR:1.0052502531 BCR:1.0052502531
2031_0_49   SR:0.005726 CR:1.0052502531 BCR:1.0052502531
2031_0_50   SR:0.005154 CR:1.0052502531 BCR:1.0052502531
2031_0_51   SR:0.004638 CR:1.0052502531 BCR:1.0052502531
2031_0_52   SR:0.004175 CR:1.0052502531 BCR:1.0052502531
2031_0_53   SR:0.003757 CR:1.0052502531 BCR:1.0052502531
2031_0_54   SR:0.003381 CR:1.0052502531 BCR:1.0052502531
2031_0_55   SR:0.003043 CR:1.0052502531 BCR:1.0052502531
2031_0_56   SR:0.002739 CR:1.0052502531 BCR:1.0052502531
2031_0_57   SR:0.002465 CR:1.0052502531 BCR:1.0052502531
2031_0_58   SR:0.002219 CR:1.0052502531 BCR:1.0052502531
2031_0_59   SR:0.001997 CR:1.0052502531 BCR:1.0052502531
2031_0_60   SR:0.001797 CR:1.0052502531 BCR:1.0052502531
2031_0_61   SR:0.001617 CR:1.0052502531 BCR:1.0052502531
2031_0_62   SR:0.001456 CR:1.0052502531 BCR:1.0052502531
2031_0_63   SR:0.001310 CR:1.0052502531 BCR:1.0052502531
2031_0_64   SR:0.001179 CR:1.0052502531 BCR:1.0052502531
2031_0_65   SR:0.001061 CR:1.0052502531 BCR:1.0052502531
2031_0_66   SR:0.000955 CR:1.0052502531 BCR:1.0052502531
2031_0_67   SR:0.000860 CR:1.0052502531 BCR:1.0052502531
2031_0_68   SR:0.000774 CR:1.0052502531 BCR:1.0052502531
2031_0_69   SR:0.000696 CR:1.0052502531 BCR:1.0052502531
2031_0_70   SR:0.000627 CR:1.0052502531 BCR:1.0052502531
2031_0_71   SR:0.000564 CR:1.0052502531 BCR:1.0052502531
2031_0_72   SR:0.000508 CR:1.0052502531 BCR:1.0052502531
2031_0_73   SR:0.000457 CR:1.0052502531 BCR:1.0052502531
2031_0_74   SR:0.000411 CR:1.0052502531 BCR:1.0052502531
2031_0_75   SR:0.000370 CR:1.0052502531 BCR:1.0052502531
2031_0_76   SR:0.000333 CR:1.0052502531 BCR:1.0052502531
2031_0_77   SR:0.000300 CR:1.0052502531 BCR:1.0052502531
2031_0_78   SR:0.000270 CR:1.0052502531 BCR:1.0052502531
2031_0_79   SR:0.000243 CR:1.0052502531 BCR:1.0052502531
2031_0_80   SR:0.000218 CR:1.0052502531 BCR:1.0052502531
2031_0_81   SR:0.000197 CR:1.0052502531 BCR:1.0052502531
2031_0_82   SR:0.000177 CR:1.0052502531 BCR:1.0052502531
2031_0_83   SR:0.000159 CR:1.0052502531 BCR:1.0052502531
2031_0_84   SR:0.000143 CR:1.0052502531 BCR:1.0052502531
2031_0_85   SR:0.000129 CR:1.0052502531 BCR:1.0052502531
2031_0_86   SR:0.000116 CR:1.0052502531 BCR:1.0052502531
2031_0_87   SR:0.000104 CR:1.0052502531 BCR:1.0052502531
2031_0_88   SR:0.000094 CR:1.0052502531 BCR:1.0052502531
2031_0_89   SR:0.000085 CR:1.0052502531 BCR:1.0052502531
2031_0_90   SR:0.000076 CR:1.0052502531 BCR:1.0052502531
2031_0_91   SR:0.000069 CR:1.0052502531 BCR:1.0052502531
2031_0_92   SR:0.000062 CR:1.0052482515 BCR:1.0052482515
2031_0_93   SR:0.000056 CR:1.0052482515 BCR:1.0052482515
2031_0_94   SR:0.000050 CR:1.0052482515 BCR:1.0052482515
2031_0_95   SR:0.000045 CR:1.0052482515 BCR:1.0052482515
2031_0_96   SR:0.000040 CR:1.0052482515 BCR:1.0052482515
2031_0_97   SR:0.000036 CR:1.0052482515 BCR:1.0052482515
2031_0_98   SR:0.000033 CR:1.0052482515 BCR:1.0052482515
2031_0_99   SR:0.000030 CR:1.0052482515 BCR:1.0052482515
2031_0_100  SR:0.000027 CR:1.0052482515 BCR:1.0052482515
2031_0_101  SR:0.000024 CR:1.0052482515 BCR:1.0052482515
2031_0_102  SR:0.000022 CR:1.0052482515 BCR:1.0052482515
2031_0_103  SR:0.000019 CR:1.0052482515 BCR:1.0052482515
2031_0_104  SR:0.000017 CR:1.0052482515 BCR:1.0052482515
2031_0_105  SR:0.000016 CR:1.0052482515 BCR:1.0052482515
2031_0_106  SR:0.000014 CR:1.0052482515 BCR:1.0052482515
2031_0_107  SR:0.000013 CR:1.0052482515 BCR:1.0052482515
2031_0_108  SR:0.000011 CR:1.0052482515 BCR:1.0052482515
2031_0_109  SR:0.000010 CR:1.0052482515 BCR:1.0052482515
2031_0_110  SR:0.000009 CR:1.0052482515 BCR:1.0052482515
PRODUCER FINAL COMPLIANCE DELTA 0.005248
Target GHG Offset Mg -370164, Actual GHG Offset Mg -459719
Target Compliance Ratio 1.005, Actual Compliance Ratio 1.005
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.013274
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.368038
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.618688
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.013274 / 0.076312 (DELTA:0.063038)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.368038 / 0.305000 (DELTA:0.063038)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.108032 (DELTA:0.108032)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.618688 / 0.510656 (DELTA:0.108032)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66176 / $66176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59194 / $59194 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77385 / $77385 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63345 / $63345 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66176 / $66176 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59194 / $59194 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77385 / $77385 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63345 / $63345 R:1.000000

cross subsidized price / cost ALT BEV                                 $66196 / $66196 R:1.000000
cross subsidized price / cost ALT ICE                                 $61797 / $61797 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59437 / $59437 R:1.000000
cross subsidized price / cost ALT pickup                              $63345 / $63345 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63812 / $63812 R:1.000000

2031_0_0  SCORE:0.029586, CE:0.108032, 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 Ford
2032_0_0    SR:1.000000 CR:0.9983304219 BCR:0.9983304219
2032_0_1    SR:0.900000 CR:0.9983304219 BCR:0.9983304219
2032_0_2    SR:0.810000 CR:0.9983304219 BCR:0.9983304219
2032_0_3    SR:0.729000 CR:0.9983304219 BCR:0.9983304219
2032_0_4    SR:0.656100 CR:0.9983304219 BCR:0.9983304219
2032_0_5    SR:0.590490 CR:0.9983304219 BCR:0.9983304219
2032_0_6    SR:0.531441 CR:0.9983304219 BCR:0.9983304219
2032_0_7    SR:0.478297 CR:0.9983304219 BCR:0.9983304219
2032_0_8    SR:0.430467 CR:0.9983304219 BCR:0.9983304219
2032_0_9    SR:0.387420 CR:0.9983304219 BCR:0.9983304219
2032_0_10   SR:0.348678 CR:0.9983304219 BCR:0.9983304219
2032_0_11   SR:0.313811 CR:0.9983304219 BCR:0.9983304219
2032_0_12   SR:0.282430 CR:0.9983304219 BCR:0.9983304219
2032_0_13   SR:0.254187 CR:0.9983304219 BCR:0.9983304219
2032_0_14   SR:0.228768 CR:0.9983304219 BCR:0.9983304219
2032_0_15   SR:0.205891 CR:0.9985060153 BCR:0.9985060153
2032_0_16   SR:0.185302 CR:0.9991882553 BCR:0.9991882553
2032_0_17   SR:0.166772 CR:0.9998546097 BCR:0.9998546097
2032_0_18   SR:0.150095 CR:0.9998546097 BCR:0.9998546097
2032_0_19   SR:0.135085 CR:0.9998546097 BCR:0.9998546097
2032_0_20   SR:0.121577 CR:0.9998546097 BCR:0.9998546097
2032_0_21   SR:0.109419 CR:0.9999076313 BCR:0.9999076313
2032_0_22   SR:0.098477 CR:0.9999076313 BCR:0.9999076313
2032_0_23   SR:0.088629 CR:0.9999076313 BCR:0.9999076313
2032_0_24   SR:0.079766 CR:0.9999076313 BCR:0.9999076313
2032_0_25   SR:0.071790 CR:0.9999076313 BCR:0.9999076313
2032_0_26   SR:0.064611 CR:0.9999076313 BCR:0.9999076313
2032_0_27   SR:0.058150 CR:0.9999076313 BCR:0.9999076313
2032_0_28   SR:0.052335 CR:0.9999076313 BCR:0.9999076313
2032_0_29   SR:0.047101 CR:0.9999076313 BCR:0.9999076313
2032_0_30   SR:0.042391 CR:1.0000011144 BCR:1.0000011144
2032_0_31   SR:0.038152 CR:1.0000011144 BCR:1.0000011144
2032_0_32   SR:0.034337 CR:1.0000011144 BCR:1.0000011144
2032_0_33   SR:0.030903 CR:1.0000011144 BCR:1.0000011144
2032_0_34   SR:0.027813 CR:1.0000011144 BCR:1.0000011144
2032_0_35   SR:0.025032 CR:1.0000011144 BCR:1.0000011144
2032_0_36   SR:0.022528 CR:1.0000011144 BCR:1.0000011144
2032_0_37   SR:0.020276 CR:1.0000011144 BCR:1.0000011144
2032_0_38   SR:0.018248 CR:1.0000011144 BCR:1.0000011144
2032_0_39   SR:0.016423 CR:1.0000011144 BCR:1.0000011144
2032_0_40   SR:0.014781 CR:1.0000011144 BCR:1.0000011144
2032_0_41   SR:0.013303 CR:1.0000011144 BCR:1.0000011144
2032_0_42   SR:0.011973 CR:1.0000011144 BCR:1.0000011144
2032_0_43   SR:0.010775 CR:1.0000011144 BCR:1.0000011144
2032_0_44   SR:0.009698 CR:1.0000001879 BCR:1.0000001879
2032_0_45   SR:0.008728 CR:1.0000001879 BCR:1.0000001879
2032_0_46   SR:0.007855 CR:1.0000001879 BCR:1.0000001879
2032_0_47   SR:0.007070 CR:1.0000001879 BCR:1.0000001879
2032_0_48   SR:0.006363 CR:1.0000001879 BCR:1.0000001879
2032_0_49   SR:0.005726 CR:1.0000001879 BCR:1.0000001879
2032_0_50   SR:0.005154 CR:1.0000000352 BCR:1.0000000352
2032_0_51   SR:0.004638 CR:1.0000000352 BCR:1.0000000352
2032_0_52   SR:0.004175 CR:1.0000000352 BCR:1.0000000352
2032_0_53   SR:0.003757 CR:1.0000000352 BCR:1.0000000352
2032_0_54   SR:0.003381 CR:1.0000000352 BCR:1.0000000352
2032_0_55   SR:0.003043 CR:1.0000000352 BCR:1.0000000352
2032_0_56   SR:0.002739 CR:1.0000000352 BCR:1.0000000352
2032_0_57   SR:0.002465 CR:1.0000000352 BCR:1.0000000352
2032_0_58   SR:0.002219 CR:1.0000000352 BCR:1.0000000352
2032_0_59   SR:0.001997 CR:1.0000000352 BCR:1.0000000352
2032_0_60   SR:0.001797 CR:1.0000000352 BCR:1.0000000352
2032_0_61   SR:0.001617 CR:1.0000000352 BCR:1.0000000352
2032_0_62   SR:0.001456 CR:1.0000000352 BCR:1.0000000352
2032_0_63   SR:0.001310 CR:1.0000000352 BCR:1.0000000352
2032_0_64   SR:0.001179 CR:1.0000000352 BCR:1.0000000352
2032_0_65   SR:0.001061 CR:1.0000000352 BCR:1.0000000352
2032_0_66   SR:0.000955 CR:1.0000000352 BCR:1.0000000352
2032_0_67   SR:0.000860 CR:1.0000000352 BCR:1.0000000352
2032_0_68   SR:0.000774 CR:1.0000000352 BCR:1.0000000352
2032_0_69   SR:0.000696 CR:1.0000000352 BCR:1.0000000352
2032_0_70   SR:0.000627 CR:1.0000000352 BCR:1.0000000352
2032_0_71   SR:0.000564 CR:1.0000000352 BCR:1.0000000352
2032_0_72   SR:0.000508 CR:1.0000000352 BCR:1.0000000352
2032_0_73   SR:0.000457 CR:1.0000000352 BCR:1.0000000352
2032_0_74   SR:0.000411 CR:1.0000000352 BCR:1.0000000352
2032_0_75   SR:0.000370 CR:1.0000000352 BCR:1.0000000352
2032_0_76   SR:0.000333 CR:1.0000000352 BCR:1.0000000352
2032_0_77   SR:0.000300 CR:1.0000000352 BCR:1.0000000352
2032_0_78   SR:0.000270 CR:1.0000000352 BCR:1.0000000352
2032_0_79   SR:0.000243 CR:1.0000000352 BCR:1.0000000352
2032_0_80   SR:0.000218 CR:1.0000000352 BCR:1.0000000352
2032_0_81   SR:0.000197 CR:1.0000000352 BCR:1.0000000352
2032_0_82   SR:0.000177 CR:1.0000000352 BCR:1.0000000352
2032_0_83   SR:0.000159 CR:1.0000000314 BCR:1.0000000314
2032_0_84   SR:0.000143 CR:1.0000000314 BCR:1.0000000314
2032_0_85   SR:0.000129 CR:1.0000000314 BCR:1.0000000314
2032_0_86   SR:0.000116 CR:1.0000000314 BCR:1.0000000314
2032_0_87   SR:0.000104 CR:1.0000000314 BCR:1.0000000314
2032_0_88   SR:0.000094 CR:1.0000000314 BCR:1.0000000314
2032_0_89   SR:0.000085 CR:1.0000000314 BCR:1.0000000314
2032_0_90   SR:0.000076 CR:1.0000000314 BCR:1.0000000314
2032_0_91   SR:0.000069 CR:1.0000000314 BCR:1.0000000314
2032_0_92   SR:0.000062 CR:1.0000000314 BCR:1.0000000314
2032_0_93   SR:0.000056 CR:1.0000000191 BCR:1.0000000191
2032_0_94   SR:0.000050 CR:1.0000000155 BCR:1.0000000155
2032_0_95   SR:0.000045 CR:1.0000000061 BCR:1.0000000061
2032_0_96   SR:0.000040 CR:1.0000000061 BCR:1.0000000061
2032_0_97   SR:0.000036 CR:1.0000000056 BCR:1.0000000056
2032_0_98   SR:0.000033 CR:1.0000000056 BCR:1.0000000056
2032_0_99   SR:0.000030 CR:1.0000000056 BCR:1.0000000056
2032_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2032_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2032_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2032_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2032_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2032_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2032_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2032_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2032_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2032_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2032_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -364113, Actual GHG Offset Mg -364113
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.006966
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.373574
2032 producer_abs_share_frac_pickup.BEV           = 0.000001
2032 producer_abs_share_frac_pickup.ICE           = 0.619459
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.006966 / 0.089355 (DELTA:0.082389)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.373574 / 0.291185 (DELTA:0.082389)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.123892 (DELTA:0.123891)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.619459 / 0.495568 (DELTA:0.123891)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65617 / $65617 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59143 / $59143 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76311 / $76311 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63408 / $63408 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65617 / $65617 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59143 / $59143 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76311 / $76311 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63408 / $63408 R:1.000000

cross subsidized price / cost ALT BEV                                 $65645 / $65645 R:1.000000
cross subsidized price / cost ALT ICE                                 $61803 / $61803 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59261 / $59261 R:1.000000
cross subsidized price / cost ALT pickup                              $63408 / $63408 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63962 / $63962 R:1.000000

2032_0_0  SCORE:0.033929, CE:0.123891, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2033  Iteration=0 Ford
2033_0_0    SR:1.000000 CR:0.9987638024 BCR:0.9987638024
2033_0_1    SR:0.900000 CR:0.9987638024 BCR:0.9987638024
2033_0_2    SR:0.810000 CR:0.9987638024 BCR:0.9987638024
2033_0_3    SR:0.729000 CR:0.9987638024 BCR:0.9987638024
2033_0_4    SR:0.656100 CR:0.9987638024 BCR:0.9987638024
2033_0_5    SR:0.590490 CR:0.9987638024 BCR:0.9987638024
2033_0_6    SR:0.531441 CR:0.9987638024 BCR:0.9987638024
2033_0_7    SR:0.478297 CR:0.9987638024 BCR:0.9987638024
2033_0_8    SR:0.430467 CR:0.9987638024 BCR:0.9987638024
2033_0_9    SR:0.387420 CR:0.9987638024 BCR:0.9987638024
2033_0_10   SR:0.348678 CR:0.9987638024 BCR:0.9987638024
2033_0_11   SR:0.313811 CR:0.9987638024 BCR:0.9987638024
2033_0_12   SR:0.282430 CR:0.9987638024 BCR:0.9987638024
2033_0_13   SR:0.254187 CR:0.9987638024 BCR:0.9987638024
2033_0_14   SR:0.228768 CR:0.9987638024 BCR:0.9987638024
2033_0_15   SR:0.205891 CR:0.9991631479 BCR:0.9991631479
2033_0_16   SR:0.185302 CR:0.9998253344 BCR:0.9998253344
2033_0_17   SR:0.166772 CR:0.9998253344 BCR:0.9998253344
2033_0_18   SR:0.150095 CR:0.9998253344 BCR:0.9998253344
2033_0_19   SR:0.135085 CR:0.9998253344 BCR:0.9998253344
2033_0_20   SR:0.121577 CR:0.9999197903 BCR:0.9999197903
2033_0_21   SR:0.109419 CR:0.9999197903 BCR:0.9999197903
2033_0_22   SR:0.098477 CR:0.9999197903 BCR:0.9999197903
2033_0_23   SR:0.088629 CR:0.9999197903 BCR:0.9999197903
2033_0_24   SR:0.079766 CR:0.9999197903 BCR:0.9999197903
2033_0_25   SR:0.071790 CR:0.9999941556 BCR:0.9999941556
2033_0_26   SR:0.064611 CR:0.9999941556 BCR:0.9999941556
2033_0_27   SR:0.058150 CR:0.9999941556 BCR:0.9999941556
2033_0_28   SR:0.052335 CR:0.9999941556 BCR:0.9999941556
2033_0_29   SR:0.047101 CR:0.9999941556 BCR:0.9999941556
2033_0_30   SR:0.042391 CR:0.9999941556 BCR:0.9999941556
2033_0_31   SR:0.038152 CR:0.9999941556 BCR:0.9999941556
2033_0_32   SR:0.034337 CR:0.9999941556 BCR:0.9999941556
2033_0_33   SR:0.030903 CR:0.9999941556 BCR:0.9999941556
2033_0_34   SR:0.027813 CR:0.9999941556 BCR:0.9999941556
2033_0_35   SR:0.025032 CR:0.9999941556 BCR:0.9999941556
2033_0_36   SR:0.022528 CR:0.9999941556 BCR:0.9999941556
2033_0_37   SR:0.020276 CR:0.9999941556 BCR:0.9999941556
2033_0_38   SR:0.018248 CR:0.9999941556 BCR:0.9999941556
2033_0_39   SR:0.016423 CR:0.9999941556 BCR:0.9999941556
2033_0_40   SR:0.014781 CR:0.9999941556 BCR:0.9999941556
2033_0_41   SR:0.013303 CR:0.9999941556 BCR:0.9999941556
2033_0_42   SR:0.011973 CR:0.9999941556 BCR:0.9999941556
2033_0_43   SR:0.010775 CR:0.9999941556 BCR:0.9999941556
2033_0_44   SR:0.009698 CR:0.9999941556 BCR:0.9999941556
2033_0_45   SR:0.008728 CR:0.9999941556 BCR:0.9999941556
2033_0_46   SR:0.007855 CR:0.9999941556 BCR:0.9999941556
2033_0_47   SR:0.007070 CR:0.9999941556 BCR:0.9999941556
2033_0_48   SR:0.006363 CR:0.9999941556 BCR:0.9999941556
2033_0_49   SR:0.005726 CR:0.9999941556 BCR:0.9999941556
2033_0_50   SR:0.005154 CR:0.9999941556 BCR:0.9999941556
2033_0_51   SR:0.004638 CR:0.9999941556 BCR:0.9999941556
2033_0_52   SR:0.004175 CR:0.9999941556 BCR:0.9999941556
2033_0_53   SR:0.003757 CR:0.9999941556 BCR:0.9999941556
2033_0_54   SR:0.003381 CR:0.9999941556 BCR:0.9999941556
2033_0_55   SR:0.003043 CR:0.9999941556 BCR:0.9999941556
2033_0_56   SR:0.002739 CR:0.9999941556 BCR:0.9999941556
2033_0_57   SR:0.002465 CR:0.9999941556 BCR:0.9999941556
2033_0_58   SR:0.002219 CR:0.9999941556 BCR:0.9999941556
2033_0_59   SR:0.001997 CR:0.9999941556 BCR:0.9999941556
2033_0_60   SR:0.001797 CR:0.9999941556 BCR:0.9999941556
2033_0_61   SR:0.001617 CR:0.9999941556 BCR:0.9999941556
2033_0_62   SR:0.001456 CR:0.9999942614 BCR:0.9999942614
2033_0_63   SR:0.001310 CR:0.9999989418 BCR:0.9999989418
2033_0_64   SR:0.001179 CR:1.0000000228 BCR:1.0000000228
2033_0_65   SR:0.001061 CR:1.0000000228 BCR:1.0000000228
2033_0_66   SR:0.000955 CR:1.0000000228 BCR:1.0000000228
2033_0_67   SR:0.000860 CR:1.0000000228 BCR:1.0000000228
2033_0_68   SR:0.000774 CR:1.0000000228 BCR:1.0000000228
2033_0_69   SR:0.000696 CR:1.0000000228 BCR:1.0000000228
2033_0_70   SR:0.000627 CR:1.0000000228 BCR:1.0000000228
2033_0_71   SR:0.000564 CR:1.0000000228 BCR:1.0000000228
2033_0_72   SR:0.000508 CR:1.0000000228 BCR:1.0000000228
2033_0_73   SR:0.000457 CR:1.0000000228 BCR:1.0000000228
2033_0_74   SR:0.000411 CR:1.0000000228 BCR:1.0000000228
2033_0_75   SR:0.000370 CR:1.0000000228 BCR:1.0000000228
2033_0_76   SR:0.000333 CR:1.0000000228 BCR:1.0000000228
2033_0_77   SR:0.000300 CR:1.0000000228 BCR:1.0000000228
2033_0_78   SR:0.000270 CR:1.0000000228 BCR:1.0000000228
2033_0_79   SR:0.000243 CR:1.0000000228 BCR:1.0000000228
2033_0_80   SR:0.000218 CR:1.0000000228 BCR:1.0000000228
2033_0_81   SR:0.000197 CR:1.0000000228 BCR:1.0000000228
2033_0_82   SR:0.000177 CR:1.0000000228 BCR:1.0000000228
2033_0_83   SR:0.000159 CR:1.0000000228 BCR:1.0000000228
2033_0_84   SR:0.000143 CR:1.0000000228 BCR:1.0000000228
2033_0_85   SR:0.000129 CR:1.0000000228 BCR:1.0000000228
2033_0_86   SR:0.000116 CR:1.0000000228 BCR:1.0000000228
2033_0_87   SR:0.000104 CR:1.0000000228 BCR:1.0000000228
2033_0_88   SR:0.000094 CR:1.0000000228 BCR:1.0000000228
2033_0_89   SR:0.000085 CR:1.0000000228 BCR:1.0000000228
2033_0_90   SR:0.000076 CR:1.0000000228 BCR:1.0000000228
2033_0_91   SR:0.000069 CR:1.0000000228 BCR:1.0000000228
2033_0_92   SR:0.000062 CR:1.0000000228 BCR:1.0000000228
2033_0_93   SR:0.000056 CR:1.0000000228 BCR:1.0000000228
2033_0_94   SR:0.000050 CR:1.0000000228 BCR:1.0000000228
2033_0_95   SR:0.000045 CR:1.0000000228 BCR:1.0000000228
2033_0_96   SR:0.000040 CR:1.0000000228 BCR:1.0000000228
2033_0_97   SR:0.000036 CR:1.0000000228 BCR:1.0000000228
2033_0_98   SR:0.000033 CR:1.0000000228 BCR:1.0000000228
2033_0_99   SR:0.000030 CR:1.0000000228 BCR:1.0000000228
2033_0_100  SR:0.000027 CR:1.0000000184 BCR:1.0000000184
2033_0_101  SR:0.000024 CR:1.0000000184 BCR:1.0000000184
2033_0_102  SR:0.000022 CR:1.0000000184 BCR:1.0000000184
2033_0_103  SR:0.000019 CR:1.0000000184 BCR:1.0000000184
2033_0_104  SR:0.000017 CR:1.0000000184 BCR:1.0000000184
2033_0_105  SR:0.000016 CR:1.0000000184 BCR:1.0000000184
2033_0_106  SR:0.000014 CR:1.0000000184 BCR:1.0000000184
2033_0_107  SR:0.000013 CR:1.0000000184 BCR:1.0000000184
2033_0_108  SR:0.000011 CR:1.0000000184 BCR:1.0000000184
2033_0_109  SR:0.000010 CR:1.0000000184 BCR:1.0000000184
2033_0_110  SR:0.000009 CR:1.0000000184 BCR:1.0000000184
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -369817, Actual GHG Offset Mg -369817
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.006817
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.372446
2033 producer_abs_share_frac_pickup.BEV           = 0.000001
2033 producer_abs_share_frac_pickup.ICE           = 0.620736
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.006817 / 0.082796 (DELTA:0.075978)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.372446 / 0.296467 (DELTA:0.075978)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.124148 (DELTA:0.124147)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.620736 / 0.496589 (DELTA:0.124147)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65124 / $65124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59092 / $59092 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75366 / $75366 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63313 / $63313 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65124 / $65124 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59092 / $59092 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75366 / $75366 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63313 / $63313 R:1.000000

cross subsidized price / cost ALT BEV                                 $65151 / $65151 R:1.000000
cross subsidized price / cost ALT ICE                                 $61730 / $61730 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59201 / $59201 R:1.000000
cross subsidized price / cost ALT pickup                              $63314 / $63314 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63708 / $63708 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2034  Iteration=0 Ford
2034_0_0    SR:1.000000 CR:0.9984381891 BCR:0.9984381891
2034_0_1    SR:0.900000 CR:0.9984381891 BCR:0.9984381891
2034_0_2    SR:0.810000 CR:0.9984381891 BCR:0.9984381891
2034_0_3    SR:0.729000 CR:0.9984381891 BCR:0.9984381891
2034_0_4    SR:0.656100 CR:0.9984381891 BCR:0.9984381891
2034_0_5    SR:0.590490 CR:0.9984381891 BCR:0.9984381891
2034_0_6    SR:0.531441 CR:0.9984381891 BCR:0.9984381891
2034_0_7    SR:0.478297 CR:0.9984381891 BCR:0.9984381891
2034_0_8    SR:0.430467 CR:0.9984381891 BCR:0.9984381891
2034_0_9    SR:0.387420 CR:0.9984381891 BCR:0.9984381891
2034_0_10   SR:0.348678 CR:0.9984381891 BCR:0.9984381891
2034_0_11   SR:0.313811 CR:0.9984381891 BCR:0.9984381891
2034_0_12   SR:0.282430 CR:0.9984381891 BCR:0.9984381891
2034_0_13   SR:0.254187 CR:0.9984381891 BCR:0.9984381891
2034_0_14   SR:0.228768 CR:0.9984381891 BCR:0.9984381891
2034_0_15   SR:0.205891 CR:0.9984381891 BCR:0.9984381891
2034_0_16   SR:0.185302 CR:0.9984381891 BCR:0.9984381891
2034_0_17   SR:0.166772 CR:0.9984381891 BCR:0.9984381891
2034_0_18   SR:0.150095 CR:0.9995119372 BCR:0.9995119372
2034_0_19   SR:0.135085 CR:0.9995119372 BCR:0.9995119372
2034_0_20   SR:0.121577 CR:0.9995119372 BCR:0.9995119372
2034_0_21   SR:0.109419 CR:0.9995119372 BCR:0.9995119372
2034_0_22   SR:0.098477 CR:0.9995119372 BCR:0.9995119372
2034_0_23   SR:0.088629 CR:0.9995119372 BCR:0.9995119372
2034_0_24   SR:0.079766 CR:0.9995119372 BCR:0.9995119372
2034_0_25   SR:0.071790 CR:0.9995119372 BCR:0.9995119372
2034_0_26   SR:0.064611 CR:0.9995119372 BCR:0.9995119372
2034_0_27   SR:0.058150 CR:0.9995119372 BCR:0.9995119372
2034_0_28   SR:0.052335 CR:0.9995119372 BCR:0.9995119372
2034_0_29   SR:0.047101 CR:0.9995119372 BCR:0.9995119372
2034_0_30   SR:0.042391 CR:0.9998844922 BCR:0.9998844922
2034_0_31   SR:0.038152 CR:0.9998844922 BCR:0.9998844922
2034_0_32   SR:0.034337 CR:0.9998844922 BCR:0.9998844922
2034_0_33   SR:0.030903 CR:0.9998844922 BCR:0.9998844922
2034_0_34   SR:0.027813 CR:0.9998844922 BCR:0.9998844922
2034_0_35   SR:0.025032 CR:0.9998844922 BCR:0.9998844922
2034_0_36   SR:0.022528 CR:0.9998844922 BCR:0.9998844922
2034_0_37   SR:0.020276 CR:0.9998844922 BCR:0.9998844922
2034_0_38   SR:0.018248 CR:0.9998844922 BCR:0.9998844922
2034_0_39   SR:0.016423 CR:0.9998844922 BCR:0.9998844922
2034_0_40   SR:0.014781 CR:0.9998844922 BCR:0.9998844922
2034_0_41   SR:0.013303 CR:0.9998844922 BCR:0.9998844922
2034_0_42   SR:0.011973 CR:0.9998844922 BCR:0.9998844922
2034_0_43   SR:0.010775 CR:0.9998844922 BCR:0.9998844922
2034_0_44   SR:0.009698 CR:0.9998844922 BCR:0.9998844922
2034_0_45   SR:0.008728 CR:0.9998844922 BCR:0.9998844922
2034_0_46   SR:0.007855 CR:0.9998844922 BCR:0.9998844922
2034_0_47   SR:0.007070 CR:0.9998844922 BCR:0.9998844922
2034_0_48   SR:0.006363 CR:0.9998844922 BCR:0.9998844922
2034_0_49   SR:0.005726 CR:0.9998844922 BCR:0.9998844922
2034_0_50   SR:0.005154 CR:0.9998844922 BCR:0.9998844922
2034_0_51   SR:0.004638 CR:0.9998844922 BCR:0.9998844922
2034_0_52   SR:0.004175 CR:0.9998844922 BCR:0.9998844922
2034_0_53   SR:0.003757 CR:0.9998844922 BCR:0.9998844922
2034_0_54   SR:0.003381 CR:0.9999929645 BCR:0.9999929645
2034_0_55   SR:0.003043 CR:0.9999929645 BCR:0.9999929645
2034_0_56   SR:0.002739 CR:0.9999929645 BCR:0.9999929645
2034_0_57   SR:0.002465 CR:0.9999929645 BCR:0.9999929645
2034_0_58   SR:0.002219 CR:0.9999929645 BCR:0.9999929645
2034_0_59   SR:0.001997 CR:0.9999929645 BCR:0.9999929645
2034_0_60   SR:0.001797 CR:0.9999929645 BCR:0.9999929645
2034_0_61   SR:0.001617 CR:0.9999929645 BCR:0.9999929645
2034_0_62   SR:0.001456 CR:0.9999929645 BCR:0.9999929645
2034_0_63   SR:0.001310 CR:0.9999929645 BCR:0.9999929645
2034_0_64   SR:0.001179 CR:0.9999929645 BCR:0.9999929645
2034_0_65   SR:0.001061 CR:0.9999929645 BCR:0.9999929645
2034_0_66   SR:0.000955 CR:0.9999929645 BCR:0.9999929645
2034_0_67   SR:0.000860 CR:0.9999929645 BCR:0.9999929645
2034_0_68   SR:0.000774 CR:0.9999929645 BCR:0.9999929645
2034_0_69   SR:0.000696 CR:0.9999929645 BCR:0.9999929645
2034_0_70   SR:0.000627 CR:0.9999929645 BCR:0.9999929645
2034_0_71   SR:0.000564 CR:0.9999929645 BCR:0.9999929645
2034_0_72   SR:0.000508 CR:0.9999929645 BCR:0.9999929645
2034_0_73   SR:0.000457 CR:0.9999929645 BCR:0.9999929645
2034_0_74   SR:0.000411 CR:0.9999929645 BCR:0.9999929645
2034_0_75   SR:0.000370 CR:0.9999929645 BCR:0.9999929645
2034_0_76   SR:0.000333 CR:0.9999929645 BCR:0.9999929645
2034_0_77   SR:0.000300 CR:0.9999995545 BCR:0.9999995545
2034_0_78   SR:0.000270 CR:0.9999995545 BCR:0.9999995545
2034_0_79   SR:0.000243 CR:0.9999995545 BCR:0.9999995545
2034_0_80   SR:0.000218 CR:0.9999995545 BCR:0.9999995545
2034_0_81   SR:0.000197 CR:0.9999995545 BCR:0.9999995545
2034_0_82   SR:0.000177 CR:0.9999995545 BCR:0.9999995545
2034_0_83   SR:0.000159 CR:0.9999995545 BCR:0.9999995545
2034_0_84   SR:0.000143 CR:0.9999995545 BCR:0.9999995545
2034_0_85   SR:0.000129 CR:0.9999995545 BCR:0.9999995545
2034_0_86   SR:0.000116 CR:0.9999995545 BCR:0.9999995545
2034_0_87   SR:0.000104 CR:0.9999995545 BCR:0.9999995545
2034_0_88   SR:0.000094 CR:0.9999995545 BCR:0.9999995545
2034_0_89   SR:0.000085 CR:0.9999995545 BCR:0.9999995545
2034_0_90   SR:0.000076 CR:0.9999995545 BCR:0.9999995545
2034_0_91   SR:0.000069 CR:0.9999995545 BCR:0.9999995545
2034_0_92   SR:0.000062 CR:0.9999995545 BCR:0.9999995545
2034_0_93   SR:0.000056 CR:0.9999995545 BCR:0.9999995545
2034_0_94   SR:0.000050 CR:0.9999995545 BCR:0.9999995545
2034_0_95   SR:0.000045 CR:0.9999995545 BCR:0.9999995545
2034_0_96   SR:0.000040 CR:0.9999995545 BCR:0.9999995545
2034_0_97   SR:0.000036 CR:0.9999995545 BCR:0.9999995545
2034_0_98   SR:0.000033 CR:0.9999995545 BCR:0.9999995545
2034_0_99   SR:0.000030 CR:0.9999995545 BCR:0.9999995545
2034_0_100  SR:0.000027 CR:0.9999995545 BCR:0.9999995545
2034_0_101  SR:0.000024 CR:0.9999995545 BCR:0.9999995545
2034_0_102  SR:0.000022 CR:0.9999995545 BCR:0.9999995545
2034_0_103  SR:0.000019 CR:0.9999995545 BCR:0.9999995545
2034_0_104  SR:0.000017 CR:0.9999995545 BCR:0.9999995545
2034_0_105  SR:0.000016 CR:0.9999995545 BCR:0.9999995545
2034_0_106  SR:0.000014 CR:0.9999995545 BCR:0.9999995545
2034_0_107  SR:0.000013 CR:0.9999999632 BCR:0.9999999632
2034_0_108  SR:0.000011 CR:0.9999999632 BCR:0.9999999632
2034_0_109  SR:0.000010 CR:0.9999999632 BCR:0.9999999632
2034_0_110  SR:0.000009 CR:0.9999999632 BCR:0.9999999632
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -194287, Actual GHG Offset Mg -194286
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.018758
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.359309
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.621933
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.018758 / 0.082409 (DELTA:0.063651)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.359309 / 0.295658 (DELTA:0.063651)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124387 (DELTA:0.124387)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.621933 / 0.497545 (DELTA:0.124387)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65013 / $65013 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59042 / $59042 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75216 / $75216 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63221 / $63221 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65013 / $65013 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59042 / $59042 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75216 / $75216 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63221 / $63221 R:1.000000

cross subsidized price / cost ALT BEV                                 $65026 / $65026 R:1.000000
cross subsidized price / cost ALT ICE                                 $61691 / $61691 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59339 / $59339 R:1.000000
cross subsidized price / cost ALT pickup                              $63221 / $63221 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63625 / $63625 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2035  Iteration=0 Ford
2035_0_0    SR:1.000000 CR:0.9998767112 BCR:0.9998767112
2035_0_1    SR:0.900000 CR:0.9998767112 BCR:0.9998767112
2035_0_2    SR:0.810000 CR:0.9998767112 BCR:0.9998767112
2035_0_3    SR:0.729000 CR:0.9998767112 BCR:0.9998767112
2035_0_4    SR:0.656100 CR:0.9998767112 BCR:0.9998767112
2035_0_5    SR:0.590490 CR:0.9998767112 BCR:0.9998767112
2035_0_6    SR:0.531441 CR:0.9998767112 BCR:0.9998767112
2035_0_7    SR:0.478297 CR:0.9998767112 BCR:0.9998767112
2035_0_8    SR:0.430467 CR:0.9998767112 BCR:0.9998767112
2035_0_9    SR:0.387420 CR:0.9998767112 BCR:0.9998767112
2035_0_10   SR:0.348678 CR:0.9998767112 BCR:0.9998767112
2035_0_11   SR:0.313811 CR:0.9998767112 BCR:0.9998767112
2035_0_12   SR:0.282430 CR:0.9998767112 BCR:0.9998767112
2035_0_13   SR:0.254187 CR:0.9998767112 BCR:0.9998767112
2035_0_14   SR:0.228768 CR:0.9998767112 BCR:0.9998767112
2035_0_15   SR:0.205891 CR:0.9998767112 BCR:0.9998767112
2035_0_16   SR:0.185302 CR:0.9998767112 BCR:0.9998767112
2035_0_17   SR:0.166772 CR:0.9998767112 BCR:0.9998767112
2035_0_18   SR:0.150095 CR:0.9998767112 BCR:0.9998767112
2035_0_19   SR:0.135085 CR:0.9998767112 BCR:0.9998767112
2035_0_20   SR:0.121577 CR:0.9998767112 BCR:0.9998767112
2035_0_21   SR:0.109419 CR:0.9998767112 BCR:0.9998767112
2035_0_22   SR:0.098477 CR:0.9998767112 BCR:0.9998767112
2035_0_23   SR:0.088629 CR:0.9998767112 BCR:0.9998767112
2035_0_24   SR:0.079766 CR:0.9998767112 BCR:0.9998767112
2035_0_25   SR:0.071790 CR:0.9998767112 BCR:0.9998767112
2035_0_26   SR:0.064611 CR:0.9998767112 BCR:0.9998767112
2035_0_27   SR:0.058150 CR:0.9998767112 BCR:0.9998767112
2035_0_28   SR:0.052335 CR:0.9999559012 BCR:0.9999559012
2035_0_29   SR:0.047101 CR:0.9999559012 BCR:0.9999559012
2035_0_30   SR:0.042391 CR:0.9999559012 BCR:0.9999559012
2035_0_31   SR:0.038152 CR:0.9999559012 BCR:0.9999559012
2035_0_32   SR:0.034337 CR:0.9999559012 BCR:0.9999559012
2035_0_33   SR:0.030903 CR:0.9999559012 BCR:0.9999559012
2035_0_34   SR:0.027813 CR:0.9999559012 BCR:0.9999559012
2035_0_35   SR:0.025032 CR:0.9999559012 BCR:0.9999559012
2035_0_36   SR:0.022528 CR:0.9999559012 BCR:0.9999559012
2035_0_37   SR:0.020276 CR:0.9999559012 BCR:0.9999559012
2035_0_38   SR:0.018248 CR:0.9999559012 BCR:0.9999559012
2035_0_39   SR:0.016423 CR:0.9999559012 BCR:0.9999559012
2035_0_40   SR:0.014781 CR:0.9999559012 BCR:0.9999559012
2035_0_41   SR:0.013303 CR:0.9999559012 BCR:0.9999559012
2035_0_42   SR:0.011973 CR:0.9999559012 BCR:0.9999559012
2035_0_43   SR:0.010775 CR:0.9999559012 BCR:0.9999559012
2035_0_44   SR:0.009698 CR:0.9999559012 BCR:0.9999559012
2035_0_45   SR:0.008728 CR:0.9999559012 BCR:0.9999559012
2035_0_46   SR:0.007855 CR:0.9999559012 BCR:0.9999559012
2035_0_47   SR:0.007070 CR:0.9999559012 BCR:0.9999559012
2035_0_48   SR:0.006363 CR:0.9999559012 BCR:0.9999559012
2035_0_49   SR:0.005726 CR:0.9999559012 BCR:0.9999559012
2035_0_50   SR:0.005154 CR:0.9999559012 BCR:0.9999559012
2035_0_51   SR:0.004638 CR:0.9999559012 BCR:0.9999559012
2035_0_52   SR:0.004175 CR:0.9999559012 BCR:0.9999559012
2035_0_53   SR:0.003757 CR:0.9999559012 BCR:0.9999559012
2035_0_54   SR:0.003381 CR:0.9999559012 BCR:0.9999559012
2035_0_55   SR:0.003043 CR:0.9999559012 BCR:0.9999559012
2035_0_56   SR:0.002739 CR:0.9999559012 BCR:0.9999559012
2035_0_57   SR:0.002465 CR:0.9999559012 BCR:0.9999559012
2035_0_58   SR:0.002219 CR:0.9999559012 BCR:0.9999559012
2035_0_59   SR:0.001997 CR:0.9999559012 BCR:0.9999559012
2035_0_60   SR:0.001797 CR:0.9999559012 BCR:0.9999559012
2035_0_61   SR:0.001617 CR:0.9999559012 BCR:0.9999559012
2035_0_62   SR:0.001456 CR:0.9999994792 BCR:0.9999994792
2035_0_63   SR:0.001310 CR:0.9999994792 BCR:0.9999994792
2035_0_64   SR:0.001179 CR:0.9999994792 BCR:0.9999994792
2035_0_65   SR:0.001061 CR:0.9999994792 BCR:0.9999994792
2035_0_66   SR:0.000955 CR:0.9999994792 BCR:0.9999994792
2035_0_67   SR:0.000860 CR:0.9999994792 BCR:0.9999994792
2035_0_68   SR:0.000774 CR:0.9999994792 BCR:0.9999994792
2035_0_69   SR:0.000696 CR:0.9999994792 BCR:0.9999994792
2035_0_70   SR:0.000627 CR:0.9999994792 BCR:0.9999994792
2035_0_71   SR:0.000564 CR:0.9999994792 BCR:0.9999994792
2035_0_72   SR:0.000508 CR:0.9999994792 BCR:0.9999994792
2035_0_73   SR:0.000457 CR:0.9999994792 BCR:0.9999994792
2035_0_74   SR:0.000411 CR:0.9999994792 BCR:0.9999994792
2035_0_75   SR:0.000370 CR:0.9999994792 BCR:0.9999994792
2035_0_76   SR:0.000333 CR:0.9999994792 BCR:0.9999994792
2035_0_77   SR:0.000300 CR:0.9999994792 BCR:0.9999994792
2035_0_78   SR:0.000270 CR:0.9999994792 BCR:0.9999994792
2035_0_79   SR:0.000243 CR:0.9999994792 BCR:0.9999994792
2035_0_80   SR:0.000218 CR:0.9999994792 BCR:0.9999994792
2035_0_81   SR:0.000197 CR:0.9999994792 BCR:0.9999994792
2035_0_82   SR:0.000177 CR:0.9999994792 BCR:0.9999994792
2035_0_83   SR:0.000159 CR:0.9999994792 BCR:0.9999994792
2035_0_84   SR:0.000143 CR:0.9999994792 BCR:0.9999994792
2035_0_85   SR:0.000129 CR:0.9999994792 BCR:0.9999994792
2035_0_86   SR:0.000116 CR:0.9999994792 BCR:0.9999994792
2035_0_87   SR:0.000104 CR:0.9999994792 BCR:0.9999994792
2035_0_88   SR:0.000094 CR:0.9999994792 BCR:0.9999994792
2035_0_89   SR:0.000085 CR:0.9999994792 BCR:0.9999994792
2035_0_90   SR:0.000076 CR:0.9999994792 BCR:0.9999994792
2035_0_91   SR:0.000069 CR:0.9999994792 BCR:0.9999994792
2035_0_92   SR:0.000062 CR:0.9999994792 BCR:0.9999994792
2035_0_93   SR:0.000056 CR:0.9999994792 BCR:0.9999994792
2035_0_94   SR:0.000050 CR:0.9999994792 BCR:0.9999994792
2035_0_95   SR:0.000045 CR:1.0000004521 BCR:1.0000004521
2035_0_96   SR:0.000040 CR:0.9999995819 BCR:0.9999995819
2035_0_97   SR:0.000036 CR:0.9999995819 BCR:0.9999995819
2035_0_98   SR:0.000033 CR:0.9999995819 BCR:0.9999995819
2035_0_99   SR:0.000030 CR:1.0000003426 BCR:1.0000003426
2035_0_100  SR:0.000027 CR:0.9999999595 BCR:0.9999999595
2035_0_101  SR:0.000024 CR:0.9999999595 BCR:0.9999999595
2035_0_102  SR:0.000022 CR:0.9999999595 BCR:0.9999999595
2035_0_103  SR:0.000019 CR:0.9999999912 BCR:0.9999999912
2035_0_104  SR:0.000017 CR:0.9999999912 BCR:0.9999999912
2035_0_105  SR:0.000016 CR:0.9999999912 BCR:0.9999999912
2035_0_106  SR:0.000014 CR:0.9999999912 BCR:0.9999999912
2035_0_107  SR:0.000013 CR:0.9999999912 BCR:0.9999999912
2035_0_108  SR:0.000011 CR:0.9999999912 BCR:0.9999999912
2035_0_109  SR:0.000010 CR:0.9999999912 BCR:0.9999999912
2035_0_110  SR:0.000009 CR:0.9999999912 BCR:0.9999999912
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -196639, Actual GHG Offset Mg -196639
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.018692
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.358639
2035 producer_abs_share_frac_pickup.BEV           = 0.000001
2035 producer_abs_share_frac_pickup.ICE           = 0.622669
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.018692 / 0.094188 (DELTA:0.075496)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.358639 / 0.283143 (DELTA:0.075496)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.124534 (DELTA:0.124533)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.622669 / 0.498135 (DELTA:0.124533)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64910 / $64910 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58993 / $58993 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75075 / $75075 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63130 / $63130 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64910 / $64910 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58993 / $58993 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75075 / $75075 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63130 / $63130 R:1.000000

cross subsidized price / cost ALT BEV                                 $64921 / $64921 R:1.000000
cross subsidized price / cost ALT ICE                                 $61618 / $61618 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59287 / $59287 R:1.000000
cross subsidized price / cost ALT pickup                              $63130 / $63130 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63614 / $63614 R:1.000000

2035_0_0  SCORE:0.034105, CE:0.124533, 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 Pass 1: Manufacturer=General Motors
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 General Motors
2022_0_0    SR:1.000000 CR:0.9999999404 BCR:0.9999999404
2022_0_1    SR:0.900000 CR:0.9999999404 BCR:0.9999999404
2022_0_2    SR:0.810000 CR:0.9999999404 BCR:0.9999999404
2022_0_3    SR:0.729000 CR:0.9999999404 BCR:0.9999999404
2022_0_4    SR:0.656100 CR:0.9999999404 BCR:0.9999999404
2022_0_5    SR:0.590490 CR:0.9999999404 BCR:0.9999999404
2022_0_6    SR:0.531441 CR:0.9999999404 BCR:0.9999999404
2022_0_7    SR:0.478297 CR:0.9999999404 BCR:0.9999999404
2022_0_8    SR:0.430467 CR:0.9999999404 BCR:0.9999999404
2022_0_9    SR:0.387420 CR:0.9999999404 BCR:0.9999999404
2022_0_10   SR:0.348678 CR:0.9999999404 BCR:0.9999999404
2022_0_11   SR:0.313811 CR:0.9999999404 BCR:0.9999999404
2022_0_12   SR:0.282430 CR:0.9999999404 BCR:0.9999999404
2022_0_13   SR:0.254187 CR:0.9999999404 BCR:0.9999999404
2022_0_14   SR:0.228768 CR:0.9999999404 BCR:0.9999999404
2022_0_15   SR:0.205891 CR:0.9999999404 BCR:0.9999999404
2022_0_16   SR:0.185302 CR:0.9999999404 BCR:0.9999999404
2022_0_17   SR:0.166772 CR:0.9999999404 BCR:0.9999999404
2022_0_18   SR:0.150095 CR:0.9999999404 BCR:0.9999999404
2022_0_19   SR:0.135085 CR:0.9999999404 BCR:0.9999999404
2022_0_20   SR:0.121577 CR:0.9999999404 BCR:0.9999999404
2022_0_21   SR:0.109419 CR:0.9999999404 BCR:0.9999999404
2022_0_22   SR:0.098477 CR:0.9999999404 BCR:0.9999999404
2022_0_23   SR:0.088629 CR:0.9999999404 BCR:0.9999999404
2022_0_24   SR:0.079766 CR:0.9999999404 BCR:0.9999999404
2022_0_25   SR:0.071790 CR:0.9999999404 BCR:0.9999999404
2022_0_26   SR:0.064611 CR:0.9999999404 BCR:0.9999999404
2022_0_27   SR:0.058150 CR:0.9999999404 BCR:0.9999999404
2022_0_28   SR:0.052335 CR:0.9999999404 BCR:0.9999999404
2022_0_29   SR:0.047101 CR:0.9999999404 BCR:0.9999999404
2022_0_30   SR:0.042391 CR:0.9999999404 BCR:0.9999999404
2022_0_31   SR:0.038152 CR:0.9999999404 BCR:0.9999999404
2022_0_32   SR:0.034337 CR:0.9999999404 BCR:0.9999999404
2022_0_33   SR:0.030903 CR:0.9999999404 BCR:0.9999999404
2022_0_34   SR:0.027813 CR:0.9999999404 BCR:0.9999999404
2022_0_35   SR:0.025032 CR:0.9999999404 BCR:0.9999999404
2022_0_36   SR:0.022528 CR:0.9999999404 BCR:0.9999999404
2022_0_37   SR:0.020276 CR:0.9999999404 BCR:0.9999999404
2022_0_38   SR:0.018248 CR:0.9999999404 BCR:0.9999999404
2022_0_39   SR:0.016423 CR:0.9999999404 BCR:0.9999999404
2022_0_40   SR:0.014781 CR:0.9999999404 BCR:0.9999999404
2022_0_41   SR:0.013303 CR:0.9999999404 BCR:0.9999999404
2022_0_42   SR:0.011973 CR:0.9999999404 BCR:0.9999999404
2022_0_43   SR:0.010775 CR:0.9999999404 BCR:0.9999999404
2022_0_44   SR:0.009698 CR:0.9999999404 BCR:0.9999999404
2022_0_45   SR:0.008728 CR:0.9999999404 BCR:0.9999999404
2022_0_46   SR:0.007855 CR:0.9999999404 BCR:0.9999999404
2022_0_47   SR:0.007070 CR:0.9999999404 BCR:0.9999999404
2022_0_48   SR:0.006363 CR:0.9999999404 BCR:0.9999999404
2022_0_49   SR:0.005726 CR:0.9999999404 BCR:0.9999999404
2022_0_50   SR:0.005154 CR:0.9999999404 BCR:0.9999999404
2022_0_51   SR:0.004638 CR:0.9999999404 BCR:0.9999999404
2022_0_52   SR:0.004175 CR:0.9999999404 BCR:0.9999999404
2022_0_53   SR:0.003757 CR:0.9999999404 BCR:0.9999999404
2022_0_54   SR:0.003381 CR:0.9999999404 BCR:0.9999999404
2022_0_55   SR:0.003043 CR:0.9999999404 BCR:0.9999999404
2022_0_56   SR:0.002739 CR:0.9999999404 BCR:0.9999999404
2022_0_57   SR:0.002465 CR:0.9999999404 BCR:0.9999999404
2022_0_58   SR:0.002219 CR:0.9999999404 BCR:0.9999999404
2022_0_59   SR:0.001997 CR:0.9999999404 BCR:0.9999999404
2022_0_60   SR:0.001797 CR:0.9999999404 BCR:0.9999999404
2022_0_61   SR:0.001617 CR:0.9999999404 BCR:0.9999999404
2022_0_62   SR:0.001456 CR:0.9999999404 BCR:0.9999999404
2022_0_63   SR:0.001310 CR:0.9999999404 BCR:0.9999999404
2022_0_64   SR:0.001179 CR:0.9999999404 BCR:0.9999999404
2022_0_65   SR:0.001061 CR:0.9999999404 BCR:0.9999999404
2022_0_66   SR:0.000955 CR:0.9999999404 BCR:0.9999999404
2022_0_67   SR:0.000860 CR:0.9999999404 BCR:0.9999999404
2022_0_68   SR:0.000774 CR:0.9999999404 BCR:0.9999999404
2022_0_69   SR:0.000696 CR:0.9999999404 BCR:0.9999999404
2022_0_70   SR:0.000627 CR:0.9999999404 BCR:0.9999999404
2022_0_71   SR:0.000564 CR:0.9999999404 BCR:0.9999999404
2022_0_72   SR:0.000508 CR:0.9999999404 BCR:0.9999999404
2022_0_73   SR:0.000457 CR:0.9999999404 BCR:0.9999999404
2022_0_74   SR:0.000411 CR:0.9999999404 BCR:0.9999999404
2022_0_75   SR:0.000370 CR:0.9999999404 BCR:0.9999999404
2022_0_76   SR:0.000333 CR:0.9999999404 BCR:0.9999999404
2022_0_77   SR:0.000300 CR:0.9999999404 BCR:0.9999999404
2022_0_78   SR:0.000270 CR:0.9999999404 BCR:0.9999999404
2022_0_79   SR:0.000243 CR:0.9999999404 BCR:0.9999999404
2022_0_80   SR:0.000218 CR:0.9999999404 BCR:0.9999999404
2022_0_81   SR:0.000197 CR:0.9999999404 BCR:0.9999999404
2022_0_82   SR:0.000177 CR:0.9999999404 BCR:0.9999999404
2022_0_83   SR:0.000159 CR:0.9999999404 BCR:0.9999999404
2022_0_84   SR:0.000143 CR:0.9999999404 BCR:0.9999999404
2022_0_85   SR:0.000129 CR:0.9999999404 BCR:0.9999999404
2022_0_86   SR:0.000116 CR:0.9999999404 BCR:0.9999999404
2022_0_87   SR:0.000104 CR:0.9999999404 BCR:0.9999999404
2022_0_88   SR:0.000094 CR:0.9999999404 BCR:0.9999999404
2022_0_89   SR:0.000085 CR:0.9999999404 BCR:0.9999999404
2022_0_90   SR:0.000076 CR:0.9999999404 BCR:0.9999999404
2022_0_91   SR:0.000069 CR:0.9999999404 BCR:0.9999999404
2022_0_92   SR:0.000062 CR:0.9999999404 BCR:0.9999999404
2022_0_93   SR:0.000056 CR:0.9999999404 BCR:0.9999999404
2022_0_94   SR:0.000050 CR:0.9999999404 BCR:0.9999999404
2022_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2022_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2022_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2022_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2022_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2022_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2022_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2022_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2022_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2022_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2022_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2022_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2022_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2022_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2022_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2022_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1308878, Actual GHG Offset Mg 1308879
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.268472
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.731528
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 General Motors
2023_0_0    SR:1.000000 CR:0.9999999984 BCR:0.9999999984
2023_0_1    SR:0.900000 CR:0.9999999984 BCR:0.9999999984
2023_0_2    SR:0.810000 CR:0.9999999984 BCR:0.9999999984
2023_0_3    SR:0.729000 CR:0.9999999984 BCR:0.9999999984
2023_0_4    SR:0.656100 CR:0.9999999984 BCR:0.9999999984
2023_0_5    SR:0.590490 CR:0.9999999984 BCR:0.9999999984
2023_0_6    SR:0.531441 CR:0.9999999984 BCR:0.9999999984
2023_0_7    SR:0.478297 CR:0.9999999984 BCR:0.9999999984
2023_0_8    SR:0.430467 CR:0.9999999984 BCR:0.9999999984
2023_0_9    SR:0.387420 CR:0.9999999984 BCR:0.9999999984
2023_0_10   SR:0.348678 CR:0.9999999984 BCR:0.9999999984
2023_0_11   SR:0.313811 CR:0.9999999984 BCR:0.9999999984
2023_0_12   SR:0.282430 CR:0.9999999984 BCR:0.9999999984
2023_0_13   SR:0.254187 CR:0.9999999984 BCR:0.9999999984
2023_0_14   SR:0.228768 CR:0.9999999984 BCR:0.9999999984
2023_0_15   SR:0.205891 CR:0.9999999984 BCR:0.9999999984
2023_0_16   SR:0.185302 CR:0.9999999984 BCR:0.9999999984
2023_0_17   SR:0.166772 CR:0.9999999984 BCR:0.9999999984
2023_0_18   SR:0.150095 CR:0.9999999984 BCR:0.9999999984
2023_0_19   SR:0.135085 CR:0.9999999984 BCR:0.9999999984
2023_0_20   SR:0.121577 CR:0.9999999984 BCR:0.9999999984
2023_0_21   SR:0.109419 CR:0.9999999984 BCR:0.9999999984
2023_0_22   SR:0.098477 CR:0.9999999984 BCR:0.9999999984
2023_0_23   SR:0.088629 CR:0.9999999984 BCR:0.9999999984
2023_0_24   SR:0.079766 CR:0.9999999984 BCR:0.9999999984
2023_0_25   SR:0.071790 CR:0.9999999984 BCR:0.9999999984
2023_0_26   SR:0.064611 CR:0.9999999984 BCR:0.9999999984
2023_0_27   SR:0.058150 CR:0.9999999984 BCR:0.9999999984
2023_0_28   SR:0.052335 CR:0.9999999984 BCR:0.9999999984
2023_0_29   SR:0.047101 CR:0.9999999984 BCR:0.9999999984
2023_0_30   SR:0.042391 CR:0.9999999984 BCR:0.9999999984
2023_0_31   SR:0.038152 CR:0.9999999984 BCR:0.9999999984
2023_0_32   SR:0.034337 CR:0.9999999984 BCR:0.9999999984
2023_0_33   SR:0.030903 CR:0.9999999984 BCR:0.9999999984
2023_0_34   SR:0.027813 CR:0.9999999984 BCR:0.9999999984
2023_0_35   SR:0.025032 CR:0.9999999984 BCR:0.9999999984
2023_0_36   SR:0.022528 CR:0.9999999984 BCR:0.9999999984
2023_0_37   SR:0.020276 CR:0.9999999984 BCR:0.9999999984
2023_0_38   SR:0.018248 CR:0.9999999984 BCR:0.9999999984
2023_0_39   SR:0.016423 CR:0.9999999984 BCR:0.9999999984
2023_0_40   SR:0.014781 CR:0.9999999984 BCR:0.9999999984
2023_0_41   SR:0.013303 CR:0.9999999984 BCR:0.9999999984
2023_0_42   SR:0.011973 CR:0.9999999984 BCR:0.9999999984
2023_0_43   SR:0.010775 CR:0.9999999984 BCR:0.9999999984
2023_0_44   SR:0.009698 CR:0.9999999984 BCR:0.9999999984
2023_0_45   SR:0.008728 CR:0.9999999984 BCR:0.9999999984
2023_0_46   SR:0.007855 CR:0.9999999984 BCR:0.9999999984
2023_0_47   SR:0.007070 CR:0.9999999984 BCR:0.9999999984
2023_0_48   SR:0.006363 CR:0.9999999984 BCR:0.9999999984
2023_0_49   SR:0.005726 CR:0.9999999984 BCR:0.9999999984
2023_0_50   SR:0.005154 CR:0.9999999984 BCR:0.9999999984
2023_0_51   SR:0.004638 CR:0.9999999984 BCR:0.9999999984
2023_0_52   SR:0.004175 CR:0.9999999984 BCR:0.9999999984
2023_0_53   SR:0.003757 CR:0.9999999984 BCR:0.9999999984
2023_0_54   SR:0.003381 CR:0.9999999984 BCR:0.9999999984
2023_0_55   SR:0.003043 CR:0.9999999984 BCR:0.9999999984
2023_0_56   SR:0.002739 CR:0.9999999984 BCR:0.9999999984
2023_0_57   SR:0.002465 CR:0.9999999984 BCR:0.9999999984
2023_0_58   SR:0.002219 CR:0.9999999984 BCR:0.9999999984
2023_0_59   SR:0.001997 CR:0.9999999984 BCR:0.9999999984
2023_0_60   SR:0.001797 CR:0.9999999984 BCR:0.9999999984
2023_0_61   SR:0.001617 CR:0.9999999984 BCR:0.9999999984
2023_0_62   SR:0.001456 CR:0.9999999984 BCR:0.9999999984
2023_0_63   SR:0.001310 CR:0.9999999984 BCR:0.9999999984
2023_0_64   SR:0.001179 CR:0.9999999984 BCR:0.9999999984
2023_0_65   SR:0.001061 CR:0.9999999984 BCR:0.9999999984
2023_0_66   SR:0.000955 CR:0.9999999984 BCR:0.9999999984
2023_0_67   SR:0.000860 CR:0.9999999984 BCR:0.9999999984
2023_0_68   SR:0.000774 CR:0.9999999984 BCR:0.9999999984
2023_0_69   SR:0.000696 CR:0.9999999984 BCR:0.9999999984
2023_0_70   SR:0.000627 CR:0.9999999984 BCR:0.9999999984
2023_0_71   SR:0.000564 CR:0.9999999984 BCR:0.9999999984
2023_0_72   SR:0.000508 CR:0.9999999984 BCR:0.9999999984
2023_0_73   SR:0.000457 CR:0.9999999984 BCR:0.9999999984
2023_0_74   SR:0.000411 CR:0.9999999984 BCR:0.9999999984
2023_0_75   SR:0.000370 CR:0.9999999984 BCR:0.9999999984
2023_0_76   SR:0.000333 CR:0.9999999984 BCR:0.9999999984
2023_0_77   SR:0.000300 CR:0.9999999984 BCR:0.9999999984
2023_0_78   SR:0.000270 CR:0.9999999984 BCR:0.9999999984
2023_0_79   SR:0.000243 CR:0.9999999984 BCR:0.9999999984
2023_0_80   SR:0.000218 CR:0.9999999984 BCR:0.9999999984
2023_0_81   SR:0.000197 CR:0.9999999984 BCR:0.9999999984
2023_0_82   SR:0.000177 CR:0.9999999984 BCR:0.9999999984
2023_0_83   SR:0.000159 CR:0.9999999984 BCR:0.9999999984
2023_0_84   SR:0.000143 CR:0.9999999984 BCR:0.9999999984
2023_0_85   SR:0.000129 CR:0.9999999984 BCR:0.9999999984
2023_0_86   SR:0.000116 CR:0.9999999984 BCR:0.9999999984
2023_0_87   SR:0.000104 CR:0.9999999984 BCR:0.9999999984
2023_0_88   SR:0.000094 CR:0.9999999984 BCR:0.9999999984
2023_0_89   SR:0.000085 CR:0.9999999984 BCR:0.9999999984
2023_0_90   SR:0.000076 CR:0.9999999984 BCR:0.9999999984
2023_0_91   SR:0.000069 CR:0.9999999984 BCR:0.9999999984
2023_0_92   SR:0.000062 CR:0.9999999984 BCR:0.9999999984
2023_0_93   SR:0.000056 CR:0.9999999984 BCR:0.9999999984
2023_0_94   SR:0.000050 CR:0.9999999984 BCR:0.9999999984
2023_0_95   SR:0.000045 CR:0.9999999984 BCR:0.9999999984
2023_0_96   SR:0.000040 CR:0.9999999984 BCR:0.9999999984
2023_0_97   SR:0.000036 CR:0.9999999984 BCR:0.9999999984
2023_0_98   SR:0.000033 CR:0.9999999984 BCR:0.9999999984
2023_0_99   SR:0.000030 CR:0.9999999984 BCR:0.9999999984
2023_0_100  SR:0.000027 CR:0.9999999984 BCR:0.9999999984
2023_0_101  SR:0.000024 CR:0.9999999984 BCR:0.9999999984
2023_0_102  SR:0.000022 CR:0.9999999984 BCR:0.9999999984
2023_0_103  SR:0.000019 CR:0.9999999984 BCR:0.9999999984
2023_0_104  SR:0.000017 CR:0.9999999984 BCR:0.9999999984
2023_0_105  SR:0.000016 CR:0.9999999984 BCR:0.9999999984
2023_0_106  SR:0.000014 CR:0.9999999984 BCR:0.9999999984
2023_0_107  SR:0.000013 CR:0.9999999984 BCR:0.9999999984
2023_0_108  SR:0.000011 CR:0.9999999984 BCR:0.9999999984
2023_0_109  SR:0.000010 CR:0.9999999984 BCR:0.9999999984
2023_0_110  SR:0.000009 CR:0.9999999984 BCR:0.9999999984
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 282196, Actual GHG Offset Mg 282197
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269539
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.730461
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.011542 (DELTA:0.011542)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269539 / 0.257997 (DELTA:0.011542)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.016666 (DELTA:0.016666)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730461 / 0.713795 (DELTA:0.016666)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75163 / $75163 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61342 / $61342 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $96315 / $96315 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71466 / $71466 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75163 / $75163 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61342 / $61342 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $96315 / $96315 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71466 / $71466 R:1.000000

cross subsidized price / cost ALT BEV                                 $171479 / $171479 R:1.000000
cross subsidized price / cost ALT ICE                                 $68737 / $68737 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61343 / $61343 R:1.000000
cross subsidized price / cost ALT pickup                              $71467 / $71467 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69311 / $69311 R:1.000000

2023_0_0  SCORE:0.004564, CE:0.016666, 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 General Motors
2024_0_0    SR:1.000000 CR:1.0008371728 BCR:1.0008371728
2024_0_1    SR:0.900000 CR:1.0008371728 BCR:1.0008371728
2024_0_2    SR:0.810000 CR:1.0008371728 BCR:1.0008371728
2024_0_3    SR:0.729000 CR:1.0008371728 BCR:1.0008371728
2024_0_4    SR:0.656100 CR:1.0008371728 BCR:1.0008371728
2024_0_5    SR:0.590490 CR:1.0008371728 BCR:1.0008371728
2024_0_6    SR:0.531441 CR:1.0008371728 BCR:1.0008371728
2024_0_7    SR:0.478297 CR:1.0008371728 BCR:1.0008371728
2024_0_8    SR:0.430467 CR:1.0008371728 BCR:1.0008371728
2024_0_9    SR:0.387420 CR:1.0008371728 BCR:1.0008371728
2024_0_10   SR:0.348678 CR:1.0008371728 BCR:1.0008371728
2024_0_11   SR:0.313811 CR:1.0008371728 BCR:1.0008371728
2024_0_12   SR:0.282430 CR:1.0008371728 BCR:1.0008371728
2024_0_13   SR:0.254187 CR:1.0008371728 BCR:1.0008371728
2024_0_14   SR:0.228768 CR:1.0008371728 BCR:1.0008371728
2024_0_15   SR:0.205891 CR:1.0008371728 BCR:1.0008371728
2024_0_16   SR:0.185302 CR:1.0008371728 BCR:1.0008371728
2024_0_17   SR:0.166772 CR:1.0008371728 BCR:1.0008371728
2024_0_18   SR:0.150095 CR:1.0008371728 BCR:1.0008371728
2024_0_19   SR:0.135085 CR:1.0008371728 BCR:1.0008371728
2024_0_20   SR:0.121577 CR:1.0008371728 BCR:1.0008371728
2024_0_21   SR:0.109419 CR:1.0008371728 BCR:1.0008371728
2024_0_22   SR:0.098477 CR:1.0008371728 BCR:1.0008371728
2024_0_23   SR:0.088629 CR:1.0008371728 BCR:1.0008371728
2024_0_24   SR:0.079766 CR:1.0008371728 BCR:1.0008371728
2024_0_25   SR:0.071790 CR:1.0008371728 BCR:1.0008371728
2024_0_26   SR:0.064611 CR:1.0008371728 BCR:1.0008371728
2024_0_27   SR:0.058150 CR:1.0008371728 BCR:1.0008371728
2024_0_28   SR:0.052335 CR:1.0008371728 BCR:1.0008371728
2024_0_29   SR:0.047101 CR:1.0008371728 BCR:1.0008371728
2024_0_30   SR:0.042391 CR:1.0008371728 BCR:1.0008371728
2024_0_31   SR:0.038152 CR:1.0008371728 BCR:1.0008371728
2024_0_32   SR:0.034337 CR:1.0008371728 BCR:1.0008371728
2024_0_33   SR:0.030903 CR:1.0008371728 BCR:1.0008371728
2024_0_34   SR:0.027813 CR:1.0008371728 BCR:1.0008371728
2024_0_35   SR:0.025032 CR:1.0008371728 BCR:1.0008371728
2024_0_36   SR:0.022528 CR:1.0008371728 BCR:1.0008371728
2024_0_37   SR:0.020276 CR:1.0008371728 BCR:1.0008371728
2024_0_38   SR:0.018248 CR:1.0008371728 BCR:1.0008371728
2024_0_39   SR:0.016423 CR:1.0008371728 BCR:1.0008371728
2024_0_40   SR:0.014781 CR:1.0008371728 BCR:1.0008371728
2024_0_41   SR:0.013303 CR:1.0008371728 BCR:1.0008371728
2024_0_42   SR:0.011973 CR:1.0008371728 BCR:1.0008371728
2024_0_43   SR:0.010775 CR:1.0008371728 BCR:1.0008371728
2024_0_44   SR:0.009698 CR:1.0008371728 BCR:1.0008371728
2024_0_45   SR:0.008728 CR:1.0008371728 BCR:1.0008371728
2024_0_46   SR:0.007855 CR:1.0008371728 BCR:1.0008371728
2024_0_47   SR:0.007070 CR:1.0008371728 BCR:1.0008371728
2024_0_48   SR:0.006363 CR:1.0008371728 BCR:1.0008371728
2024_0_49   SR:0.005726 CR:1.0008371728 BCR:1.0008371728
2024_0_50   SR:0.005154 CR:1.0008371728 BCR:1.0008371728
2024_0_51   SR:0.004638 CR:1.0008371728 BCR:1.0008371728
2024_0_52   SR:0.004175 CR:1.0008371728 BCR:1.0008371728
2024_0_53   SR:0.003757 CR:1.0008371728 BCR:1.0008371728
2024_0_54   SR:0.003381 CR:1.0008371728 BCR:1.0008371728
2024_0_55   SR:0.003043 CR:1.0008371728 BCR:1.0008371728
2024_0_56   SR:0.002739 CR:1.0008371728 BCR:1.0008371728
2024_0_57   SR:0.002465 CR:1.0008371728 BCR:1.0008371728
2024_0_58   SR:0.002219 CR:1.0008371728 BCR:1.0008371728
2024_0_59   SR:0.001997 CR:1.0008371728 BCR:1.0008371728
2024_0_60   SR:0.001797 CR:1.0008371728 BCR:1.0008371728
2024_0_61   SR:0.001617 CR:1.0008371728 BCR:1.0008371728
2024_0_62   SR:0.001456 CR:1.0008371728 BCR:1.0008371728
2024_0_63   SR:0.001310 CR:1.0008371728 BCR:1.0008371728
2024_0_64   SR:0.001179 CR:1.0008371728 BCR:1.0008371728
2024_0_65   SR:0.001061 CR:1.0008371728 BCR:1.0008371728
2024_0_66   SR:0.000955 CR:1.0008371728 BCR:1.0008371728
2024_0_67   SR:0.000860 CR:1.0008371728 BCR:1.0008371728
2024_0_68   SR:0.000774 CR:1.0008371728 BCR:1.0008371728
2024_0_69   SR:0.000696 CR:1.0008371728 BCR:1.0008371728
2024_0_70   SR:0.000627 CR:1.0008371728 BCR:1.0008371728
2024_0_71   SR:0.000564 CR:1.0008371728 BCR:1.0008371728
2024_0_72   SR:0.000508 CR:1.0008371728 BCR:1.0008371728
2024_0_73   SR:0.000457 CR:1.0008371728 BCR:1.0008371728
2024_0_74   SR:0.000411 CR:1.0008371728 BCR:1.0008371728
2024_0_75   SR:0.000370 CR:1.0008371728 BCR:1.0008371728
2024_0_76   SR:0.000333 CR:1.0008371728 BCR:1.0008371728
2024_0_77   SR:0.000300 CR:1.0008371728 BCR:1.0008371728
2024_0_78   SR:0.000270 CR:1.0008371728 BCR:1.0008371728
2024_0_79   SR:0.000243 CR:1.0008371728 BCR:1.0008371728
2024_0_80   SR:0.000218 CR:1.0008371728 BCR:1.0008371728
2024_0_81   SR:0.000197 CR:1.0008371728 BCR:1.0008371728
2024_0_82   SR:0.000177 CR:1.0008371728 BCR:1.0008371728
2024_0_83   SR:0.000159 CR:1.0008371728 BCR:1.0008371728
2024_0_84   SR:0.000143 CR:1.0008371728 BCR:1.0008371728
2024_0_85   SR:0.000129 CR:1.0008371728 BCR:1.0008371728
2024_0_86   SR:0.000116 CR:1.0008371728 BCR:1.0008371728
2024_0_87   SR:0.000104 CR:1.0008371728 BCR:1.0008371728
2024_0_88   SR:0.000094 CR:1.0008371728 BCR:1.0008371728
2024_0_89   SR:0.000085 CR:1.0008371728 BCR:1.0008371728
2024_0_90   SR:0.000076 CR:1.0008371728 BCR:1.0008371728
2024_0_91   SR:0.000069 CR:1.0008371728 BCR:1.0008371728
2024_0_92   SR:0.000062 CR:1.0008371728 BCR:1.0008371728
2024_0_93   SR:0.000056 CR:1.0008371728 BCR:1.0008371728
2024_0_94   SR:0.000050 CR:1.0008371728 BCR:1.0008371728
2024_0_95   SR:0.000045 CR:1.0008371728 BCR:1.0008371728
2024_0_96   SR:0.000040 CR:1.0008371728 BCR:1.0008371728
2024_0_97   SR:0.000036 CR:1.0008371728 BCR:1.0008371728
2024_0_98   SR:0.000033 CR:1.0008371728 BCR:1.0008371728
2024_0_99   SR:0.000030 CR:1.0008371728 BCR:1.0008371728
2024_0_100  SR:0.000027 CR:1.0008371728 BCR:1.0008371728
2024_0_101  SR:0.000024 CR:1.0008371728 BCR:1.0008371728
2024_0_102  SR:0.000022 CR:1.0008371728 BCR:1.0008371728
2024_0_103  SR:0.000019 CR:1.0008371728 BCR:1.0008371728
2024_0_104  SR:0.000017 CR:1.0008371728 BCR:1.0008371728
2024_0_105  SR:0.000016 CR:1.0008371728 BCR:1.0008371728
2024_0_106  SR:0.000014 CR:1.0008371728 BCR:1.0008371728
2024_0_107  SR:0.000013 CR:1.0008371728 BCR:1.0008371728
2024_0_108  SR:0.000011 CR:1.0008371728 BCR:1.0008371728
2024_0_109  SR:0.000010 CR:1.0008371728 BCR:1.0008371728
2024_0_110  SR:0.000009 CR:1.0008371728 BCR:1.0008371728
PRODUCER FINAL COMPLIANCE DELTA 0.000837
Target GHG Offset Mg -103584, Actual GHG Offset Mg -116666
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269204
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.730796
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.014593 (DELTA:0.014593)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269204 / 0.254611 (DELTA:0.014593)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.021494 (DELTA:0.021494)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730796 / 0.709302 (DELTA:0.021494)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74473 / $74473 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61263 / $61263 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $95483 / $95483 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71329 / $71329 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74473 / $74473 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61263 / $61263 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $95483 / $95483 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71329 / $71329 R:1.000000

cross subsidized price / cost ALT BEV                                 $169956 / $169956 R:1.000000
cross subsidized price / cost ALT ICE                                 $68619 / $68619 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61264 / $61264 R:1.000000
cross subsidized price / cost ALT pickup                              $71330 / $71330 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69331 / $69331 R:1.000000

2024_0_0  SCORE:0.005886, CE:0.021494, 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 General Motors
2025_0_0    SR:1.000000 CR:1.0042105913 BCR:1.0042105913
2025_0_1    SR:0.900000 CR:1.0042105913 BCR:1.0042105913
2025_0_2    SR:0.810000 CR:1.0042105913 BCR:1.0042105913
2025_0_3    SR:0.729000 CR:1.0042105913 BCR:1.0042105913
2025_0_4    SR:0.656100 CR:1.0042105913 BCR:1.0042105913
2025_0_5    SR:0.590490 CR:1.0042105913 BCR:1.0042105913
2025_0_6    SR:0.531441 CR:1.0042105913 BCR:1.0042105913
2025_0_7    SR:0.478297 CR:1.0042105913 BCR:1.0042105913
2025_0_8    SR:0.430467 CR:1.0042105913 BCR:1.0042105913
2025_0_9    SR:0.387420 CR:1.0042105913 BCR:1.0042105913
2025_0_10   SR:0.348678 CR:1.0042105913 BCR:1.0042105913
2025_0_11   SR:0.313811 CR:1.0042105913 BCR:1.0042105913
2025_0_12   SR:0.282430 CR:1.0042105913 BCR:1.0042105913
2025_0_13   SR:0.254187 CR:1.0042105913 BCR:1.0042105913
2025_0_14   SR:0.228768 CR:1.0042105913 BCR:1.0042105913
2025_0_15   SR:0.205891 CR:1.0042105913 BCR:1.0042105913
2025_0_16   SR:0.185302 CR:1.0042105913 BCR:1.0042105913
2025_0_17   SR:0.166772 CR:1.0042105913 BCR:1.0042105913
2025_0_18   SR:0.150095 CR:1.0042105913 BCR:1.0042105913
2025_0_19   SR:0.135085 CR:1.0042105913 BCR:1.0042105913
2025_0_20   SR:0.121577 CR:1.0041188002 BCR:1.0041188002
2025_0_21   SR:0.109419 CR:1.0041188002 BCR:1.0041188002
2025_0_22   SR:0.098477 CR:1.0038236380 BCR:1.0038236380
2025_0_23   SR:0.088629 CR:1.0038236380 BCR:1.0038236380
2025_0_24   SR:0.079766 CR:1.0038236380 BCR:1.0038236380
2025_0_25   SR:0.071790 CR:1.0038236380 BCR:1.0038236380
2025_0_26   SR:0.064611 CR:1.0038236380 BCR:1.0038236380
2025_0_27   SR:0.058150 CR:1.0038236380 BCR:1.0038236380
2025_0_28   SR:0.052335 CR:1.0038236380 BCR:1.0038236380
2025_0_29   SR:0.047101 CR:1.0038236380 BCR:1.0038236380
2025_0_30   SR:0.042391 CR:1.0038236380 BCR:1.0038236380
2025_0_31   SR:0.038152 CR:1.0038236380 BCR:1.0038236380
2025_0_32   SR:0.034337 CR:1.0038236380 BCR:1.0038236380
2025_0_33   SR:0.030903 CR:1.0038236380 BCR:1.0038236380
2025_0_34   SR:0.027813 CR:1.0038236380 BCR:1.0038236380
2025_0_35   SR:0.025032 CR:1.0038236380 BCR:1.0038236380
2025_0_36   SR:0.022528 CR:1.0038236380 BCR:1.0038236380
2025_0_37   SR:0.020276 CR:1.0038236380 BCR:1.0038236380
2025_0_38   SR:0.018248 CR:1.0038236380 BCR:1.0038236380
2025_0_39   SR:0.016423 CR:1.0038236380 BCR:1.0038236380
2025_0_40   SR:0.014781 CR:1.0038236380 BCR:1.0038236380
2025_0_41   SR:0.013303 CR:1.0038236380 BCR:1.0038236380
2025_0_42   SR:0.011973 CR:1.0038236380 BCR:1.0038236380
2025_0_43   SR:0.010775 CR:1.0038236380 BCR:1.0038236380
2025_0_44   SR:0.009698 CR:1.0038236380 BCR:1.0038236380
2025_0_45   SR:0.008728 CR:1.0038236380 BCR:1.0038236380
2025_0_46   SR:0.007855 CR:1.0038236380 BCR:1.0038236380
2025_0_47   SR:0.007070 CR:1.0038236380 BCR:1.0038236380
2025_0_48   SR:0.006363 CR:1.0038236380 BCR:1.0038236380
2025_0_49   SR:0.005726 CR:1.0038236380 BCR:1.0038236380
2025_0_50   SR:0.005154 CR:1.0038236380 BCR:1.0038236380
2025_0_51   SR:0.004638 CR:1.0038236380 BCR:1.0038236380
2025_0_52   SR:0.004175 CR:1.0038236380 BCR:1.0038236380
2025_0_53   SR:0.003757 CR:1.0038236380 BCR:1.0038236380
2025_0_54   SR:0.003381 CR:1.0038236380 BCR:1.0038236380
2025_0_55   SR:0.003043 CR:1.0038236380 BCR:1.0038236380
2025_0_56   SR:0.002739 CR:1.0038236380 BCR:1.0038236380
2025_0_57   SR:0.002465 CR:1.0038236380 BCR:1.0038236380
2025_0_58   SR:0.002219 CR:1.0038236380 BCR:1.0038236380
2025_0_59   SR:0.001997 CR:1.0038236380 BCR:1.0038236380
2025_0_60   SR:0.001797 CR:1.0038236380 BCR:1.0038236380
2025_0_61   SR:0.001617 CR:1.0038236380 BCR:1.0038236380
2025_0_62   SR:0.001456 CR:1.0038236380 BCR:1.0038236380
2025_0_63   SR:0.001310 CR:1.0038236380 BCR:1.0038236380
2025_0_64   SR:0.001179 CR:1.0038236380 BCR:1.0038236380
2025_0_65   SR:0.001061 CR:1.0038236380 BCR:1.0038236380
2025_0_66   SR:0.000955 CR:1.0038236380 BCR:1.0038236380
2025_0_67   SR:0.000860 CR:1.0038236380 BCR:1.0038236380
2025_0_68   SR:0.000774 CR:1.0038236380 BCR:1.0038236380
2025_0_69   SR:0.000696 CR:1.0038236380 BCR:1.0038236380
2025_0_70   SR:0.000627 CR:1.0038236380 BCR:1.0038236380
2025_0_71   SR:0.000564 CR:1.0038236380 BCR:1.0038236380
2025_0_72   SR:0.000508 CR:1.0038236380 BCR:1.0038236380
2025_0_73   SR:0.000457 CR:1.0038236380 BCR:1.0038236380
2025_0_74   SR:0.000411 CR:1.0038236380 BCR:1.0038236380
2025_0_75   SR:0.000370 CR:1.0038236380 BCR:1.0038236380
2025_0_76   SR:0.000333 CR:1.0038236380 BCR:1.0038236380
2025_0_77   SR:0.000300 CR:1.0038236380 BCR:1.0038236380
2025_0_78   SR:0.000270 CR:1.0038236380 BCR:1.0038236380
2025_0_79   SR:0.000243 CR:1.0038236380 BCR:1.0038236380
2025_0_80   SR:0.000218 CR:1.0038236380 BCR:1.0038236380
2025_0_81   SR:0.000197 CR:1.0038236380 BCR:1.0038236380
2025_0_82   SR:0.000177 CR:1.0038236380 BCR:1.0038236380
2025_0_83   SR:0.000159 CR:1.0038236380 BCR:1.0038236380
2025_0_84   SR:0.000143 CR:1.0038236380 BCR:1.0038236380
2025_0_85   SR:0.000129 CR:1.0038236380 BCR:1.0038236380
2025_0_86   SR:0.000116 CR:1.0038208961 BCR:1.0038208961
2025_0_87   SR:0.000104 CR:1.0038208961 BCR:1.0038208961
2025_0_88   SR:0.000094 CR:1.0038208961 BCR:1.0038208961
2025_0_89   SR:0.000085 CR:1.0038208961 BCR:1.0038208961
2025_0_90   SR:0.000076 CR:1.0038208961 BCR:1.0038208961
2025_0_91   SR:0.000069 CR:1.0038208961 BCR:1.0038208961
2025_0_92   SR:0.000062 CR:1.0038208961 BCR:1.0038208961
2025_0_93   SR:0.000056 CR:1.0038208961 BCR:1.0038208961
2025_0_94   SR:0.000050 CR:1.0038208961 BCR:1.0038208961
2025_0_95   SR:0.000045 CR:1.0038208961 BCR:1.0038208961
2025_0_96   SR:0.000040 CR:1.0038208961 BCR:1.0038208961
2025_0_97   SR:0.000036 CR:1.0038208961 BCR:1.0038208961
2025_0_98   SR:0.000033 CR:1.0038208961 BCR:1.0038208961
2025_0_99   SR:0.000030 CR:1.0038208961 BCR:1.0038208961
2025_0_100  SR:0.000027 CR:1.0038208961 BCR:1.0038208961
2025_0_101  SR:0.000024 CR:1.0038208961 BCR:1.0038208961
2025_0_102  SR:0.000022 CR:1.0038208961 BCR:1.0038208961
2025_0_103  SR:0.000019 CR:1.0038208961 BCR:1.0038208961
2025_0_104  SR:0.000017 CR:1.0038208961 BCR:1.0038208961
2025_0_105  SR:0.000016 CR:1.0038208961 BCR:1.0038208961
2025_0_106  SR:0.000014 CR:1.0038208961 BCR:1.0038208961
2025_0_107  SR:0.000013 CR:1.0038208961 BCR:1.0038208961
2025_0_108  SR:0.000011 CR:1.0038208961 BCR:1.0038208961
2025_0_109  SR:0.000010 CR:1.0038208961 BCR:1.0038208961
2025_0_110  SR:0.000009 CR:1.0038208961 BCR:1.0038208961
PRODUCER FINAL COMPLIANCE DELTA 0.003821
Target GHG Offset Mg -284838, Actual GHG Offset Mg -343229
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.011215
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.257915
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.730870
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.011215 / 0.018096 (DELTA:0.006880)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.257915 / 0.251034 (DELTA:0.006880)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.026844 (DELTA:0.026844)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730870 / 0.704026 (DELTA:0.026844)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73996 / $73996 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61184 / $61184 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $94924 / $94924 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71222 / $71222 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73996 / $73996 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61184 / $61184 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $94924 / $94924 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71222 / $71222 R:1.000000

cross subsidized price / cost ALT BEV                                 $74031 / $74031 R:1.000000
cross subsidized price / cost ALT ICE                                 $68604 / $68604 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61718 / $61718 R:1.000000
cross subsidized price / cost ALT pickup                              $71222 / $71222 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69389 / $69389 R:1.000000

2025_0_0  SCORE:0.007351, CE:0.026844, 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 General Motors
2026_0_0    SR:1.000000 CR:1.0105412006 BCR:1.0105412006
2026_0_1    SR:0.900000 CR:1.0105412006 BCR:1.0105412006
2026_0_2    SR:0.810000 CR:1.0105412006 BCR:1.0105412006
2026_0_3    SR:0.729000 CR:1.0105412006 BCR:1.0105412006
2026_0_4    SR:0.656100 CR:1.0105412006 BCR:1.0105412006
2026_0_5    SR:0.590490 CR:1.0105412006 BCR:1.0105412006
2026_0_6    SR:0.531441 CR:1.0105412006 BCR:1.0105412006
2026_0_7    SR:0.478297 CR:1.0105412006 BCR:1.0105412006
2026_0_8    SR:0.430467 CR:1.0105412006 BCR:1.0105412006
2026_0_9    SR:0.387420 CR:1.0105412006 BCR:1.0105412006
2026_0_10   SR:0.348678 CR:1.0105412006 BCR:1.0105412006
2026_0_11   SR:0.313811 CR:1.0105412006 BCR:1.0105412006
2026_0_12   SR:0.282430 CR:1.0105412006 BCR:1.0105412006
2026_0_13   SR:0.254187 CR:1.0105412006 BCR:1.0105412006
2026_0_14   SR:0.228768 CR:1.0105412006 BCR:1.0105412006
2026_0_15   SR:0.205891 CR:1.0105412006 BCR:1.0105412006
2026_0_16   SR:0.185302 CR:1.0086097717 BCR:1.0086097717
2026_0_17   SR:0.166772 CR:1.0086097717 BCR:1.0086097717
2026_0_18   SR:0.150095 CR:1.0086097717 BCR:1.0086097717
2026_0_19   SR:0.135085 CR:1.0086097717 BCR:1.0086097717
2026_0_20   SR:0.121577 CR:1.0086097717 BCR:1.0086097717
2026_0_21   SR:0.109419 CR:1.0086097717 BCR:1.0086097717
2026_0_22   SR:0.098477 CR:1.0086097717 BCR:1.0086097717
2026_0_23   SR:0.088629 CR:1.0086097717 BCR:1.0086097717
2026_0_24   SR:0.079766 CR:1.0086097717 BCR:1.0086097717
2026_0_25   SR:0.071790 CR:1.0086097717 BCR:1.0086097717
2026_0_26   SR:0.064611 CR:1.0086097717 BCR:1.0086097717
2026_0_27   SR:0.058150 CR:1.0086097717 BCR:1.0086097717
2026_0_28   SR:0.052335 CR:1.0086097717 BCR:1.0086097717
2026_0_29   SR:0.047101 CR:1.0086097717 BCR:1.0086097717
2026_0_30   SR:0.042391 CR:1.0086097717 BCR:1.0086097717
2026_0_31   SR:0.038152 CR:1.0086097717 BCR:1.0086097717
2026_0_32   SR:0.034337 CR:1.0086097717 BCR:1.0086097717
2026_0_33   SR:0.030903 CR:1.0086097717 BCR:1.0086097717
2026_0_34   SR:0.027813 CR:1.0086097717 BCR:1.0086097717
2026_0_35   SR:0.025032 CR:1.0086097717 BCR:1.0086097717
2026_0_36   SR:0.022528 CR:1.0086097717 BCR:1.0086097717
2026_0_37   SR:0.020276 CR:1.0086097717 BCR:1.0086097717
2026_0_38   SR:0.018248 CR:1.0086097717 BCR:1.0086097717
2026_0_39   SR:0.016423 CR:1.0086097717 BCR:1.0086097717
2026_0_40   SR:0.014781 CR:1.0086097717 BCR:1.0086097717
2026_0_41   SR:0.013303 CR:1.0086097717 BCR:1.0086097717
2026_0_42   SR:0.011973 CR:1.0086097717 BCR:1.0086097717
2026_0_43   SR:0.010775 CR:1.0086097717 BCR:1.0086097717
2026_0_44   SR:0.009698 CR:1.0086097717 BCR:1.0086097717
2026_0_45   SR:0.008728 CR:1.0086097717 BCR:1.0086097717
2026_0_46   SR:0.007855 CR:1.0086097717 BCR:1.0086097717
2026_0_47   SR:0.007070 CR:1.0086097717 BCR:1.0086097717
2026_0_48   SR:0.006363 CR:1.0086097717 BCR:1.0086097717
2026_0_49   SR:0.005726 CR:1.0086097717 BCR:1.0086097717
2026_0_50   SR:0.005154 CR:1.0086097717 BCR:1.0086097717
2026_0_51   SR:0.004638 CR:1.0086097717 BCR:1.0086097717
2026_0_52   SR:0.004175 CR:1.0086097717 BCR:1.0086097717
2026_0_53   SR:0.003757 CR:1.0086097717 BCR:1.0086097717
2026_0_54   SR:0.003381 CR:1.0086097717 BCR:1.0086097717
2026_0_55   SR:0.003043 CR:1.0086097717 BCR:1.0086097717
2026_0_56   SR:0.002739 CR:1.0086097717 BCR:1.0086097717
2026_0_57   SR:0.002465 CR:1.0086097717 BCR:1.0086097717
2026_0_58   SR:0.002219 CR:1.0086097717 BCR:1.0086097717
2026_0_59   SR:0.001997 CR:1.0086097717 BCR:1.0086097717
2026_0_60   SR:0.001797 CR:1.0086097717 BCR:1.0086097717
2026_0_61   SR:0.001617 CR:1.0086097717 BCR:1.0086097717
2026_0_62   SR:0.001456 CR:1.0086097717 BCR:1.0086097717
2026_0_63   SR:0.001310 CR:1.0086097717 BCR:1.0086097717
2026_0_64   SR:0.001179 CR:1.0086097717 BCR:1.0086097717
2026_0_65   SR:0.001061 CR:1.0086097717 BCR:1.0086097717
2026_0_66   SR:0.000955 CR:1.0086097717 BCR:1.0086097717
2026_0_67   SR:0.000860 CR:1.0086097717 BCR:1.0086097717
2026_0_68   SR:0.000774 CR:1.0086097717 BCR:1.0086097717
2026_0_69   SR:0.000696 CR:1.0086097717 BCR:1.0086097717
2026_0_70   SR:0.000627 CR:1.0085947514 BCR:1.0085947514
2026_0_71   SR:0.000564 CR:1.0085947514 BCR:1.0085947514
2026_0_72   SR:0.000508 CR:1.0085947514 BCR:1.0085947514
2026_0_73   SR:0.000457 CR:1.0085947514 BCR:1.0085947514
2026_0_74   SR:0.000411 CR:1.0085947514 BCR:1.0085947514
2026_0_75   SR:0.000370 CR:1.0085947514 BCR:1.0085947514
2026_0_76   SR:0.000333 CR:1.0085947514 BCR:1.0085947514
2026_0_77   SR:0.000300 CR:1.0085947514 BCR:1.0085947514
2026_0_78   SR:0.000270 CR:1.0085947514 BCR:1.0085947514
2026_0_79   SR:0.000243 CR:1.0085947514 BCR:1.0085947514
2026_0_80   SR:0.000218 CR:1.0085947514 BCR:1.0085947514
2026_0_81   SR:0.000197 CR:1.0085947514 BCR:1.0085947514
2026_0_82   SR:0.000177 CR:1.0085947514 BCR:1.0085947514
2026_0_83   SR:0.000159 CR:1.0085947514 BCR:1.0085947514
2026_0_84   SR:0.000143 CR:1.0085947514 BCR:1.0085947514
2026_0_85   SR:0.000129 CR:1.0085947514 BCR:1.0085947514
2026_0_86   SR:0.000116 CR:1.0085947514 BCR:1.0085947514
2026_0_87   SR:0.000104 CR:1.0085947514 BCR:1.0085947514
2026_0_88   SR:0.000094 CR:1.0085947514 BCR:1.0085947514
2026_0_89   SR:0.000085 CR:1.0085947514 BCR:1.0085947514
2026_0_90   SR:0.000076 CR:1.0085947514 BCR:1.0085947514
2026_0_91   SR:0.000069 CR:1.0085947514 BCR:1.0085947514
2026_0_92   SR:0.000062 CR:1.0085947514 BCR:1.0085947514
2026_0_93   SR:0.000056 CR:1.0085947514 BCR:1.0085947514
2026_0_94   SR:0.000050 CR:1.0085947514 BCR:1.0085947514
2026_0_95   SR:0.000045 CR:1.0085947514 BCR:1.0085947514
2026_0_96   SR:0.000040 CR:1.0085947514 BCR:1.0085947514
2026_0_97   SR:0.000036 CR:1.0085947514 BCR:1.0085947514
2026_0_98   SR:0.000033 CR:1.0085947514 BCR:1.0085947514
2026_0_99   SR:0.000030 CR:1.0085940361 BCR:1.0085940361
2026_0_100  SR:0.000027 CR:1.0085940361 BCR:1.0085940361
2026_0_101  SR:0.000024 CR:1.0085940361 BCR:1.0085940361
2026_0_102  SR:0.000022 CR:1.0085940361 BCR:1.0085940361
2026_0_103  SR:0.000019 CR:1.0085940361 BCR:1.0085940361
2026_0_104  SR:0.000017 CR:1.0085940361 BCR:1.0085940361
2026_0_105  SR:0.000016 CR:1.0085940361 BCR:1.0085940361
2026_0_106  SR:0.000014 CR:1.0085940361 BCR:1.0085940361
2026_0_107  SR:0.000013 CR:1.0085940361 BCR:1.0085940361
2026_0_108  SR:0.000011 CR:1.0085940361 BCR:1.0085940361
2026_0_109  SR:0.000010 CR:1.0085940361 BCR:1.0085940361
2026_0_110  SR:0.000009 CR:1.0085940361 BCR:1.0085940361
PRODUCER FINAL COMPLIANCE DELTA 0.008594
Target GHG Offset Mg -564491, Actual GHG Offset Mg -692749
Target Compliance Ratio 1.009, Actual Compliance Ratio 1.009
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.015179
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.253665
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.731156
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.015179 / 0.020754 (DELTA:0.005575)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.253665 / 0.248090 (DELTA:0.005575)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.030228 (DELTA:0.030228)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731156 / 0.700928 (DELTA:0.030228)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74299 / $74299 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61108 / $61108 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $95738 / $95738 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71117 / $71117 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74299 / $74299 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61108 / $61108 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $95738 / $95738 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71117 / $71117 R:1.000000

cross subsidized price / cost ALT BEV                                 $74325 / $74325 R:1.000000
cross subsidized price / cost ALT ICE                                 $68539 / $68539 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61853 / $61853 R:1.000000
cross subsidized price / cost ALT pickup                              $71117 / $71117 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69444 / $69444 R:1.000000

2026_0_0  SCORE:0.008278, CE:0.030228, 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 General Motors
2027_0_0    SR:1.000000 CR:1.0099674463 BCR:1.0099674463
2027_0_1    SR:0.900000 CR:1.0099674463 BCR:1.0099674463
2027_0_2    SR:0.810000 CR:1.0099674463 BCR:1.0099674463
2027_0_3    SR:0.729000 CR:1.0099674463 BCR:1.0099674463
2027_0_4    SR:0.656100 CR:1.0099674463 BCR:1.0099674463
2027_0_5    SR:0.590490 CR:1.0099674463 BCR:1.0099674463
2027_0_6    SR:0.531441 CR:1.0099674463 BCR:1.0099674463
2027_0_7    SR:0.478297 CR:1.0099674463 BCR:1.0099674463
2027_0_8    SR:0.430467 CR:1.0099674463 BCR:1.0099674463
2027_0_9    SR:0.387420 CR:1.0099674463 BCR:1.0099674463
2027_0_10   SR:0.348678 CR:1.0099674463 BCR:1.0099674463
2027_0_11   SR:0.313811 CR:1.0099674463 BCR:1.0099674463
2027_0_12   SR:0.282430 CR:1.0099674463 BCR:1.0099674463
2027_0_13   SR:0.254187 CR:1.0099674463 BCR:1.0099674463
2027_0_14   SR:0.228768 CR:1.0099674463 BCR:1.0099674463
2027_0_15   SR:0.205891 CR:1.0099674463 BCR:1.0099674463
2027_0_16   SR:0.185302 CR:1.0099674463 BCR:1.0099674463
2027_0_17   SR:0.166772 CR:1.0099674463 BCR:1.0099674463
2027_0_18   SR:0.150095 CR:1.0099674463 BCR:1.0099674463
2027_0_19   SR:0.135085 CR:1.0099674463 BCR:1.0099674463
2027_0_20   SR:0.121577 CR:1.0099674463 BCR:1.0099674463
2027_0_21   SR:0.109419 CR:1.0099674463 BCR:1.0099674463
2027_0_22   SR:0.098477 CR:1.0099674463 BCR:1.0099674463
2027_0_23   SR:0.088629 CR:1.0099674463 BCR:1.0099674463
2027_0_24   SR:0.079766 CR:1.0099674463 BCR:1.0099674463
2027_0_25   SR:0.071790 CR:1.0099674463 BCR:1.0099674463
2027_0_26   SR:0.064611 CR:1.0099674463 BCR:1.0099674463
2027_0_27   SR:0.058150 CR:1.0099674463 BCR:1.0099674463
2027_0_28   SR:0.052335 CR:1.0099674463 BCR:1.0099674463
2027_0_29   SR:0.047101 CR:1.0099674463 BCR:1.0099674463
2027_0_30   SR:0.042391 CR:1.0099674463 BCR:1.0099674463
2027_0_31   SR:0.038152 CR:1.0099674463 BCR:1.0099674463
2027_0_32   SR:0.034337 CR:1.0099674463 BCR:1.0099674463
2027_0_33   SR:0.030903 CR:1.0099674463 BCR:1.0099674463
2027_0_34   SR:0.027813 CR:1.0099674463 BCR:1.0099674463
2027_0_35   SR:0.025032 CR:1.0099674463 BCR:1.0099674463
2027_0_36   SR:0.022528 CR:1.0099674463 BCR:1.0099674463
2027_0_37   SR:0.020276 CR:1.0099674463 BCR:1.0099674463
2027_0_38   SR:0.018248 CR:1.0099674463 BCR:1.0099674463
2027_0_39   SR:0.016423 CR:1.0099674463 BCR:1.0099674463
2027_0_40   SR:0.014781 CR:1.0099674463 BCR:1.0099674463
2027_0_41   SR:0.013303 CR:1.0099674463 BCR:1.0099674463
2027_0_42   SR:0.011973 CR:1.0096713305 BCR:1.0096713305
2027_0_43   SR:0.010775 CR:1.0096713305 BCR:1.0096713305
2027_0_44   SR:0.009698 CR:1.0096713305 BCR:1.0096713305
2027_0_45   SR:0.008728 CR:1.0096713305 BCR:1.0096713305
2027_0_46   SR:0.007855 CR:1.0096713305 BCR:1.0096713305
2027_0_47   SR:0.007070 CR:1.0096713305 BCR:1.0096713305
2027_0_48   SR:0.006363 CR:1.0096713305 BCR:1.0096713305
2027_0_49   SR:0.005726 CR:1.0096713305 BCR:1.0096713305
2027_0_50   SR:0.005154 CR:1.0096713305 BCR:1.0096713305
2027_0_51   SR:0.004638 CR:1.0096713305 BCR:1.0096713305
2027_0_52   SR:0.004175 CR:1.0096713305 BCR:1.0096713305
2027_0_53   SR:0.003757 CR:1.0096713305 BCR:1.0096713305
2027_0_54   SR:0.003381 CR:1.0096713305 BCR:1.0096713305
2027_0_55   SR:0.003043 CR:1.0096713305 BCR:1.0096713305
2027_0_56   SR:0.002739 CR:1.0096713305 BCR:1.0096713305
2027_0_57   SR:0.002465 CR:1.0096713305 BCR:1.0096713305
2027_0_58   SR:0.002219 CR:1.0096713305 BCR:1.0096713305
2027_0_59   SR:0.001997 CR:1.0096713305 BCR:1.0096713305
2027_0_60   SR:0.001797 CR:1.0096713305 BCR:1.0096713305
2027_0_61   SR:0.001617 CR:1.0096713305 BCR:1.0096713305
2027_0_62   SR:0.001456 CR:1.0096713305 BCR:1.0096713305
2027_0_63   SR:0.001310 CR:1.0096713305 BCR:1.0096713305
2027_0_64   SR:0.001179 CR:1.0096713305 BCR:1.0096713305
2027_0_65   SR:0.001061 CR:1.0096713305 BCR:1.0096713305
2027_0_66   SR:0.000955 CR:1.0096476078 BCR:1.0096476078
2027_0_67   SR:0.000860 CR:1.0096476078 BCR:1.0096476078
2027_0_68   SR:0.000774 CR:1.0096476078 BCR:1.0096476078
2027_0_69   SR:0.000696 CR:1.0096476078 BCR:1.0096476078
2027_0_70   SR:0.000627 CR:1.0096476078 BCR:1.0096476078
2027_0_71   SR:0.000564 CR:1.0096476078 BCR:1.0096476078
2027_0_72   SR:0.000508 CR:1.0096476078 BCR:1.0096476078
2027_0_73   SR:0.000457 CR:1.0096476078 BCR:1.0096476078
2027_0_74   SR:0.000411 CR:1.0096476078 BCR:1.0096476078
2027_0_75   SR:0.000370 CR:1.0096476078 BCR:1.0096476078
2027_0_76   SR:0.000333 CR:1.0096476078 BCR:1.0096476078
2027_0_77   SR:0.000300 CR:1.0096476078 BCR:1.0096476078
2027_0_78   SR:0.000270 CR:1.0096476078 BCR:1.0096476078
2027_0_79   SR:0.000243 CR:1.0096476078 BCR:1.0096476078
2027_0_80   SR:0.000218 CR:1.0096476078 BCR:1.0096476078
2027_0_81   SR:0.000197 CR:1.0096476078 BCR:1.0096476078
2027_0_82   SR:0.000177 CR:1.0096476078 BCR:1.0096476078
2027_0_83   SR:0.000159 CR:1.0096476078 BCR:1.0096476078
2027_0_84   SR:0.000143 CR:1.0096476078 BCR:1.0096476078
2027_0_85   SR:0.000129 CR:1.0096476078 BCR:1.0096476078
2027_0_86   SR:0.000116 CR:1.0096476078 BCR:1.0096476078
2027_0_87   SR:0.000104 CR:1.0096476078 BCR:1.0096476078
2027_0_88   SR:0.000094 CR:1.0096476078 BCR:1.0096476078
2027_0_89   SR:0.000085 CR:1.0096476078 BCR:1.0096476078
2027_0_90   SR:0.000076 CR:1.0096476078 BCR:1.0096476078
2027_0_91   SR:0.000069 CR:1.0096476078 BCR:1.0096476078
2027_0_92   SR:0.000062 CR:1.0096476078 BCR:1.0096476078
2027_0_93   SR:0.000056 CR:1.0096476078 BCR:1.0096476078
2027_0_94   SR:0.000050 CR:1.0096476078 BCR:1.0096476078
2027_0_95   SR:0.000045 CR:1.0096476078 BCR:1.0096476078
2027_0_96   SR:0.000040 CR:1.0096466541 BCR:1.0096466541
2027_0_97   SR:0.000036 CR:1.0096466541 BCR:1.0096466541
2027_0_98   SR:0.000033 CR:1.0096466541 BCR:1.0096466541
2027_0_99   SR:0.000030 CR:1.0096466541 BCR:1.0096466541
2027_0_100  SR:0.000027 CR:1.0096466541 BCR:1.0096466541
2027_0_101  SR:0.000024 CR:1.0096466541 BCR:1.0096466541
2027_0_102  SR:0.000022 CR:1.0096466541 BCR:1.0096466541
2027_0_103  SR:0.000019 CR:1.0096466541 BCR:1.0096466541
2027_0_104  SR:0.000017 CR:1.0096466541 BCR:1.0096466541
2027_0_105  SR:0.000016 CR:1.0096466541 BCR:1.0096466541
2027_0_106  SR:0.000014 CR:1.0096466541 BCR:1.0096466541
2027_0_107  SR:0.000013 CR:1.0096466541 BCR:1.0096466541
2027_0_108  SR:0.000011 CR:1.0096466541 BCR:1.0096466541
2027_0_109  SR:0.000010 CR:1.0096466541 BCR:1.0096466541
2027_0_110  SR:0.000009 CR:1.0096466541 BCR:1.0096466541
PRODUCER FINAL COMPLIANCE DELTA 0.009647
Target GHG Offset Mg -617271, Actual GHG Offset Mg -758702
Target Compliance Ratio 1.010, Actual Compliance Ratio 1.010
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.038408
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.231407
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.730185
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.038408 / 0.029808 (DELTA:0.008600)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.231407 / 0.240007 (DELTA:0.008600)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.048207 (DELTA:0.048207)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730185 / 0.681978 (DELTA:0.048207)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71948 / $71948 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61033 / $61033 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91563 / $91563 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71014 / $71014 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71948 / $71948 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61033 / $61033 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $91563 / $91563 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71014 / $71014 R:1.000000

cross subsidized price / cost ALT BEV                                 $71957 / $71957 R:1.000000
cross subsidized price / cost ALT ICE                                 $68612 / $68612 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62586 / $62586 R:1.000000
cross subsidized price / cost ALT pickup                              $71014 / $71014 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69637 / $69637 R:1.000000

2027_0_0  SCORE:0.013202, CE:0.048207, 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 General Motors
2028_0_0    SR:1.000000 CR:1.0110642910 BCR:1.0110642910
2028_0_1    SR:0.900000 CR:1.0110642910 BCR:1.0110642910
2028_0_2    SR:0.810000 CR:1.0110642910 BCR:1.0110642910
2028_0_3    SR:0.729000 CR:1.0110642910 BCR:1.0110642910
2028_0_4    SR:0.656100 CR:1.0110642910 BCR:1.0110642910
2028_0_5    SR:0.590490 CR:1.0110642910 BCR:1.0110642910
2028_0_6    SR:0.531441 CR:1.0110642910 BCR:1.0110642910
2028_0_7    SR:0.478297 CR:1.0110642910 BCR:1.0110642910
2028_0_8    SR:0.430467 CR:1.0110642910 BCR:1.0110642910
2028_0_9    SR:0.387420 CR:1.0110642910 BCR:1.0110642910
2028_0_10   SR:0.348678 CR:1.0110642910 BCR:1.0110642910
2028_0_11   SR:0.313811 CR:1.0110642910 BCR:1.0110642910
2028_0_12   SR:0.282430 CR:1.0110642910 BCR:1.0110642910
2028_0_13   SR:0.254187 CR:1.0110642910 BCR:1.0110642910
2028_0_14   SR:0.228768 CR:1.0110642910 BCR:1.0110642910
2028_0_15   SR:0.205891 CR:1.0110642910 BCR:1.0110642910
2028_0_16   SR:0.185302 CR:1.0110642910 BCR:1.0110642910
2028_0_17   SR:0.166772 CR:1.0110642910 BCR:1.0110642910
2028_0_18   SR:0.150095 CR:1.0110642910 BCR:1.0110642910
2028_0_19   SR:0.135085 CR:1.0110642910 BCR:1.0110642910
2028_0_20   SR:0.121577 CR:1.0110642910 BCR:1.0110642910
2028_0_21   SR:0.109419 CR:1.0110642910 BCR:1.0110642910
2028_0_22   SR:0.098477 CR:1.0110642910 BCR:1.0110642910
2028_0_23   SR:0.088629 CR:1.0110642910 BCR:1.0110642910
2028_0_24   SR:0.079766 CR:1.0110642910 BCR:1.0110642910
2028_0_25   SR:0.071790 CR:1.0110642910 BCR:1.0110642910
2028_0_26   SR:0.064611 CR:1.0110642910 BCR:1.0110642910
2028_0_27   SR:0.058150 CR:1.0110642910 BCR:1.0110642910
2028_0_28   SR:0.052335 CR:1.0097746849 BCR:1.0097746849
2028_0_29   SR:0.047101 CR:1.0097746849 BCR:1.0097746849
2028_0_30   SR:0.042391 CR:1.0097746849 BCR:1.0097746849
2028_0_31   SR:0.038152 CR:1.0097746849 BCR:1.0097746849
2028_0_32   SR:0.034337 CR:1.0097746849 BCR:1.0097746849
2028_0_33   SR:0.030903 CR:1.0097746849 BCR:1.0097746849
2028_0_34   SR:0.027813 CR:1.0097746849 BCR:1.0097746849
2028_0_35   SR:0.025032 CR:1.0097746849 BCR:1.0097746849
2028_0_36   SR:0.022528 CR:1.0097746849 BCR:1.0097746849
2028_0_37   SR:0.020276 CR:1.0097746849 BCR:1.0097746849
2028_0_38   SR:0.018248 CR:1.0097746849 BCR:1.0097746849
2028_0_39   SR:0.016423 CR:1.0097746849 BCR:1.0097746849
2028_0_40   SR:0.014781 CR:1.0097746849 BCR:1.0097746849
2028_0_41   SR:0.013303 CR:1.0097746849 BCR:1.0097746849
2028_0_42   SR:0.011973 CR:1.0097746849 BCR:1.0097746849
2028_0_43   SR:0.010775 CR:1.0097746849 BCR:1.0097746849
2028_0_44   SR:0.009698 CR:1.0097746849 BCR:1.0097746849
2028_0_45   SR:0.008728 CR:1.0097746849 BCR:1.0097746849
2028_0_46   SR:0.007855 CR:1.0097746849 BCR:1.0097746849
2028_0_47   SR:0.007070 CR:1.0097746849 BCR:1.0097746849
2028_0_48   SR:0.006363 CR:1.0097746849 BCR:1.0097746849
2028_0_49   SR:0.005726 CR:1.0096335411 BCR:1.0096335411
2028_0_50   SR:0.005154 CR:1.0096335411 BCR:1.0096335411
2028_0_51   SR:0.004638 CR:1.0096335411 BCR:1.0096335411
2028_0_52   SR:0.004175 CR:1.0096335411 BCR:1.0096335411
2028_0_53   SR:0.003757 CR:1.0096335411 BCR:1.0096335411
2028_0_54   SR:0.003381 CR:1.0096335411 BCR:1.0096335411
2028_0_55   SR:0.003043 CR:1.0096335411 BCR:1.0096335411
2028_0_56   SR:0.002739 CR:1.0096335411 BCR:1.0096335411
2028_0_57   SR:0.002465 CR:1.0096335411 BCR:1.0096335411
2028_0_58   SR:0.002219 CR:1.0096335411 BCR:1.0096335411
2028_0_59   SR:0.001997 CR:1.0096335411 BCR:1.0096335411
2028_0_60   SR:0.001797 CR:1.0096335411 BCR:1.0096335411
2028_0_61   SR:0.001617 CR:1.0096335411 BCR:1.0096335411
2028_0_62   SR:0.001456 CR:1.0096335411 BCR:1.0096335411
2028_0_63   SR:0.001310 CR:1.0096335411 BCR:1.0096335411
2028_0_64   SR:0.001179 CR:1.0096335411 BCR:1.0096335411
2028_0_65   SR:0.001061 CR:1.0096335411 BCR:1.0096335411
2028_0_66   SR:0.000955 CR:1.0096335411 BCR:1.0096335411
2028_0_67   SR:0.000860 CR:1.0096335411 BCR:1.0096335411
2028_0_68   SR:0.000774 CR:1.0096335411 BCR:1.0096335411
2028_0_69   SR:0.000696 CR:1.0096335411 BCR:1.0096335411
2028_0_70   SR:0.000627 CR:1.0096335411 BCR:1.0096335411
2028_0_71   SR:0.000564 CR:1.0096335411 BCR:1.0096335411
2028_0_72   SR:0.000508 CR:1.0096335411 BCR:1.0096335411
2028_0_73   SR:0.000457 CR:1.0096335411 BCR:1.0096335411
2028_0_74   SR:0.000411 CR:1.0096335411 BCR:1.0096335411
2028_0_75   SR:0.000370 CR:1.0096335411 BCR:1.0096335411
2028_0_76   SR:0.000333 CR:1.0096335411 BCR:1.0096335411
2028_0_77   SR:0.000300 CR:1.0096335411 BCR:1.0096335411
2028_0_78   SR:0.000270 CR:1.0096335411 BCR:1.0096335411
2028_0_79   SR:0.000243 CR:1.0096335411 BCR:1.0096335411
2028_0_80   SR:0.000218 CR:1.0096335411 BCR:1.0096335411
2028_0_81   SR:0.000197 CR:1.0096335411 BCR:1.0096335411
2028_0_82   SR:0.000177 CR:1.0096335411 BCR:1.0096335411
2028_0_83   SR:0.000159 CR:1.0096335411 BCR:1.0096335411
2028_0_84   SR:0.000143 CR:1.0096335411 BCR:1.0096335411
2028_0_85   SR:0.000129 CR:1.0096335411 BCR:1.0096335411
2028_0_86   SR:0.000116 CR:1.0096335411 BCR:1.0096335411
2028_0_87   SR:0.000104 CR:1.0096335411 BCR:1.0096335411
2028_0_88   SR:0.000094 CR:1.0096335411 BCR:1.0096335411
2028_0_89   SR:0.000085 CR:1.0096335411 BCR:1.0096335411
2028_0_90   SR:0.000076 CR:1.0096335411 BCR:1.0096335411
2028_0_91   SR:0.000069 CR:1.0096335411 BCR:1.0096335411
2028_0_92   SR:0.000062 CR:1.0096335411 BCR:1.0096335411
2028_0_93   SR:0.000056 CR:1.0096335411 BCR:1.0096335411
2028_0_94   SR:0.000050 CR:1.0096335411 BCR:1.0096335411
2028_0_95   SR:0.000045 CR:1.0096335411 BCR:1.0096335411
2028_0_96   SR:0.000040 CR:1.0096335411 BCR:1.0096335411
2028_0_97   SR:0.000036 CR:1.0096335411 BCR:1.0096335411
2028_0_98   SR:0.000033 CR:1.0096335411 BCR:1.0096335411
2028_0_99   SR:0.000030 CR:1.0096335411 BCR:1.0096335411
2028_0_100  SR:0.000027 CR:1.0096335411 BCR:1.0096335411
2028_0_101  SR:0.000024 CR:1.0096335411 BCR:1.0096335411
2028_0_102  SR:0.000022 CR:1.0096335411 BCR:1.0096335411
2028_0_103  SR:0.000019 CR:1.0096335411 BCR:1.0096335411
2028_0_104  SR:0.000017 CR:1.0096330643 BCR:1.0096330643
2028_0_105  SR:0.000016 CR:1.0096330643 BCR:1.0096330643
2028_0_106  SR:0.000014 CR:1.0096330643 BCR:1.0096330643
2028_0_107  SR:0.000013 CR:1.0096330643 BCR:1.0096330643
2028_0_108  SR:0.000011 CR:1.0096330643 BCR:1.0096330643
2028_0_109  SR:0.000010 CR:1.0096330643 BCR:1.0096330643
2028_0_110  SR:0.000009 CR:1.0096330643 BCR:1.0096330643
PRODUCER FINAL COMPLIANCE DELTA 0.009633
Target GHG Offset Mg -618944, Actual GHG Offset Mg -760733
Target Compliance Ratio 1.010, Actual Compliance Ratio 1.010
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.038378
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.230476
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.731146
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.038378 / 0.039593 (DELTA:0.001214)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.230476 / 0.229262 (DELTA:0.001214)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.068711 (DELTA:0.068711)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731146 / 0.662435 (DELTA:0.068711)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70458 / $70458 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60959 / $60959 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88960 / $88960 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70912 / $70912 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70458 / $70458 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60959 / $60959 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $88960 / $88960 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70912 / $70912 R:1.000000

cross subsidized price / cost ALT BEV                                 $70468 / $70468 R:1.000000
cross subsidized price / cost ALT ICE                                 $68527 / $68527 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62315 / $62315 R:1.000000
cross subsidized price / cost ALT pickup                              $70913 / $70913 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69853 / $69853 R:1.000000

2028_0_0  SCORE:0.018817, CE:0.068711, 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 General Motors
2029_0_0    SR:1.000000 CR:1.0121642054 BCR:1.0121642054
2029_0_1    SR:0.900000 CR:1.0121642054 BCR:1.0121642054
2029_0_2    SR:0.810000 CR:1.0121642054 BCR:1.0121642054
2029_0_3    SR:0.729000 CR:1.0121642054 BCR:1.0121642054
2029_0_4    SR:0.656100 CR:1.0121642054 BCR:1.0121642054
2029_0_5    SR:0.590490 CR:1.0121642054 BCR:1.0121642054
2029_0_6    SR:0.531441 CR:1.0121642054 BCR:1.0121642054
2029_0_7    SR:0.478297 CR:1.0121642054 BCR:1.0121642054
2029_0_8    SR:0.430467 CR:1.0121642054 BCR:1.0121642054
2029_0_9    SR:0.387420 CR:1.0121642054 BCR:1.0121642054
2029_0_10   SR:0.348678 CR:1.0121642054 BCR:1.0121642054
2029_0_11   SR:0.313811 CR:1.0121642054 BCR:1.0121642054
2029_0_12   SR:0.282430 CR:1.0121642054 BCR:1.0121642054
2029_0_13   SR:0.254187 CR:1.0121642054 BCR:1.0121642054
2029_0_14   SR:0.228768 CR:1.0121642054 BCR:1.0121642054
2029_0_15   SR:0.205891 CR:1.0108798697 BCR:1.0108798697
2029_0_16   SR:0.185302 CR:1.0108798697 BCR:1.0108798697
2029_0_17   SR:0.166772 CR:1.0104181507 BCR:1.0104181507
2029_0_18   SR:0.150095 CR:1.0104181317 BCR:1.0104181317
2029_0_19   SR:0.135085 CR:1.0103376554 BCR:1.0103376554
2029_0_20   SR:0.121577 CR:1.0103376554 BCR:1.0103376554
2029_0_21   SR:0.109419 CR:1.0103376554 BCR:1.0103376554
2029_0_22   SR:0.098477 CR:1.0103376554 BCR:1.0103376554
2029_0_23   SR:0.088629 CR:1.0103376554 BCR:1.0103376554
2029_0_24   SR:0.079766 CR:1.0103376554 BCR:1.0103376554
2029_0_25   SR:0.071790 CR:1.0103376554 BCR:1.0103376554
2029_0_26   SR:0.064611 CR:1.0103376554 BCR:1.0103376554
2029_0_27   SR:0.058150 CR:1.0103376554 BCR:1.0103376554
2029_0_28   SR:0.052335 CR:1.0103376554 BCR:1.0103376554
2029_0_29   SR:0.047101 CR:1.0103376554 BCR:1.0103376554
2029_0_30   SR:0.042391 CR:1.0103376554 BCR:1.0103376554
2029_0_31   SR:0.038152 CR:1.0103376554 BCR:1.0103376554
2029_0_32   SR:0.034337 CR:1.0103376554 BCR:1.0103376554
2029_0_33   SR:0.030903 CR:1.0103376554 BCR:1.0103376554
2029_0_34   SR:0.027813 CR:1.0096539515 BCR:1.0096539515
2029_0_35   SR:0.025032 CR:1.0096539515 BCR:1.0096539515
2029_0_36   SR:0.022528 CR:1.0096539515 BCR:1.0096539515
2029_0_37   SR:0.020276 CR:1.0096539515 BCR:1.0096539515
2029_0_38   SR:0.018248 CR:1.0096539515 BCR:1.0096539515
2029_0_39   SR:0.016423 CR:1.0096539515 BCR:1.0096539515
2029_0_40   SR:0.014781 CR:1.0096539515 BCR:1.0096539515
2029_0_41   SR:0.013303 CR:1.0096539515 BCR:1.0096539515
2029_0_42   SR:0.011973 CR:1.0096539515 BCR:1.0096539515
2029_0_43   SR:0.010775 CR:1.0096539515 BCR:1.0096539515
2029_0_44   SR:0.009698 CR:1.0096539515 BCR:1.0096539515
2029_0_45   SR:0.008728 CR:1.0096539515 BCR:1.0096539515
2029_0_46   SR:0.007855 CR:1.0096539515 BCR:1.0096539515
2029_0_47   SR:0.007070 CR:1.0096539515 BCR:1.0096539515
2029_0_48   SR:0.006363 CR:1.0096539515 BCR:1.0096539515
2029_0_49   SR:0.005726 CR:1.0096539515 BCR:1.0096539515
2029_0_50   SR:0.005154 CR:1.0096539515 BCR:1.0096539515
2029_0_51   SR:0.004638 CR:1.0096539515 BCR:1.0096539515
2029_0_52   SR:0.004175 CR:1.0096539515 BCR:1.0096539515
2029_0_53   SR:0.003757 CR:1.0096539515 BCR:1.0096539515
2029_0_54   SR:0.003381 CR:1.0096539515 BCR:1.0096539515
2029_0_55   SR:0.003043 CR:1.0096539515 BCR:1.0096539515
2029_0_56   SR:0.002739 CR:1.0096539515 BCR:1.0096539515
2029_0_57   SR:0.002465 CR:1.0096539515 BCR:1.0096539515
2029_0_58   SR:0.002219 CR:1.0096539515 BCR:1.0096539515
2029_0_59   SR:0.001997 CR:1.0096048721 BCR:1.0096048721
2029_0_60   SR:0.001797 CR:1.0096048721 BCR:1.0096048721
2029_0_61   SR:0.001617 CR:1.0096048721 BCR:1.0096048721
2029_0_62   SR:0.001456 CR:1.0096048721 BCR:1.0096048721
2029_0_63   SR:0.001310 CR:1.0096048721 BCR:1.0096048721
2029_0_64   SR:0.001179 CR:1.0096048721 BCR:1.0096048721
2029_0_65   SR:0.001061 CR:1.0096048721 BCR:1.0096048721
2029_0_66   SR:0.000955 CR:1.0096048721 BCR:1.0096048721
2029_0_67   SR:0.000860 CR:1.0096048721 BCR:1.0096048721
2029_0_68   SR:0.000774 CR:1.0096048721 BCR:1.0096048721
2029_0_69   SR:0.000696 CR:1.0096048721 BCR:1.0096048721
2029_0_70   SR:0.000627 CR:1.0096048721 BCR:1.0096048721
2029_0_71   SR:0.000564 CR:1.0096048721 BCR:1.0096048721
2029_0_72   SR:0.000508 CR:1.0096048721 BCR:1.0096048721
2029_0_73   SR:0.000457 CR:1.0096048721 BCR:1.0096048721
2029_0_74   SR:0.000411 CR:1.0096048721 BCR:1.0096048721
2029_0_75   SR:0.000370 CR:1.0096048721 BCR:1.0096048721
2029_0_76   SR:0.000333 CR:1.0096048721 BCR:1.0096048721
2029_0_77   SR:0.000300 CR:1.0096048721 BCR:1.0096048721
2029_0_78   SR:0.000270 CR:1.0096048721 BCR:1.0096048721
2029_0_79   SR:0.000243 CR:1.0096048721 BCR:1.0096048721
2029_0_80   SR:0.000218 CR:1.0096048721 BCR:1.0096048721
2029_0_81   SR:0.000197 CR:1.0096048721 BCR:1.0096048721
2029_0_82   SR:0.000177 CR:1.0096048721 BCR:1.0096048721
2029_0_83   SR:0.000159 CR:1.0096048721 BCR:1.0096048721
2029_0_84   SR:0.000143 CR:1.0096048721 BCR:1.0096048721
2029_0_85   SR:0.000129 CR:1.0096048721 BCR:1.0096048721
2029_0_86   SR:0.000116 CR:1.0096048721 BCR:1.0096048721
2029_0_87   SR:0.000104 CR:1.0096048721 BCR:1.0096048721
2029_0_88   SR:0.000094 CR:1.0096048721 BCR:1.0096048721
2029_0_89   SR:0.000085 CR:1.0096048721 BCR:1.0096048721
2029_0_90   SR:0.000076 CR:1.0096048721 BCR:1.0096048721
2029_0_91   SR:0.000069 CR:1.0096048721 BCR:1.0096048721
2029_0_92   SR:0.000062 CR:1.0096048721 BCR:1.0096048721
2029_0_93   SR:0.000056 CR:1.0096048721 BCR:1.0096048721
2029_0_94   SR:0.000050 CR:1.0096048721 BCR:1.0096048721
2029_0_95   SR:0.000045 CR:1.0096048721 BCR:1.0096048721
2029_0_96   SR:0.000040 CR:1.0096048721 BCR:1.0096048721
2029_0_97   SR:0.000036 CR:1.0096048721 BCR:1.0096048721
2029_0_98   SR:0.000033 CR:1.0096048721 BCR:1.0096048721
2029_0_99   SR:0.000030 CR:1.0096048721 BCR:1.0096048721
2029_0_100  SR:0.000027 CR:1.0096048721 BCR:1.0096048721
2029_0_101  SR:0.000024 CR:1.0096048721 BCR:1.0096048721
2029_0_102  SR:0.000022 CR:1.0096048721 BCR:1.0096048721
2029_0_103  SR:0.000019 CR:1.0096048721 BCR:1.0096048721
2029_0_104  SR:0.000017 CR:1.0096044434 BCR:1.0096044434
2029_0_105  SR:0.000016 CR:1.0096044434 BCR:1.0096044434
2029_0_106  SR:0.000014 CR:1.0096044434 BCR:1.0096044434
2029_0_107  SR:0.000013 CR:1.0096044434 BCR:1.0096044434
2029_0_108  SR:0.000011 CR:1.0096044434 BCR:1.0096044434
2029_0_109  SR:0.000010 CR:1.0096044434 BCR:1.0096044434
2029_0_110  SR:0.000009 CR:1.0096044434 BCR:1.0096044434
PRODUCER FINAL COMPLIANCE DELTA 0.009604
Target GHG Offset Mg -657175, Actual GHG Offset Mg -799208
Target Compliance Ratio 1.010, Actual Compliance Ratio 1.010
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.034983
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.233342
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.731675
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.034983 / 0.049474 (DELTA:0.014491)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.233342 / 0.218851 (DELTA:0.014491)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.090351 (DELTA:0.090351)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731675 / 0.641324 (DELTA:0.090351)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69401 / $69401 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60887 / $60887 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87139 / $87139 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70825 / $70825 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69401 / $69401 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60887 / $60887 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87139 / $87139 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70825 / $70825 R:1.000000

cross subsidized price / cost ALT BEV                                 $69411 / $69411 R:1.000000
cross subsidized price / cost ALT ICE                                 $68422 / $68422 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61997 / $61997 R:1.000000
cross subsidized price / cost ALT pickup                              $70825 / $70825 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70053 / $70053 R:1.000000

2029_0_0  SCORE:0.024744, CE:0.090351, 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 General Motors
2030_0_0    SR:1.000000 CR:1.0039627046 BCR:1.0039627046
2030_0_1    SR:0.900000 CR:1.0006651592 BCR:1.0006651592
2030_0_2    SR:0.810000 CR:1.0006651592 BCR:1.0006651592
2030_0_3    SR:0.729000 CR:1.0006651592 BCR:1.0006651592
2030_0_4    SR:0.656100 CR:1.0006651592 BCR:1.0006651592
2030_0_5    SR:0.590490 CR:1.0006651592 BCR:1.0006651592
2030_0_6    SR:0.531441 CR:1.0006651592 BCR:1.0006651592
2030_0_7    SR:0.478297 CR:1.0006651592 BCR:1.0006651592
2030_0_8    SR:0.430467 CR:1.0006651592 BCR:1.0006651592
2030_0_9    SR:0.387420 CR:1.0006651592 BCR:1.0006651592
2030_0_10   SR:0.348678 CR:1.0006651592 BCR:1.0006651592
2030_0_11   SR:0.313811 CR:1.0006651592 BCR:1.0006651592
2030_0_12   SR:0.282430 CR:1.0006651592 BCR:1.0006651592
2030_0_13   SR:0.254187 CR:1.0006651592 BCR:1.0006651592
2030_0_14   SR:0.228768 CR:1.0006651592 BCR:1.0006651592
2030_0_15   SR:0.205891 CR:1.0006651592 BCR:1.0006651592
2030_0_16   SR:0.185302 CR:0.9997932320 BCR:0.9997932320
2030_0_17   SR:0.166772 CR:0.9997932320 BCR:0.9997932320
2030_0_18   SR:0.150095 CR:0.9997932320 BCR:0.9997932320
2030_0_19   SR:0.135085 CR:0.9997932320 BCR:0.9997932320
2030_0_20   SR:0.121577 CR:0.9997932320 BCR:0.9997932320
2030_0_21   SR:0.109419 CR:0.9999698381 BCR:0.9999698381
2030_0_22   SR:0.098477 CR:0.9999698381 BCR:0.9999698381
2030_0_23   SR:0.088629 CR:0.9999698381 BCR:0.9999698381
2030_0_24   SR:0.079766 CR:0.9999698381 BCR:0.9999698381
2030_0_25   SR:0.071790 CR:0.9999698381 BCR:0.9999698381
2030_0_26   SR:0.064611 CR:0.9999698381 BCR:0.9999698381
2030_0_27   SR:0.058150 CR:0.9999965346 BCR:0.9999965346
2030_0_28   SR:0.052335 CR:0.9999965346 BCR:0.9999965346
2030_0_29   SR:0.047101 CR:0.9999965346 BCR:0.9999965346
2030_0_30   SR:0.042391 CR:0.9999965346 BCR:0.9999965346
2030_0_31   SR:0.038152 CR:0.9999965346 BCR:0.9999965346
2030_0_32   SR:0.034337 CR:0.9999965346 BCR:0.9999965346
2030_0_33   SR:0.030903 CR:0.9999965346 BCR:0.9999965346
2030_0_34   SR:0.027813 CR:0.9999965346 BCR:0.9999965346
2030_0_35   SR:0.025032 CR:0.9999965346 BCR:0.9999965346
2030_0_36   SR:0.022528 CR:0.9999965346 BCR:0.9999965346
2030_0_37   SR:0.020276 CR:0.9999965346 BCR:0.9999965346
2030_0_38   SR:0.018248 CR:0.9999965346 BCR:0.9999965346
2030_0_39   SR:0.016423 CR:0.9999965346 BCR:0.9999965346
2030_0_40   SR:0.014781 CR:0.9999965346 BCR:0.9999965346
2030_0_41   SR:0.013303 CR:0.9999965346 BCR:0.9999965346
2030_0_42   SR:0.011973 CR:0.9999965346 BCR:0.9999965346
2030_0_43   SR:0.010775 CR:0.9999965346 BCR:0.9999965346
2030_0_44   SR:0.009698 CR:0.9999965346 BCR:0.9999965346
2030_0_45   SR:0.008728 CR:0.9999965346 BCR:0.9999965346
2030_0_46   SR:0.007855 CR:0.9999965346 BCR:0.9999965346
2030_0_47   SR:0.007070 CR:0.9999965346 BCR:0.9999965346
2030_0_48   SR:0.006363 CR:0.9999965346 BCR:0.9999965346
2030_0_49   SR:0.005726 CR:0.9999965346 BCR:0.9999965346
2030_0_50   SR:0.005154 CR:0.9999965346 BCR:0.9999965346
2030_0_51   SR:0.004638 CR:0.9999965346 BCR:0.9999965346
2030_0_52   SR:0.004175 CR:0.9999965346 BCR:0.9999965346
2030_0_53   SR:0.003757 CR:0.9999965346 BCR:0.9999965346
2030_0_54   SR:0.003381 CR:0.9999965346 BCR:0.9999965346
2030_0_55   SR:0.003043 CR:0.9999965346 BCR:0.9999965346
2030_0_56   SR:0.002739 CR:0.9999965346 BCR:0.9999965346
2030_0_57   SR:0.002465 CR:0.9999965346 BCR:0.9999965346
2030_0_58   SR:0.002219 CR:0.9999965346 BCR:0.9999965346
2030_0_59   SR:0.001997 CR:0.9999965346 BCR:0.9999965346
2030_0_60   SR:0.001797 CR:0.9999965346 BCR:0.9999965346
2030_0_61   SR:0.001617 CR:0.9999974979 BCR:0.9999974979
2030_0_62   SR:0.001456 CR:1.0000003837 BCR:1.0000003837
2030_0_63   SR:0.001310 CR:1.0000003837 BCR:1.0000003837
2030_0_64   SR:0.001179 CR:1.0000003837 BCR:1.0000003837
2030_0_65   SR:0.001061 CR:1.0000003837 BCR:1.0000003837
2030_0_66   SR:0.000955 CR:1.0000003837 BCR:1.0000003837
2030_0_67   SR:0.000860 CR:1.0000003837 BCR:1.0000003837
2030_0_68   SR:0.000774 CR:1.0000003837 BCR:1.0000003837
2030_0_69   SR:0.000696 CR:1.0000003837 BCR:1.0000003837
2030_0_70   SR:0.000627 CR:1.0000003837 BCR:1.0000003837
2030_0_71   SR:0.000564 CR:1.0000003837 BCR:1.0000003837
2030_0_72   SR:0.000508 CR:1.0000003837 BCR:1.0000003837
2030_0_73   SR:0.000457 CR:1.0000003837 BCR:1.0000003837
2030_0_74   SR:0.000411 CR:1.0000003837 BCR:1.0000003837
2030_0_75   SR:0.000370 CR:1.0000003837 BCR:1.0000003837
2030_0_76   SR:0.000333 CR:1.0000003837 BCR:1.0000003837
2030_0_77   SR:0.000300 CR:1.0000003837 BCR:1.0000003837
2030_0_78   SR:0.000270 CR:1.0000003837 BCR:1.0000003837
2030_0_79   SR:0.000243 CR:1.0000003837 BCR:1.0000003837
2030_0_80   SR:0.000218 CR:1.0000003837 BCR:1.0000003837
2030_0_81   SR:0.000197 CR:1.0000003837 BCR:1.0000003837
2030_0_82   SR:0.000177 CR:1.0000003837 BCR:1.0000003837
2030_0_83   SR:0.000159 CR:1.0000003837 BCR:1.0000003837
2030_0_84   SR:0.000143 CR:1.0000003837 BCR:1.0000003837
2030_0_85   SR:0.000129 CR:1.0000003837 BCR:1.0000003837
2030_0_86   SR:0.000116 CR:1.0000003837 BCR:1.0000003837
2030_0_87   SR:0.000104 CR:1.0000001110 BCR:1.0000001110
2030_0_88   SR:0.000094 CR:1.0000001110 BCR:1.0000001110
2030_0_89   SR:0.000085 CR:0.9999999107 BCR:0.9999999107
2030_0_90   SR:0.000076 CR:0.9999999107 BCR:0.9999999107
2030_0_91   SR:0.000069 CR:0.9999999107 BCR:0.9999999107
2030_0_92   SR:0.000062 CR:0.9999999107 BCR:0.9999999107
2030_0_93   SR:0.000056 CR:0.9999999107 BCR:0.9999999107
2030_0_94   SR:0.000050 CR:0.9999999107 BCR:0.9999999107
2030_0_95   SR:0.000045 CR:0.9999999107 BCR:0.9999999107
2030_0_96   SR:0.000040 CR:0.9999999107 BCR:0.9999999107
2030_0_97   SR:0.000036 CR:0.9999999107 BCR:0.9999999107
2030_0_98   SR:0.000033 CR:0.9999999107 BCR:0.9999999107
2030_0_99   SR:0.000030 CR:0.9999999107 BCR:0.9999999107
2030_0_100  SR:0.000027 CR:0.9999999107 BCR:0.9999999107
2030_0_101  SR:0.000024 CR:0.9999999107 BCR:0.9999999107
2030_0_102  SR:0.000022 CR:0.9999999107 BCR:0.9999999107
2030_0_103  SR:0.000019 CR:0.9999999107 BCR:0.9999999107
2030_0_104  SR:0.000017 CR:0.9999999107 BCR:0.9999999107
2030_0_105  SR:0.000016 CR:0.9999999107 BCR:0.9999999107
2030_0_106  SR:0.000014 CR:0.9999999107 BCR:0.9999999107
2030_0_107  SR:0.000013 CR:0.9999999107 BCR:0.9999999107
2030_0_108  SR:0.000011 CR:0.9999999107 BCR:0.9999999107
2030_0_109  SR:0.000010 CR:0.9999999107 BCR:0.9999999107
2030_0_110  SR:0.000009 CR:1.0000000176 BCR:1.0000000176
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 32188, Actual GHG Offset Mg 32188
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.005168
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.262453
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.732378
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.005168 / 0.061705 (DELTA:0.056536)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.262453 / 0.205917 (DELTA:0.056536)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.114056 (DELTA:0.114055)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.732378 / 0.618323 (DELTA:0.114055)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68545 / $68545 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60976 / $60976 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85675 / $85675 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71518 / $71518 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68545 / $68545 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60976 / $60976 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85675 / $85675 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71518 / $71518 R:1.000000

cross subsidized price / cost ALT BEV                                 $68606 / $68606 R:1.000000
cross subsidized price / cost ALT ICE                                 $68737 / $68737 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61122 / $61122 R:1.000000
cross subsidized price / cost ALT pickup                              $71518 / $71518 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70778 / $70778 R:1.000000

2030_0_0  SCORE:0.031235, CE:0.114055, 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 General Motors
2031_0_0    SR:1.000000 CR:1.0024206150 BCR:1.0024206150
2031_0_1    SR:0.900000 CR:0.9991180256 BCR:0.9991180256
2031_0_2    SR:0.810000 CR:0.9991180256 BCR:0.9991180256
2031_0_3    SR:0.729000 CR:0.9991180256 BCR:0.9991180256
2031_0_4    SR:0.656100 CR:0.9991180256 BCR:0.9991180256
2031_0_5    SR:0.590490 CR:0.9991180256 BCR:0.9991180256
2031_0_6    SR:0.531441 CR:0.9991180256 BCR:0.9991180256
2031_0_7    SR:0.478297 CR:0.9991180256 BCR:0.9991180256
2031_0_8    SR:0.430467 CR:0.9991180256 BCR:0.9991180256
2031_0_9    SR:0.387420 CR:0.9991180256 BCR:0.9991180256
2031_0_10   SR:0.348678 CR:0.9991180256 BCR:0.9991180256
2031_0_11   SR:0.313811 CR:0.9991180256 BCR:0.9991180256
2031_0_12   SR:0.282430 CR:0.9991180256 BCR:0.9991180256
2031_0_13   SR:0.254187 CR:0.9991180256 BCR:0.9991180256
2031_0_14   SR:0.228768 CR:0.9991180256 BCR:0.9991180256
2031_0_15   SR:0.205891 CR:0.9991180256 BCR:0.9991180256
2031_0_16   SR:0.185302 CR:0.9991576274 BCR:0.9991576274
2031_0_17   SR:0.166772 CR:0.9998227133 BCR:0.9998227133
2031_0_18   SR:0.150095 CR:0.9998227133 BCR:0.9998227133
2031_0_19   SR:0.135085 CR:0.9998227133 BCR:0.9998227133
2031_0_20   SR:0.121577 CR:0.9998227133 BCR:0.9998227133
2031_0_21   SR:0.109419 CR:0.9998227133 BCR:0.9998227133
2031_0_22   SR:0.098477 CR:0.9998227133 BCR:0.9998227133
2031_0_23   SR:0.088629 CR:0.9998906707 BCR:0.9998906707
2031_0_24   SR:0.079766 CR:0.9998906715 BCR:0.9998906715
2031_0_25   SR:0.071790 CR:0.9999150751 BCR:0.9999150751
2031_0_26   SR:0.064611 CR:0.9999150751 BCR:0.9999150751
2031_0_27   SR:0.058150 CR:0.9999150751 BCR:0.9999150751
2031_0_28   SR:0.052335 CR:0.9999150751 BCR:0.9999150751
2031_0_29   SR:0.047101 CR:0.9999150751 BCR:0.9999150751
2031_0_30   SR:0.042391 CR:0.9999150751 BCR:0.9999150751
2031_0_31   SR:0.038152 CR:0.9999150751 BCR:0.9999150751
2031_0_32   SR:0.034337 CR:0.9999150751 BCR:0.9999150751
2031_0_33   SR:0.030903 CR:0.9999150751 BCR:0.9999150751
2031_0_34   SR:0.027813 CR:0.9999150751 BCR:0.9999150751
2031_0_35   SR:0.025032 CR:0.9999150751 BCR:0.9999150751
2031_0_36   SR:0.022528 CR:0.9999150751 BCR:0.9999150751
2031_0_37   SR:0.020276 CR:0.9999150751 BCR:0.9999150751
2031_0_38   SR:0.018248 CR:0.9999150751 BCR:0.9999150751
2031_0_39   SR:0.016423 CR:0.9999150751 BCR:0.9999150751
2031_0_40   SR:0.014781 CR:0.9999150751 BCR:0.9999150751
2031_0_41   SR:0.013303 CR:0.9999150751 BCR:0.9999150751
2031_0_42   SR:0.011973 CR:0.9999150751 BCR:0.9999150751
2031_0_43   SR:0.010775 CR:0.9999150751 BCR:0.9999150751
2031_0_44   SR:0.009698 CR:0.9999150751 BCR:0.9999150751
2031_0_45   SR:0.008728 CR:0.9999150751 BCR:0.9999150751
2031_0_46   SR:0.007855 CR:0.9999150751 BCR:0.9999150751
2031_0_47   SR:0.007070 CR:0.9999288305 BCR:0.9999288305
2031_0_48   SR:0.006363 CR:0.9999318427 BCR:0.9999318427
2031_0_49   SR:0.005726 CR:0.9999439234 BCR:0.9999439234
2031_0_50   SR:0.005154 CR:0.9999454200 BCR:0.9999454200
2031_0_51   SR:0.004638 CR:0.9999561452 BCR:0.9999561452
2031_0_52   SR:0.004175 CR:0.9999564186 BCR:0.9999564186
2031_0_53   SR:0.003757 CR:0.9999660398 BCR:0.9999660398
2031_0_54   SR:0.003381 CR:0.9999749499 BCR:0.9999749499
2031_0_55   SR:0.003043 CR:0.9999829708 BCR:0.9999829708
2031_0_56   SR:0.002739 CR:0.9999901831 BCR:0.9999901831
2031_0_57   SR:0.002465 CR:0.9999966797 BCR:0.9999966797
2031_0_58   SR:0.002219 CR:0.9999966800 BCR:0.9999966800
2031_0_59   SR:0.001997 CR:1.0000019392 BCR:1.0000019392
2031_0_60   SR:0.001797 CR:1.0000005774 BCR:1.0000005774
2031_0_61   SR:0.001617 CR:1.0000005774 BCR:1.0000005774
2031_0_62   SR:0.001456 CR:1.0000005774 BCR:1.0000005774
2031_0_63   SR:0.001310 CR:1.0000001394 BCR:1.0000001394
2031_0_64   SR:0.001179 CR:1.0000001394 BCR:1.0000001394
2031_0_65   SR:0.001061 CR:1.0000001394 BCR:1.0000001394
2031_0_66   SR:0.000955 CR:1.0000001394 BCR:1.0000001394
2031_0_67   SR:0.000860 CR:1.0000001394 BCR:1.0000001394
2031_0_68   SR:0.000774 CR:1.0000001394 BCR:1.0000001394
2031_0_69   SR:0.000696 CR:1.0000001394 BCR:1.0000001394
2031_0_70   SR:0.000627 CR:1.0000001394 BCR:1.0000001394
2031_0_71   SR:0.000564 CR:1.0000001394 BCR:1.0000001394
2031_0_72   SR:0.000508 CR:1.0000001394 BCR:1.0000001394
2031_0_73   SR:0.000457 CR:1.0000001262 BCR:1.0000001262
2031_0_74   SR:0.000411 CR:1.0000001049 BCR:1.0000001049
2031_0_75   SR:0.000370 CR:1.0000001049 BCR:1.0000001049
2031_0_76   SR:0.000333 CR:1.0000001049 BCR:1.0000001049
2031_0_77   SR:0.000300 CR:1.0000000294 BCR:1.0000000294
2031_0_78   SR:0.000270 CR:1.0000000294 BCR:1.0000000294
2031_0_79   SR:0.000243 CR:1.0000000294 BCR:1.0000000294
2031_0_80   SR:0.000218 CR:1.0000000294 BCR:1.0000000294
2031_0_81   SR:0.000197 CR:1.0000000294 BCR:1.0000000294
2031_0_82   SR:0.000177 CR:1.0000000294 BCR:1.0000000294
2031_0_83   SR:0.000159 CR:1.0000000294 BCR:1.0000000294
2031_0_84   SR:0.000143 CR:1.0000000211 BCR:1.0000000211
2031_0_85   SR:0.000129 CR:1.0000000211 BCR:1.0000000211
2031_0_86   SR:0.000116 CR:1.0000000211 BCR:1.0000000211
2031_0_87   SR:0.000104 CR:1.0000000211 BCR:1.0000000211
2031_0_88   SR:0.000094 CR:1.0000000147 BCR:1.0000000147
2031_0_89   SR:0.000085 CR:1.0000000147 BCR:1.0000000147
2031_0_90   SR:0.000076 CR:1.0000000037 BCR:1.0000000037
2031_0_91   SR:0.000069 CR:1.0000000037 BCR:1.0000000037
2031_0_92   SR:0.000062 CR:1.0000000037 BCR:1.0000000037
2031_0_93   SR:0.000056 CR:1.0000000037 BCR:1.0000000037
2031_0_94   SR:0.000050 CR:1.0000000037 BCR:1.0000000037
2031_0_95   SR:0.000045 CR:1.0000000037 BCR:1.0000000037
2031_0_96   SR:0.000040 CR:1.0000000004 BCR:1.0000000004
2031_0_97   SR:0.000036 CR:1.0000000004 BCR:1.0000000004
2031_0_98   SR:0.000033 CR:1.0000000004 BCR:1.0000000004
2031_0_99   SR:0.000030 CR:1.0000000004 BCR:1.0000000004
2031_0_100  SR:0.000027 CR:1.0000000004 BCR:1.0000000004
2031_0_101  SR:0.000024 CR:1.0000000004 BCR:1.0000000004
2031_0_102  SR:0.000022 CR:1.0000000004 BCR:1.0000000004
2031_0_103  SR:0.000019 CR:1.0000000004 BCR:1.0000000004
2031_0_104  SR:0.000017 CR:1.0000000004 BCR:1.0000000004
2031_0_105  SR:0.000016 CR:1.0000000004 BCR:1.0000000004
2031_0_106  SR:0.000014 CR:1.0000000004 BCR:1.0000000004
2031_0_107  SR:0.000013 CR:1.0000000004 BCR:1.0000000004
2031_0_108  SR:0.000011 CR:1.0000000004 BCR:1.0000000004
2031_0_109  SR:0.000010 CR:1.0000000004 BCR:1.0000000004
2031_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 70604, Actual GHG Offset Mg 70604
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.007777
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.258824
2031 producer_abs_share_frac_pickup.BEV           = 0.000001
2031 producer_abs_share_frac_pickup.ICE           = 0.733397
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               = 0.007777 / 0.058469 (DELTA:0.050692)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.258824 / 0.208132 (DELTA:0.050692)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.139980 (DELTA:0.139979)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.733397 / 0.593419 (DELTA:0.139979)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67814 / $67814 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60906 / $60906 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84431 / $84431 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71419 / $71419 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67814 / $67814 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60906 / $60906 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84431 / $84431 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71419 / $71419 R:1.000000

cross subsidized price / cost ALT BEV                                 $67844 / $67844 R:1.000000
cross subsidized price / cost ALT ICE                                 $68677 / $68677 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61107 / $61107 R:1.000000
cross subsidized price / cost ALT pickup                              $71419 / $71419 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70842 / $70842 R:1.000000

2031_0_0  SCORE:0.038335, CE:0.139979, 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 General Motors
2032_0_0    SR:1.000000 CR:1.0005259736 BCR:1.0005259736
2032_0_1    SR:0.900000 CR:1.0005259729 BCR:1.0005259729
2032_0_2    SR:0.810000 CR:1.0005259722 BCR:1.0005259722
2032_0_3    SR:0.729000 CR:1.0005259715 BCR:1.0005259715
2032_0_4    SR:0.656100 CR:1.0005259707 BCR:1.0005259707
2032_0_5    SR:0.590490 CR:1.0005259700 BCR:1.0005259700
2032_0_6    SR:0.531441 CR:1.0005259693 BCR:1.0005259693
2032_0_7    SR:0.478297 CR:1.0005259693 BCR:1.0005259693
2032_0_8    SR:0.430467 CR:1.0005259693 BCR:1.0005259693
2032_0_9    SR:0.387420 CR:1.0005259693 BCR:1.0005259693
2032_0_10   SR:0.348678 CR:1.0005259693 BCR:1.0005259693
2032_0_11   SR:0.313811 CR:1.0005259693 BCR:1.0005259693
2032_0_12   SR:0.282430 CR:1.0005259693 BCR:1.0005259693
2032_0_13   SR:0.254187 CR:1.0005259693 BCR:1.0005259693
2032_0_14   SR:0.228768 CR:1.0005259693 BCR:1.0005259693
2032_0_15   SR:0.205891 CR:1.0005259693 BCR:1.0005259693
2032_0_16   SR:0.185302 CR:1.0005259693 BCR:1.0005259693
2032_0_17   SR:0.166772 CR:1.0005259693 BCR:1.0005259693
2032_0_18   SR:0.150095 CR:1.0005259693 BCR:1.0005259693
2032_0_19   SR:0.135085 CR:1.0003407244 BCR:1.0003407244
2032_0_20   SR:0.121577 CR:1.0003407244 BCR:1.0003407244
2032_0_21   SR:0.109419 CR:1.0001233619 BCR:1.0001233619
2032_0_22   SR:0.098477 CR:1.0001233611 BCR:1.0001233611
2032_0_23   SR:0.088629 CR:0.9999630070 BCR:0.9999630070
2032_0_24   SR:0.079766 CR:0.9999630070 BCR:0.9999630070
2032_0_25   SR:0.071790 CR:0.9999630070 BCR:0.9999630070
2032_0_26   SR:0.064611 CR:0.9999630070 BCR:0.9999630070
2032_0_27   SR:0.058150 CR:0.9999630070 BCR:0.9999630070
2032_0_28   SR:0.052335 CR:0.9999630070 BCR:0.9999630070
2032_0_29   SR:0.047101 CR:0.9999630070 BCR:0.9999630070
2032_0_30   SR:0.042391 CR:0.9999630070 BCR:0.9999630070
2032_0_31   SR:0.038152 CR:0.9999630070 BCR:0.9999630070
2032_0_32   SR:0.034337 CR:1.0000063404 BCR:1.0000063404
2032_0_33   SR:0.030903 CR:1.0000063404 BCR:1.0000063404
2032_0_34   SR:0.027813 CR:1.0000063404 BCR:1.0000063404
2032_0_35   SR:0.025032 CR:1.0000063404 BCR:1.0000063404
2032_0_36   SR:0.022528 CR:1.0000063404 BCR:1.0000063404
2032_0_37   SR:0.020276 CR:1.0000063404 BCR:1.0000063404
2032_0_38   SR:0.018248 CR:1.0000063404 BCR:1.0000063404
2032_0_39   SR:0.016423 CR:1.0000063404 BCR:1.0000063404
2032_0_40   SR:0.014781 CR:1.0000063404 BCR:1.0000063404
2032_0_41   SR:0.013303 CR:1.0000063404 BCR:1.0000063404
2032_0_42   SR:0.011973 CR:1.0000063404 BCR:1.0000063404
2032_0_43   SR:0.010775 CR:1.0000063404 BCR:1.0000063404
2032_0_44   SR:0.009698 CR:1.0000063404 BCR:1.0000063404
2032_0_45   SR:0.008728 CR:1.0000063404 BCR:1.0000063404
2032_0_46   SR:0.007855 CR:1.0000063404 BCR:1.0000063404
2032_0_47   SR:0.007070 CR:1.0000063404 BCR:1.0000063404
2032_0_48   SR:0.006363 CR:1.0000063404 BCR:1.0000063404
2032_0_49   SR:0.005726 CR:1.0000063404 BCR:1.0000063404
2032_0_50   SR:0.005154 CR:1.0000063404 BCR:1.0000063404
2032_0_51   SR:0.004638 CR:1.0000063404 BCR:1.0000063404
2032_0_52   SR:0.004175 CR:1.0000063404 BCR:1.0000063404
2032_0_53   SR:0.003757 CR:1.0000063404 BCR:1.0000063404
2032_0_54   SR:0.003381 CR:1.0000063404 BCR:1.0000063404
2032_0_55   SR:0.003043 CR:1.0000063404 BCR:1.0000063404
2032_0_56   SR:0.002739 CR:1.0000063404 BCR:1.0000063404
2032_0_57   SR:0.002465 CR:1.0000063404 BCR:1.0000063404
2032_0_58   SR:0.002219 CR:1.0000063404 BCR:1.0000063404
2032_0_59   SR:0.001997 CR:1.0000063404 BCR:1.0000063404
2032_0_60   SR:0.001797 CR:1.0000063404 BCR:1.0000063404
2032_0_61   SR:0.001617 CR:1.0000063404 BCR:1.0000063404
2032_0_62   SR:0.001456 CR:1.0000063404 BCR:1.0000063404
2032_0_63   SR:0.001310 CR:1.0000063404 BCR:1.0000063404
2032_0_64   SR:0.001179 CR:1.0000063404 BCR:1.0000063404
2032_0_65   SR:0.001061 CR:1.0000063404 BCR:1.0000063404
2032_0_66   SR:0.000955 CR:1.0000063404 BCR:1.0000063404
2032_0_67   SR:0.000860 CR:1.0000063404 BCR:1.0000063404
2032_0_68   SR:0.000774 CR:1.0000063404 BCR:1.0000063404
2032_0_69   SR:0.000696 CR:1.0000063404 BCR:1.0000063404
2032_0_70   SR:0.000627 CR:1.0000063404 BCR:1.0000063404
2032_0_71   SR:0.000564 CR:1.0000063404 BCR:1.0000063404
2032_0_72   SR:0.000508 CR:1.0000063404 BCR:1.0000063404
2032_0_73   SR:0.000457 CR:1.0000063404 BCR:1.0000063404
2032_0_74   SR:0.000411 CR:1.0000063404 BCR:1.0000063404
2032_0_75   SR:0.000370 CR:1.0000063404 BCR:1.0000063404
2032_0_76   SR:0.000333 CR:0.9999995986 BCR:0.9999995986
2032_0_77   SR:0.000300 CR:0.9999995986 BCR:0.9999995986
2032_0_78   SR:0.000270 CR:0.9999999602 BCR:0.9999999602
2032_0_79   SR:0.000243 CR:0.9999999602 BCR:0.9999999602
2032_0_80   SR:0.000218 CR:0.9999999602 BCR:0.9999999602
2032_0_81   SR:0.000197 CR:0.9999999602 BCR:0.9999999602
2032_0_82   SR:0.000177 CR:0.9999999602 BCR:0.9999999602
2032_0_83   SR:0.000159 CR:0.9999999602 BCR:0.9999999602
2032_0_84   SR:0.000143 CR:0.9999999602 BCR:0.9999999602
2032_0_85   SR:0.000129 CR:0.9999999602 BCR:0.9999999602
2032_0_86   SR:0.000116 CR:0.9999999602 BCR:0.9999999602
2032_0_87   SR:0.000104 CR:0.9999999602 BCR:0.9999999602
2032_0_88   SR:0.000094 CR:0.9999999602 BCR:0.9999999602
2032_0_89   SR:0.000085 CR:0.9999999602 BCR:0.9999999602
2032_0_90   SR:0.000076 CR:0.9999999602 BCR:0.9999999602
2032_0_91   SR:0.000069 CR:0.9999999602 BCR:0.9999999602
2032_0_92   SR:0.000062 CR:0.9999999602 BCR:0.9999999602
2032_0_93   SR:0.000056 CR:0.9999999602 BCR:0.9999999602
2032_0_94   SR:0.000050 CR:0.9999999602 BCR:0.9999999602
2032_0_95   SR:0.000045 CR:0.9999999602 BCR:0.9999999602
2032_0_96   SR:0.000040 CR:0.9999999602 BCR:0.9999999602
2032_0_97   SR:0.000036 CR:0.9999999602 BCR:0.9999999602
2032_0_98   SR:0.000033 CR:0.9999999602 BCR:0.9999999602
2032_0_99   SR:0.000030 CR:0.9999999602 BCR:0.9999999602
2032_0_100  SR:0.000027 CR:0.9999999602 BCR:0.9999999602
2032_0_101  SR:0.000024 CR:0.9999999707 BCR:0.9999999707
2032_0_102  SR:0.000022 CR:0.9999999707 BCR:0.9999999707
2032_0_103  SR:0.000019 CR:0.9999999707 BCR:0.9999999707
2032_0_104  SR:0.000017 CR:0.9999999707 BCR:0.9999999707
2032_0_105  SR:0.000016 CR:0.9999999774 BCR:0.9999999774
2032_0_106  SR:0.000014 CR:0.9999999774 BCR:0.9999999774
2032_0_107  SR:0.000013 CR:0.9999999774 BCR:0.9999999774
2032_0_108  SR:0.000011 CR:0.9999999774 BCR:0.9999999774
2032_0_109  SR:0.000010 CR:0.9999999774 BCR:0.9999999774
2032_0_110  SR:0.000009 CR:0.9999999774 BCR:0.9999999774
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 49036, Actual GHG Offset Mg 49036
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.009733
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.256229
2032 producer_abs_share_frac_pickup.BEV           = 0.000001
2032 producer_abs_share_frac_pickup.ICE           = 0.734037
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.009733 / 0.060951 (DELTA:0.051218)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.256229 / 0.205011 (DELTA:0.051218)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.146809 (DELTA:0.146808)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.734037 / 0.587229 (DELTA:0.146808)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67194 / $67194 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60837 / $60837 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83382 / $83382 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71275 / $71275 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67194 / $67194 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60837 / $60837 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83382 / $83382 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71275 / $71275 R:1.000000

cross subsidized price / cost ALT BEV                                 $67223 / $67223 R:1.000000
cross subsidized price / cost ALT ICE                                 $68574 / $68574 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61070 / $61070 R:1.000000
cross subsidized price / cost ALT pickup                              $71276 / $71276 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70664 / $70664 R:1.000000

2032_0_0  SCORE:0.040205, CE:0.146808, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2033  Iteration=0 General Motors
2033_0_0    SR:1.000000 CR:1.0002047615 BCR:1.0002047615
2033_0_1    SR:0.900000 CR:1.0002047615 BCR:1.0002047615
2033_0_2    SR:0.810000 CR:1.0002047615 BCR:1.0002047615
2033_0_3    SR:0.729000 CR:1.0002047615 BCR:1.0002047615
2033_0_4    SR:0.656100 CR:1.0002047615 BCR:1.0002047615
2033_0_5    SR:0.590490 CR:1.0002047615 BCR:1.0002047615
2033_0_6    SR:0.531441 CR:1.0002047615 BCR:1.0002047615
2033_0_7    SR:0.478297 CR:1.0002047615 BCR:1.0002047615
2033_0_8    SR:0.430467 CR:1.0002047615 BCR:1.0002047615
2033_0_9    SR:0.387420 CR:1.0002047615 BCR:1.0002047615
2033_0_10   SR:0.348678 CR:1.0002047615 BCR:1.0002047615
2033_0_11   SR:0.313811 CR:1.0002047615 BCR:1.0002047615
2033_0_12   SR:0.282430 CR:1.0002047615 BCR:1.0002047615
2033_0_13   SR:0.254187 CR:1.0002047615 BCR:1.0002047615
2033_0_14   SR:0.228768 CR:1.0002047615 BCR:1.0002047615
2033_0_15   SR:0.205891 CR:0.9998482100 BCR:0.9998482100
2033_0_16   SR:0.185302 CR:0.9998482100 BCR:0.9998482100
2033_0_17   SR:0.166772 CR:0.9998482100 BCR:0.9998482100
2033_0_18   SR:0.150095 CR:0.9998482100 BCR:0.9998482100
2033_0_19   SR:0.135085 CR:0.9998482100 BCR:0.9998482100
2033_0_20   SR:0.121577 CR:1.0000532097 BCR:1.0000532097
2033_0_21   SR:0.109419 CR:1.0000532090 BCR:1.0000532090
2033_0_22   SR:0.098477 CR:1.0000532083 BCR:1.0000532083
2033_0_23   SR:0.088629 CR:0.9999984985 BCR:0.9999984985
2033_0_24   SR:0.079766 CR:0.9999984985 BCR:0.9999984985
2033_0_25   SR:0.071790 CR:0.9999984985 BCR:0.9999984985
2033_0_26   SR:0.064611 CR:0.9999984985 BCR:0.9999984985
2033_0_27   SR:0.058150 CR:0.9999984985 BCR:0.9999984985
2033_0_28   SR:0.052335 CR:0.9999984985 BCR:0.9999984985
2033_0_29   SR:0.047101 CR:0.9999984985 BCR:0.9999984985
2033_0_30   SR:0.042391 CR:0.9999984985 BCR:0.9999984985
2033_0_31   SR:0.038152 CR:0.9999984985 BCR:0.9999984985
2033_0_32   SR:0.034337 CR:0.9999984985 BCR:0.9999984985
2033_0_33   SR:0.030903 CR:0.9999984985 BCR:0.9999984985
2033_0_34   SR:0.027813 CR:0.9999984985 BCR:0.9999984985
2033_0_35   SR:0.025032 CR:0.9999984985 BCR:0.9999984985
2033_0_36   SR:0.022528 CR:0.9999984985 BCR:0.9999984985
2033_0_37   SR:0.020276 CR:0.9999984985 BCR:0.9999984985
2033_0_38   SR:0.018248 CR:0.9999984985 BCR:0.9999984985
2033_0_39   SR:0.016423 CR:0.9999984985 BCR:0.9999984985
2033_0_40   SR:0.014781 CR:0.9999984985 BCR:0.9999984985
2033_0_41   SR:0.013303 CR:0.9999984985 BCR:0.9999984985
2033_0_42   SR:0.011973 CR:0.9999984985 BCR:0.9999984985
2033_0_43   SR:0.010775 CR:0.9999984985 BCR:0.9999984985
2033_0_44   SR:0.009698 CR:0.9999984985 BCR:0.9999984985
2033_0_45   SR:0.008728 CR:0.9999984985 BCR:0.9999984985
2033_0_46   SR:0.007855 CR:0.9999984985 BCR:0.9999984985
2033_0_47   SR:0.007070 CR:0.9999984985 BCR:0.9999984985
2033_0_48   SR:0.006363 CR:0.9999984985 BCR:0.9999984985
2033_0_49   SR:0.005726 CR:0.9999984985 BCR:0.9999984985
2033_0_50   SR:0.005154 CR:0.9999984985 BCR:0.9999984985
2033_0_51   SR:0.004638 CR:0.9999984985 BCR:0.9999984985
2033_0_52   SR:0.004175 CR:0.9999984985 BCR:0.9999984985
2033_0_53   SR:0.003757 CR:0.9999984985 BCR:0.9999984985
2033_0_54   SR:0.003381 CR:0.9999984985 BCR:0.9999984985
2033_0_55   SR:0.003043 CR:0.9999984985 BCR:0.9999984985
2033_0_56   SR:0.002739 CR:0.9999984985 BCR:0.9999984985
2033_0_57   SR:0.002465 CR:0.9999984985 BCR:0.9999984985
2033_0_58   SR:0.002219 CR:0.9999984985 BCR:0.9999984985
2033_0_59   SR:0.001997 CR:0.9999984985 BCR:0.9999984985
2033_0_60   SR:0.001797 CR:0.9999984985 BCR:0.9999984985
2033_0_61   SR:0.001617 CR:0.9999984985 BCR:0.9999984985
2033_0_62   SR:0.001456 CR:0.9999984985 BCR:0.9999984985
2033_0_63   SR:0.001310 CR:0.9999984985 BCR:0.9999984985
2033_0_64   SR:0.001179 CR:0.9999984985 BCR:0.9999984985
2033_0_65   SR:0.001061 CR:0.9999984985 BCR:0.9999984985
2033_0_66   SR:0.000955 CR:0.9999984985 BCR:0.9999984985
2033_0_67   SR:0.000860 CR:0.9999984985 BCR:0.9999984985
2033_0_68   SR:0.000774 CR:1.0000000204 BCR:1.0000000204
2033_0_69   SR:0.000696 CR:1.0000000204 BCR:1.0000000204
2033_0_70   SR:0.000627 CR:1.0000000204 BCR:1.0000000204
2033_0_71   SR:0.000564 CR:1.0000000204 BCR:1.0000000204
2033_0_72   SR:0.000508 CR:1.0000000204 BCR:1.0000000204
2033_0_73   SR:0.000457 CR:1.0000000204 BCR:1.0000000204
2033_0_74   SR:0.000411 CR:1.0000000204 BCR:1.0000000204
2033_0_75   SR:0.000370 CR:1.0000000204 BCR:1.0000000204
2033_0_76   SR:0.000333 CR:1.0000000204 BCR:1.0000000204
2033_0_77   SR:0.000300 CR:1.0000000204 BCR:1.0000000204
2033_0_78   SR:0.000270 CR:1.0000000204 BCR:1.0000000204
2033_0_79   SR:0.000243 CR:1.0000000204 BCR:1.0000000204
2033_0_80   SR:0.000218 CR:1.0000000204 BCR:1.0000000204
2033_0_81   SR:0.000197 CR:1.0000000204 BCR:1.0000000204
2033_0_82   SR:0.000177 CR:1.0000000204 BCR:1.0000000204
2033_0_83   SR:0.000159 CR:1.0000000204 BCR:1.0000000204
2033_0_84   SR:0.000143 CR:1.0000000204 BCR:1.0000000204
2033_0_85   SR:0.000129 CR:1.0000000204 BCR:1.0000000204
2033_0_86   SR:0.000116 CR:1.0000000204 BCR:1.0000000204
2033_0_87   SR:0.000104 CR:1.0000000204 BCR:1.0000000204
2033_0_88   SR:0.000094 CR:1.0000000204 BCR:1.0000000204
2033_0_89   SR:0.000085 CR:1.0000000204 BCR:1.0000000204
2033_0_90   SR:0.000076 CR:1.0000000204 BCR:1.0000000204
2033_0_91   SR:0.000069 CR:1.0000000204 BCR:1.0000000204
2033_0_92   SR:0.000062 CR:1.0000000204 BCR:1.0000000204
2033_0_93   SR:0.000056 CR:1.0000000204 BCR:1.0000000204
2033_0_94   SR:0.000050 CR:1.0000000204 BCR:1.0000000204
2033_0_95   SR:0.000045 CR:1.0000000204 BCR:1.0000000204
2033_0_96   SR:0.000040 CR:1.0000000204 BCR:1.0000000204
2033_0_97   SR:0.000036 CR:1.0000000204 BCR:1.0000000204
2033_0_98   SR:0.000033 CR:1.0000000204 BCR:1.0000000204
2033_0_99   SR:0.000030 CR:1.0000000204 BCR:1.0000000204
2033_0_100  SR:0.000027 CR:1.0000000204 BCR:1.0000000204
2033_0_101  SR:0.000024 CR:1.0000000204 BCR:1.0000000204
2033_0_102  SR:0.000022 CR:1.0000000204 BCR:1.0000000204
2033_0_103  SR:0.000019 CR:1.0000000204 BCR:1.0000000204
2033_0_104  SR:0.000017 CR:1.0000000204 BCR:1.0000000204
2033_0_105  SR:0.000016 CR:1.0000000204 BCR:1.0000000204
2033_0_106  SR:0.000014 CR:1.0000000204 BCR:1.0000000204
2033_0_107  SR:0.000013 CR:1.0000000074 BCR:1.0000000074
2033_0_108  SR:0.000011 CR:1.0000000074 BCR:1.0000000074
2033_0_109  SR:0.000010 CR:1.0000000074 BCR:1.0000000074
2033_0_110  SR:0.000009 CR:1.0000000074 BCR:1.0000000074
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 51044, Actual GHG Offset Mg 51044
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.009631
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.255274
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.735095
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.009631 / 0.062676 (DELTA:0.053045)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.255274 / 0.202229 (DELTA:0.053045)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147020 (DELTA:0.147019)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.735095 / 0.588076 (DELTA:0.147019)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66646 / $66646 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60769 / $60769 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82460 / $82460 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71180 / $71180 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66646 / $66646 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60769 / $60769 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82460 / $82460 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71180 / $71180 R:1.000000

cross subsidized price / cost ALT BEV                                 $66676 / $66676 R:1.000000
cross subsidized price / cost ALT ICE                                 $68497 / $68497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60983 / $60983 R:1.000000
cross subsidized price / cost ALT pickup                              $71180 / $71180 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70449 / $70449 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2034  Iteration=0 General Motors
2034_0_0    SR:1.000000 CR:1.0012096917 BCR:1.0012096917
2034_0_1    SR:0.900000 CR:1.0012096917 BCR:1.0012096917
2034_0_2    SR:0.810000 CR:1.0012096917 BCR:1.0012096917
2034_0_3    SR:0.729000 CR:1.0012096917 BCR:1.0012096917
2034_0_4    SR:0.656100 CR:1.0012096917 BCR:1.0012096917
2034_0_5    SR:0.590490 CR:1.0012096917 BCR:1.0012096917
2034_0_6    SR:0.531441 CR:1.0012096917 BCR:1.0012096917
2034_0_7    SR:0.478297 CR:1.0012096917 BCR:1.0012096917
2034_0_8    SR:0.430467 CR:1.0012096917 BCR:1.0012096917
2034_0_9    SR:0.387420 CR:1.0012096917 BCR:1.0012096917
2034_0_10   SR:0.348678 CR:1.0012096917 BCR:1.0012096917
2034_0_11   SR:0.313811 CR:1.0012096917 BCR:1.0012096917
2034_0_12   SR:0.282430 CR:1.0012096917 BCR:1.0012096917
2034_0_13   SR:0.254187 CR:1.0012096917 BCR:1.0012096917
2034_0_14   SR:0.228768 CR:1.0012096917 BCR:1.0012096917
2034_0_15   SR:0.205891 CR:1.0012096917 BCR:1.0012096917
2034_0_16   SR:0.185302 CR:1.0012096917 BCR:1.0012096917
2034_0_17   SR:0.166772 CR:1.0012096917 BCR:1.0012096917
2034_0_18   SR:0.150095 CR:0.9989763483 BCR:0.9989763483
2034_0_19   SR:0.135085 CR:1.0009302446 BCR:1.0009302446
2034_0_20   SR:0.121577 CR:1.0002132301 BCR:1.0002132301
2034_0_21   SR:0.109419 CR:1.0002132301 BCR:1.0002132301
2034_0_22   SR:0.098477 CR:1.0002132301 BCR:1.0002132301
2034_0_23   SR:0.088629 CR:1.0002132301 BCR:1.0002132301
2034_0_24   SR:0.079766 CR:0.9999938114 BCR:0.9999938114
2034_0_25   SR:0.071790 CR:0.9999938114 BCR:0.9999938114
2034_0_26   SR:0.064611 CR:0.9999938114 BCR:0.9999938114
2034_0_27   SR:0.058150 CR:0.9999938114 BCR:0.9999938114
2034_0_28   SR:0.052335 CR:0.9999938114 BCR:0.9999938114
2034_0_29   SR:0.047101 CR:0.9999938114 BCR:0.9999938114
2034_0_30   SR:0.042391 CR:0.9999938114 BCR:0.9999938114
2034_0_31   SR:0.038152 CR:0.9999938114 BCR:0.9999938114
2034_0_32   SR:0.034337 CR:0.9999938114 BCR:0.9999938114
2034_0_33   SR:0.030903 CR:0.9999938114 BCR:0.9999938114
2034_0_34   SR:0.027813 CR:0.9999938114 BCR:0.9999938114
2034_0_35   SR:0.025032 CR:0.9999938114 BCR:0.9999938114
2034_0_36   SR:0.022528 CR:0.9999938114 BCR:0.9999938114
2034_0_37   SR:0.020276 CR:0.9999938114 BCR:0.9999938114
2034_0_38   SR:0.018248 CR:0.9999938114 BCR:0.9999938114
2034_0_39   SR:0.016423 CR:0.9999938114 BCR:0.9999938114
2034_0_40   SR:0.014781 CR:0.9999938114 BCR:0.9999938114
2034_0_41   SR:0.013303 CR:0.9999938114 BCR:0.9999938114
2034_0_42   SR:0.011973 CR:0.9999938114 BCR:0.9999938114
2034_0_43   SR:0.010775 CR:0.9999938114 BCR:0.9999938114
2034_0_44   SR:0.009698 CR:0.9999938114 BCR:0.9999938114
2034_0_45   SR:0.008728 CR:0.9999938114 BCR:0.9999938114
2034_0_46   SR:0.007855 CR:0.9999938114 BCR:0.9999938114
2034_0_47   SR:0.007070 CR:0.9999938114 BCR:0.9999938114
2034_0_48   SR:0.006363 CR:0.9999938114 BCR:0.9999938114
2034_0_49   SR:0.005726 CR:0.9999938114 BCR:0.9999938114
2034_0_50   SR:0.005154 CR:0.9999938114 BCR:0.9999938114
2034_0_51   SR:0.004638 CR:0.9999938114 BCR:0.9999938114
2034_0_52   SR:0.004175 CR:0.9999938114 BCR:0.9999938114
2034_0_53   SR:0.003757 CR:0.9999938114 BCR:0.9999938114
2034_0_54   SR:0.003381 CR:0.9999938114 BCR:0.9999938114
2034_0_55   SR:0.003043 CR:0.9999938114 BCR:0.9999938114
2034_0_56   SR:0.002739 CR:0.9999938114 BCR:0.9999938114
2034_0_57   SR:0.002465 CR:0.9999938114 BCR:0.9999938114
2034_0_58   SR:0.002219 CR:0.9999938114 BCR:0.9999938114
2034_0_59   SR:0.001997 CR:0.9999938114 BCR:0.9999938114
2034_0_60   SR:0.001797 CR:0.9999938114 BCR:0.9999938114
2034_0_61   SR:0.001617 CR:0.9999938114 BCR:0.9999938114
2034_0_62   SR:0.001456 CR:0.9999938114 BCR:0.9999938114
2034_0_63   SR:0.001310 CR:0.9999938114 BCR:0.9999938114
2034_0_64   SR:0.001179 CR:0.9999938114 BCR:0.9999938114
2034_0_65   SR:0.001061 CR:1.0000014341 BCR:1.0000014341
2034_0_66   SR:0.000955 CR:1.0000014326 BCR:1.0000014326
2034_0_67   SR:0.000860 CR:1.0000014312 BCR:1.0000014312
2034_0_68   SR:0.000774 CR:1.0000014298 BCR:1.0000014298
2034_0_69   SR:0.000696 CR:1.0000014284 BCR:1.0000014284
2034_0_70   SR:0.000627 CR:1.0000014284 BCR:1.0000014284
2034_0_71   SR:0.000564 CR:1.0000014284 BCR:1.0000014284
2034_0_72   SR:0.000508 CR:1.0000014284 BCR:1.0000014284
2034_0_73   SR:0.000457 CR:1.0000014284 BCR:1.0000014284
2034_0_74   SR:0.000411 CR:1.0000014284 BCR:1.0000014284
2034_0_75   SR:0.000370 CR:1.0000014284 BCR:1.0000014284
2034_0_76   SR:0.000333 CR:1.0000014284 BCR:1.0000014284
2034_0_77   SR:0.000300 CR:1.0000014284 BCR:1.0000014284
2034_0_78   SR:0.000270 CR:1.0000014284 BCR:1.0000014284
2034_0_79   SR:0.000243 CR:0.9999995067 BCR:0.9999995067
2034_0_80   SR:0.000218 CR:0.9999995067 BCR:0.9999995067
2034_0_81   SR:0.000197 CR:0.9999995067 BCR:0.9999995067
2034_0_82   SR:0.000177 CR:0.9999995067 BCR:0.9999995067
2034_0_83   SR:0.000159 CR:0.9999995067 BCR:0.9999995067
2034_0_84   SR:0.000143 CR:0.9999995067 BCR:0.9999995067
2034_0_85   SR:0.000129 CR:0.9999995067 BCR:0.9999995067
2034_0_86   SR:0.000116 CR:0.9999995067 BCR:0.9999995067
2034_0_87   SR:0.000104 CR:0.9999995067 BCR:0.9999995067
2034_0_88   SR:0.000094 CR:0.9999995067 BCR:0.9999995067
2034_0_89   SR:0.000085 CR:0.9999995067 BCR:0.9999995067
2034_0_90   SR:0.000076 CR:0.9999995067 BCR:0.9999995067
2034_0_91   SR:0.000069 CR:0.9999998189 BCR:0.9999998189
2034_0_92   SR:0.000062 CR:0.9999998189 BCR:0.9999998189
2034_0_93   SR:0.000056 CR:0.9999998189 BCR:0.9999998189
2034_0_94   SR:0.000050 CR:0.9999998189 BCR:0.9999998189
2034_0_95   SR:0.000045 CR:0.9999998189 BCR:0.9999998189
2034_0_96   SR:0.000040 CR:0.9999998189 BCR:0.9999998189
2034_0_97   SR:0.000036 CR:0.9999998189 BCR:0.9999998189
2034_0_98   SR:0.000033 CR:0.9999998893 BCR:0.9999998893
2034_0_99   SR:0.000030 CR:0.9999998893 BCR:0.9999998893
2034_0_100  SR:0.000027 CR:0.9999998893 BCR:0.9999998893
2034_0_101  SR:0.000024 CR:0.9999998893 BCR:0.9999998893
2034_0_102  SR:0.000022 CR:0.9999999122 BCR:0.9999999122
2034_0_103  SR:0.000019 CR:0.9999999122 BCR:0.9999999122
2034_0_104  SR:0.000017 CR:0.9999999122 BCR:0.9999999122
2034_0_105  SR:0.000016 CR:0.9999999122 BCR:0.9999999122
2034_0_106  SR:0.000014 CR:0.9999999122 BCR:0.9999999122
2034_0_107  SR:0.000013 CR:0.9999999122 BCR:0.9999999122
2034_0_108  SR:0.000011 CR:0.9999999385 BCR:0.9999999385
2034_0_109  SR:0.000010 CR:0.9999999385 BCR:0.9999999385
2034_0_110  SR:0.000009 CR:0.9999999385 BCR:0.9999999385
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 201758, Actual GHG Offset Mg 201759
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.020073
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.243843
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.736083
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.020073 / 0.062379 (DELTA:0.042305)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.243843 / 0.201538 (DELTA:0.042305)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147217 (DELTA:0.147217)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736083 / 0.588866 (DELTA:0.147217)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66519 / $66519 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60703 / $60703 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82312 / $82312 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71087 / $71087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66519 / $66519 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60703 / $60703 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82312 / $82312 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71087 / $71087 R:1.000000

cross subsidized price / cost ALT BEV                                 $66534 / $66534 R:1.000000
cross subsidized price / cost ALT ICE                                 $68503 / $68503 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61145 / $61145 R:1.000000
cross subsidized price / cost ALT pickup                              $71087 / $71087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70362 / $70362 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2035  Iteration=0 General Motors
2035_0_0    SR:1.000000 CR:1.0016462674 BCR:1.0016462674
2035_0_1    SR:0.900000 CR:1.0016462674 BCR:1.0016462674
2035_0_2    SR:0.810000 CR:1.0016462674 BCR:1.0016462674
2035_0_3    SR:0.729000 CR:1.0016462674 BCR:1.0016462674
2035_0_4    SR:0.656100 CR:1.0016462674 BCR:1.0016462674
2035_0_5    SR:0.590490 CR:1.0016462674 BCR:1.0016462674
2035_0_6    SR:0.531441 CR:1.0016462674 BCR:1.0016462674
2035_0_7    SR:0.478297 CR:1.0016462674 BCR:1.0016462674
2035_0_8    SR:0.430467 CR:1.0016462674 BCR:1.0016462674
2035_0_9    SR:0.387420 CR:1.0016462674 BCR:1.0016462674
2035_0_10   SR:0.348678 CR:1.0016462674 BCR:1.0016462674
2035_0_11   SR:0.313811 CR:1.0016462674 BCR:1.0016462674
2035_0_12   SR:0.282430 CR:1.0016462674 BCR:1.0016462674
2035_0_13   SR:0.254187 CR:1.0016462674 BCR:1.0016462674
2035_0_14   SR:0.228768 CR:1.0016462674 BCR:1.0016462674
2035_0_15   SR:0.205891 CR:0.9983965424 BCR:0.9983965424
2035_0_16   SR:0.185302 CR:0.9996190824 BCR:0.9996190824
2035_0_17   SR:0.166772 CR:0.9996190824 BCR:0.9996190824
2035_0_18   SR:0.150095 CR:1.0003004767 BCR:1.0003004767
2035_0_19   SR:0.135085 CR:0.9997486889 BCR:0.9997486889
2035_0_20   SR:0.121577 CR:0.9997486889 BCR:0.9997486889
2035_0_21   SR:0.109419 CR:0.9997486889 BCR:0.9997486889
2035_0_22   SR:0.098477 CR:0.9997486889 BCR:0.9997486889
2035_0_23   SR:0.088629 CR:1.0000589755 BCR:1.0000589755
2035_0_24   SR:0.079766 CR:1.0000589755 BCR:1.0000589755
2035_0_25   SR:0.071790 CR:1.0000589755 BCR:1.0000589755
2035_0_26   SR:0.064611 CR:1.0000589755 BCR:1.0000589755
2035_0_27   SR:0.058150 CR:1.0000589755 BCR:1.0000589755
2035_0_28   SR:0.052335 CR:1.0000589755 BCR:1.0000589755
2035_0_29   SR:0.047101 CR:1.0000589755 BCR:1.0000589755
2035_0_30   SR:0.042391 CR:1.0000589755 BCR:1.0000589755
2035_0_31   SR:0.038152 CR:1.0000589755 BCR:1.0000589755
2035_0_32   SR:0.034337 CR:1.0000199983 BCR:1.0000199983
2035_0_33   SR:0.030903 CR:1.0000199983 BCR:1.0000199983
2035_0_34   SR:0.027813 CR:1.0000187545 BCR:1.0000187545
2035_0_35   SR:0.025032 CR:1.0000187545 BCR:1.0000187545
2035_0_36   SR:0.022528 CR:1.0000187545 BCR:1.0000187545
2035_0_37   SR:0.020276 CR:1.0000187545 BCR:1.0000187545
2035_0_38   SR:0.018248 CR:1.0000187545 BCR:1.0000187545
2035_0_39   SR:0.016423 CR:1.0000135404 BCR:1.0000135404
2035_0_40   SR:0.014781 CR:1.0000081832 BCR:1.0000081832
2035_0_41   SR:0.013303 CR:1.0000033657 BCR:1.0000033657
2035_0_42   SR:0.011973 CR:1.0000033657 BCR:1.0000033657
2035_0_43   SR:0.010775 CR:1.0000033657 BCR:1.0000033657
2035_0_44   SR:0.009698 CR:1.0000033657 BCR:1.0000033657
2035_0_45   SR:0.008728 CR:1.0000033657 BCR:1.0000033657
2035_0_46   SR:0.007855 CR:1.0000004154 BCR:1.0000004154
2035_0_47   SR:0.007070 CR:1.0000004154 BCR:1.0000004154
2035_0_48   SR:0.006363 CR:1.0000004154 BCR:1.0000004154
2035_0_49   SR:0.005726 CR:1.0000004154 BCR:1.0000004154
2035_0_50   SR:0.005154 CR:1.0000004154 BCR:1.0000004154
2035_0_51   SR:0.004638 CR:1.0000004154 BCR:1.0000004154
2035_0_52   SR:0.004175 CR:1.0000004154 BCR:1.0000004154
2035_0_53   SR:0.003757 CR:1.0000004154 BCR:1.0000004154
2035_0_54   SR:0.003381 CR:1.0000004154 BCR:1.0000004154
2035_0_55   SR:0.003043 CR:1.0000004154 BCR:1.0000004154
2035_0_56   SR:0.002739 CR:1.0000004154 BCR:1.0000004154
2035_0_57   SR:0.002465 CR:1.0000004154 BCR:1.0000004154
2035_0_58   SR:0.002219 CR:1.0000004154 BCR:1.0000004154
2035_0_59   SR:0.001997 CR:1.0000000421 BCR:1.0000000421
2035_0_60   SR:0.001797 CR:1.0000000421 BCR:1.0000000421
2035_0_61   SR:0.001617 CR:1.0000000421 BCR:1.0000000421
2035_0_62   SR:0.001456 CR:1.0000000421 BCR:1.0000000421
2035_0_63   SR:0.001310 CR:1.0000000203 BCR:1.0000000203
2035_0_64   SR:0.001179 CR:1.0000000203 BCR:1.0000000203
2035_0_65   SR:0.001061 CR:1.0000000203 BCR:1.0000000203
2035_0_66   SR:0.000955 CR:1.0000000203 BCR:1.0000000203
2035_0_67   SR:0.000860 CR:1.0000000016 BCR:1.0000000016
2035_0_68   SR:0.000774 CR:1.0000000016 BCR:1.0000000016
2035_0_69   SR:0.000696 CR:1.0000000016 BCR:1.0000000016
2035_0_70   SR:0.000627 CR:1.0000000016 BCR:1.0000000016
2035_0_71   SR:0.000564 CR:1.0000000016 BCR:1.0000000016
2035_0_72   SR:0.000508 CR:1.0000000016 BCR:1.0000000016
2035_0_73   SR:0.000457 CR:1.0000000016 BCR:1.0000000016
2035_0_74   SR:0.000411 CR:1.0000000016 BCR:1.0000000016
2035_0_75   SR:0.000370 CR:1.0000000016 BCR:1.0000000016
2035_0_76   SR:0.000333 CR:1.0000000016 BCR:1.0000000016
2035_0_77   SR:0.000300 CR:1.0000000016 BCR:1.0000000016
2035_0_78   SR:0.000270 CR:1.0000000016 BCR:1.0000000016
2035_0_79   SR:0.000243 CR:1.0000000016 BCR:1.0000000016
2035_0_80   SR:0.000218 CR:1.0000000016 BCR:1.0000000016
2035_0_81   SR:0.000197 CR:1.0000000016 BCR:1.0000000016
2035_0_82   SR:0.000177 CR:1.0000000016 BCR:1.0000000016
2035_0_83   SR:0.000159 CR:1.0000000016 BCR:1.0000000016
2035_0_84   SR:0.000143 CR:1.0000000016 BCR:1.0000000016
2035_0_85   SR:0.000129 CR:1.0000000016 BCR:1.0000000016
2035_0_86   SR:0.000116 CR:1.0000000016 BCR:1.0000000016
2035_0_87   SR:0.000104 CR:1.0000000016 BCR:1.0000000016
2035_0_88   SR:0.000094 CR:1.0000000016 BCR:1.0000000016
2035_0_89   SR:0.000085 CR:1.0000000016 BCR:1.0000000016
2035_0_90   SR:0.000076 CR:1.0000000016 BCR:1.0000000016
2035_0_91   SR:0.000069 CR:1.0000000016 BCR:1.0000000016
2035_0_92   SR:0.000062 CR:1.0000000016 BCR:1.0000000016
2035_0_93   SR:0.000056 CR:1.0000000016 BCR:1.0000000016
2035_0_94   SR:0.000050 CR:1.0000000016 BCR:1.0000000016
2035_0_95   SR:0.000045 CR:1.0000000016 BCR:1.0000000016
2035_0_96   SR:0.000040 CR:1.0000000016 BCR:1.0000000016
2035_0_97   SR:0.000036 CR:1.0000000016 BCR:1.0000000016
2035_0_98   SR:0.000033 CR:1.0000000016 BCR:1.0000000016
2035_0_99   SR:0.000030 CR:1.0000000016 BCR:1.0000000016
2035_0_100  SR:0.000027 CR:1.0000000016 BCR:1.0000000016
2035_0_101  SR:0.000024 CR:1.0000000016 BCR:1.0000000016
2035_0_102  SR:0.000022 CR:1.0000000016 BCR:1.0000000016
2035_0_103  SR:0.000019 CR:1.0000000016 BCR:1.0000000016
2035_0_104  SR:0.000017 CR:1.0000000016 BCR:1.0000000016
2035_0_105  SR:0.000016 CR:1.0000000016 BCR:1.0000000016
2035_0_106  SR:0.000014 CR:1.0000000016 BCR:1.0000000016
2035_0_107  SR:0.000013 CR:1.0000000016 BCR:1.0000000016
2035_0_108  SR:0.000011 CR:1.0000000016 BCR:1.0000000016
2035_0_109  SR:0.000010 CR:1.0000000016 BCR:1.0000000016
2035_0_110  SR:0.000009 CR:1.0000000016 BCR:1.0000000016
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 204709, Actual GHG Offset Mg 204709
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.016115
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.247193
2035 producer_abs_share_frac_pickup.BEV           = 0.000175
2035 producer_abs_share_frac_pickup.ICE           = 0.736517
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               = 0.016115 / 0.072689 (DELTA:0.056574)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.247193 / 0.190620 (DELTA:0.056574)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000175 / 0.147338 (DELTA:0.147163)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736517 / 0.589353 (DELTA:0.147163)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66399 / $66399 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60637 / $60637 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82173 / $82173 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71041 / $71041 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66399 / $66399 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60637 / $60637 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82173 / $82173 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71041 / $71041 R:1.000000

cross subsidized price / cost ALT BEV                                 $66569 / $66569 R:1.000000
cross subsidized price / cost ALT ICE                                 $68427 / $68427 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60990 / $60990 R:1.000000
cross subsidized price / cost ALT pickup                              $71044 / $71044 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70361 / $70361 R:1.000000

2035_0_0  SCORE:0.040302, CE:0.147163, 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 Pass 1: Manufacturer=Mercedes
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 Mercedes
2022_0_0    SR:1.000000 CR:0.9999999809 BCR:0.9999999809
2022_0_1    SR:0.900000 CR:0.9999999809 BCR:0.9999999809
2022_0_2    SR:0.810000 CR:0.9999999809 BCR:0.9999999809
2022_0_3    SR:0.729000 CR:0.9999999809 BCR:0.9999999809
2022_0_4    SR:0.656100 CR:0.9999999809 BCR:0.9999999809
2022_0_5    SR:0.590490 CR:0.9999999809 BCR:0.9999999809
2022_0_6    SR:0.531441 CR:0.9999999809 BCR:0.9999999809
2022_0_7    SR:0.478297 CR:0.9999999809 BCR:0.9999999809
2022_0_8    SR:0.430467 CR:0.9999999809 BCR:0.9999999809
2022_0_9    SR:0.387420 CR:0.9999999809 BCR:0.9999999809
2022_0_10   SR:0.348678 CR:0.9999999809 BCR:0.9999999809
2022_0_11   SR:0.313811 CR:0.9999999809 BCR:0.9999999809
2022_0_12   SR:0.282430 CR:0.9999999809 BCR:0.9999999809
2022_0_13   SR:0.254187 CR:0.9999999809 BCR:0.9999999809
2022_0_14   SR:0.228768 CR:0.9999999809 BCR:0.9999999809
2022_0_15   SR:0.205891 CR:0.9999999809 BCR:0.9999999809
2022_0_16   SR:0.185302 CR:0.9999999809 BCR:0.9999999809
2022_0_17   SR:0.166772 CR:0.9999999809 BCR:0.9999999809
2022_0_18   SR:0.150095 CR:0.9999999809 BCR:0.9999999809
2022_0_19   SR:0.135085 CR:0.9999999809 BCR:0.9999999809
2022_0_20   SR:0.121577 CR:0.9999999809 BCR:0.9999999809
2022_0_21   SR:0.109419 CR:0.9999999809 BCR:0.9999999809
2022_0_22   SR:0.098477 CR:0.9999999809 BCR:0.9999999809
2022_0_23   SR:0.088629 CR:0.9999999809 BCR:0.9999999809
2022_0_24   SR:0.079766 CR:0.9999999809 BCR:0.9999999809
2022_0_25   SR:0.071790 CR:0.9999999809 BCR:0.9999999809
2022_0_26   SR:0.064611 CR:0.9999999809 BCR:0.9999999809
2022_0_27   SR:0.058150 CR:0.9999999809 BCR:0.9999999809
2022_0_28   SR:0.052335 CR:0.9999999809 BCR:0.9999999809
2022_0_29   SR:0.047101 CR:0.9999999809 BCR:0.9999999809
2022_0_30   SR:0.042391 CR:0.9999999809 BCR:0.9999999809
2022_0_31   SR:0.038152 CR:0.9999999809 BCR:0.9999999809
2022_0_32   SR:0.034337 CR:0.9999999809 BCR:0.9999999809
2022_0_33   SR:0.030903 CR:0.9999999809 BCR:0.9999999809
2022_0_34   SR:0.027813 CR:0.9999999809 BCR:0.9999999809
2022_0_35   SR:0.025032 CR:0.9999999809 BCR:0.9999999809
2022_0_36   SR:0.022528 CR:0.9999999809 BCR:0.9999999809
2022_0_37   SR:0.020276 CR:0.9999999809 BCR:0.9999999809
2022_0_38   SR:0.018248 CR:0.9999999809 BCR:0.9999999809
2022_0_39   SR:0.016423 CR:0.9999999809 BCR:0.9999999809
2022_0_40   SR:0.014781 CR:0.9999999809 BCR:0.9999999809
2022_0_41   SR:0.013303 CR:0.9999999809 BCR:0.9999999809
2022_0_42   SR:0.011973 CR:0.9999999809 BCR:0.9999999809
2022_0_43   SR:0.010775 CR:0.9999999809 BCR:0.9999999809
2022_0_44   SR:0.009698 CR:0.9999999809 BCR:0.9999999809
2022_0_45   SR:0.008728 CR:0.9999999809 BCR:0.9999999809
2022_0_46   SR:0.007855 CR:0.9999999809 BCR:0.9999999809
2022_0_47   SR:0.007070 CR:0.9999999809 BCR:0.9999999809
2022_0_48   SR:0.006363 CR:0.9999999809 BCR:0.9999999809
2022_0_49   SR:0.005726 CR:0.9999999809 BCR:0.9999999809
2022_0_50   SR:0.005154 CR:0.9999999809 BCR:0.9999999809
2022_0_51   SR:0.004638 CR:0.9999999809 BCR:0.9999999809
2022_0_52   SR:0.004175 CR:0.9999999809 BCR:0.9999999809
2022_0_53   SR:0.003757 CR:0.9999999809 BCR:0.9999999809
2022_0_54   SR:0.003381 CR:0.9999999809 BCR:0.9999999809
2022_0_55   SR:0.003043 CR:0.9999999809 BCR:0.9999999809
2022_0_56   SR:0.002739 CR:0.9999999809 BCR:0.9999999809
2022_0_57   SR:0.002465 CR:0.9999999809 BCR:0.9999999809
2022_0_58   SR:0.002219 CR:0.9999999809 BCR:0.9999999809
2022_0_59   SR:0.001997 CR:0.9999999809 BCR:0.9999999809
2022_0_60   SR:0.001797 CR:0.9999999809 BCR:0.9999999809
2022_0_61   SR:0.001617 CR:0.9999999809 BCR:0.9999999809
2022_0_62   SR:0.001456 CR:0.9999999809 BCR:0.9999999809
2022_0_63   SR:0.001310 CR:0.9999999809 BCR:0.9999999809
2022_0_64   SR:0.001179 CR:0.9999999809 BCR:0.9999999809
2022_0_65   SR:0.001061 CR:0.9999999809 BCR:0.9999999809
2022_0_66   SR:0.000955 CR:0.9999999809 BCR:0.9999999809
2022_0_67   SR:0.000860 CR:0.9999999809 BCR:0.9999999809
2022_0_68   SR:0.000774 CR:0.9999999809 BCR:0.9999999809
2022_0_69   SR:0.000696 CR:0.9999999809 BCR:0.9999999809
2022_0_70   SR:0.000627 CR:0.9999999809 BCR:0.9999999809
2022_0_71   SR:0.000564 CR:0.9999999809 BCR:0.9999999809
2022_0_72   SR:0.000508 CR:0.9999999809 BCR:0.9999999809
2022_0_73   SR:0.000457 CR:0.9999999809 BCR:0.9999999809
2022_0_74   SR:0.000411 CR:0.9999999809 BCR:0.9999999809
2022_0_75   SR:0.000370 CR:0.9999999809 BCR:0.9999999809
2022_0_76   SR:0.000333 CR:0.9999999809 BCR:0.9999999809
2022_0_77   SR:0.000300 CR:0.9999999809 BCR:0.9999999809
2022_0_78   SR:0.000270 CR:0.9999999809 BCR:0.9999999809
2022_0_79   SR:0.000243 CR:0.9999999809 BCR:0.9999999809
2022_0_80   SR:0.000218 CR:0.9999999809 BCR:0.9999999809
2022_0_81   SR:0.000197 CR:0.9999999809 BCR:0.9999999809
2022_0_82   SR:0.000177 CR:0.9999999809 BCR:0.9999999809
2022_0_83   SR:0.000159 CR:0.9999999809 BCR:0.9999999809
2022_0_84   SR:0.000143 CR:0.9999999809 BCR:0.9999999809
2022_0_85   SR:0.000129 CR:0.9999999809 BCR:0.9999999809
2022_0_86   SR:0.000116 CR:0.9999999809 BCR:0.9999999809
2022_0_87   SR:0.000104 CR:0.9999999809 BCR:0.9999999809
2022_0_88   SR:0.000094 CR:0.9999999809 BCR:0.9999999809
2022_0_89   SR:0.000085 CR:0.9999999809 BCR:0.9999999809
2022_0_90   SR:0.000076 CR:0.9999999809 BCR:0.9999999809
2022_0_91   SR:0.000069 CR:0.9999999809 BCR:0.9999999809
2022_0_92   SR:0.000062 CR:0.9999999809 BCR:0.9999999809
2022_0_93   SR:0.000056 CR:0.9999999809 BCR:0.9999999809
2022_0_94   SR:0.000050 CR:0.9999999809 BCR:0.9999999809
2022_0_95   SR:0.000045 CR:0.9999999809 BCR:0.9999999809
2022_0_96   SR:0.000040 CR:0.9999999809 BCR:0.9999999809
2022_0_97   SR:0.000036 CR:0.9999999809 BCR:0.9999999809
2022_0_98   SR:0.000033 CR:0.9999999809 BCR:0.9999999809
2022_0_99   SR:0.000030 CR:0.9999999809 BCR:0.9999999809
2022_0_100  SR:0.000027 CR:0.9999999809 BCR:0.9999999809
2022_0_101  SR:0.000024 CR:0.9999999809 BCR:0.9999999809
2022_0_102  SR:0.000022 CR:0.9999999809 BCR:0.9999999809
2022_0_103  SR:0.000019 CR:0.9999999809 BCR:0.9999999809
2022_0_104  SR:0.000017 CR:0.9999999809 BCR:0.9999999809
2022_0_105  SR:0.000016 CR:0.9999999809 BCR:0.9999999809
2022_0_106  SR:0.000014 CR:0.9999999809 BCR:0.9999999809
2022_0_107  SR:0.000013 CR:0.9999999809 BCR:0.9999999809
2022_0_108  SR:0.000011 CR:0.9999999809 BCR:0.9999999809
2022_0_109  SR:0.000010 CR:0.9999999809 BCR:0.9999999809
2022_0_110  SR:0.000009 CR:0.9999999809 BCR:0.9999999809
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 145047, Actual GHG Offset Mg 145047
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.000000
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 Mercedes
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 107912, Actual GHG Offset Mg 107912
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.000000
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.053080 (DELTA:0.053080)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.946920 (DELTA:0.053079)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79017 / $79017 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66376 / $66376 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79017 / $79017 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66376 / $66376 R:1.000000

cross subsidized price / cost ALT BEV                                 $79017 / $79017 R:1.000000
cross subsidized price / cost ALT ICE                                 $66376 / $66376 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66379 / $66379 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67047 / $67047 R:1.000000

2023_0_0  SCORE:0.014536, CE:0.053080, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2024  Iteration=0 Mercedes
2024_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2024_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2024_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2024_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2024_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2024_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2024_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2024_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2024_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2024_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2024_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2024_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2024_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2024_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2024_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2024_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2024_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2024_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2024_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2024_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2024_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2024_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2024_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2024_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2024_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2024_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2024_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2024_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2024_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2024_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2024_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2024_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2024_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2024_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2024_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2024_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2024_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2024_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2024_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2024_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2024_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2024_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2024_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2024_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2024_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2024_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2024_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2024_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2024_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2024_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2024_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2024_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2024_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2024_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2024_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2024_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2024_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2024_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2024_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2024_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2024_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2024_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2024_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2024_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2024_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2024_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2024_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2024_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2024_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2024_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2024_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2024_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2024_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2024_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2024_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2024_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2024_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2024_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2024_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2024_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2024_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2024_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2024_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2024_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2024_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2024_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2024_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2024_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2024_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2024_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2024_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2024_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2024_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2024_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2024_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2024_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2024_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2024_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2024_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2024_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2024_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2024_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2024_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2024_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2024_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2024_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2024_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2024_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2024_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2024_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2024_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 64490, Actual GHG Offset Mg 64490
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.000000
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.068249 (DELTA:0.068249)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.931751 (DELTA:0.068249)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78434 / $78434 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66304 / $66304 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78434 / $78434 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66304 / $66304 R:1.000000

cross subsidized price / cost ALT BEV                                 $78434 / $78434 R:1.000000
cross subsidized price / cost ALT ICE                                 $66304 / $66304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66306 / $66306 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67131 / $67131 R:1.000000

2024_0_0  SCORE:0.018691, CE:0.068249, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2025  Iteration=0 Mercedes
2025_0_0    SR:1.000000 CR:1.0015807750 BCR:1.0015807750
2025_0_1    SR:0.900000 CR:1.0015807750 BCR:1.0015807750
2025_0_2    SR:0.810000 CR:1.0015807750 BCR:1.0015807750
2025_0_3    SR:0.729000 CR:1.0015807750 BCR:1.0015807750
2025_0_4    SR:0.656100 CR:1.0015807750 BCR:1.0015807750
2025_0_5    SR:0.590490 CR:1.0015807750 BCR:1.0015807750
2025_0_6    SR:0.531441 CR:1.0015807750 BCR:1.0015807750
2025_0_7    SR:0.478297 CR:1.0015807750 BCR:1.0015807750
2025_0_8    SR:0.430467 CR:1.0015807750 BCR:1.0015807750
2025_0_9    SR:0.387420 CR:1.0015807750 BCR:1.0015807750
2025_0_10   SR:0.348678 CR:1.0015807750 BCR:1.0015807750
2025_0_11   SR:0.313811 CR:1.0015807750 BCR:1.0015807750
2025_0_12   SR:0.282430 CR:1.0015807750 BCR:1.0015807750
2025_0_13   SR:0.254187 CR:1.0015807750 BCR:1.0015807750
2025_0_14   SR:0.228768 CR:1.0015807750 BCR:1.0015807750
2025_0_15   SR:0.205891 CR:1.0015807750 BCR:1.0015807750
2025_0_16   SR:0.185302 CR:1.0015807750 BCR:1.0015807750
2025_0_17   SR:0.166772 CR:1.0015807750 BCR:1.0015807750
2025_0_18   SR:0.150095 CR:1.0015807750 BCR:1.0015807750
2025_0_19   SR:0.135085 CR:1.0015807750 BCR:1.0015807750
2025_0_20   SR:0.121577 CR:1.0012075269 BCR:1.0012075269
2025_0_21   SR:0.109419 CR:1.0012075269 BCR:1.0012075269
2025_0_22   SR:0.098477 CR:1.0000074840 BCR:1.0000074840
2025_0_23   SR:0.088629 CR:1.0000074840 BCR:1.0000074840
2025_0_24   SR:0.079766 CR:1.0000074840 BCR:1.0000074840
2025_0_25   SR:0.071790 CR:1.0000074840 BCR:1.0000074840
2025_0_26   SR:0.064611 CR:1.0000074840 BCR:1.0000074840
2025_0_27   SR:0.058150 CR:1.0000074840 BCR:1.0000074840
2025_0_28   SR:0.052335 CR:1.0000074840 BCR:1.0000074840
2025_0_29   SR:0.047101 CR:1.0000074840 BCR:1.0000074840
2025_0_30   SR:0.042391 CR:1.0000074840 BCR:1.0000074840
2025_0_31   SR:0.038152 CR:1.0000074840 BCR:1.0000074840
2025_0_32   SR:0.034337 CR:1.0000074840 BCR:1.0000074840
2025_0_33   SR:0.030903 CR:1.0000074840 BCR:1.0000074840
2025_0_34   SR:0.027813 CR:1.0000074840 BCR:1.0000074840
2025_0_35   SR:0.025032 CR:1.0000074840 BCR:1.0000074840
2025_0_36   SR:0.022528 CR:1.0000074840 BCR:1.0000074840
2025_0_37   SR:0.020276 CR:1.0000074840 BCR:1.0000074840
2025_0_38   SR:0.018248 CR:1.0000074840 BCR:1.0000074840
2025_0_39   SR:0.016423 CR:1.0000074840 BCR:1.0000074840
2025_0_40   SR:0.014781 CR:1.0000074840 BCR:1.0000074840
2025_0_41   SR:0.013303 CR:1.0000074840 BCR:1.0000074840
2025_0_42   SR:0.011973 CR:1.0000074840 BCR:1.0000074840
2025_0_43   SR:0.010775 CR:1.0000074840 BCR:1.0000074840
2025_0_44   SR:0.009698 CR:1.0000074840 BCR:1.0000074840
2025_0_45   SR:0.008728 CR:1.0000074840 BCR:1.0000074840
2025_0_46   SR:0.007855 CR:1.0000074840 BCR:1.0000074840
2025_0_47   SR:0.007070 CR:1.0000074840 BCR:1.0000074840
2025_0_48   SR:0.006363 CR:1.0000074840 BCR:1.0000074840
2025_0_49   SR:0.005726 CR:1.0000074840 BCR:1.0000074840
2025_0_50   SR:0.005154 CR:1.0000074840 BCR:1.0000074840
2025_0_51   SR:0.004638 CR:1.0000074840 BCR:1.0000074840
2025_0_52   SR:0.004175 CR:1.0000074840 BCR:1.0000074840
2025_0_53   SR:0.003757 CR:1.0000074840 BCR:1.0000074840
2025_0_54   SR:0.003381 CR:1.0000074840 BCR:1.0000074840
2025_0_55   SR:0.003043 CR:1.0000074840 BCR:1.0000074840
2025_0_56   SR:0.002739 CR:1.0000074840 BCR:1.0000074840
2025_0_57   SR:0.002465 CR:1.0000074840 BCR:1.0000074840
2025_0_58   SR:0.002219 CR:1.0000074840 BCR:1.0000074840
2025_0_59   SR:0.001997 CR:1.0000074840 BCR:1.0000074840
2025_0_60   SR:0.001797 CR:1.0000074840 BCR:1.0000074840
2025_0_61   SR:0.001617 CR:1.0000074840 BCR:1.0000074840
2025_0_62   SR:0.001456 CR:1.0000074840 BCR:1.0000074840
2025_0_63   SR:0.001310 CR:1.0000074840 BCR:1.0000074840
2025_0_64   SR:0.001179 CR:1.0000074840 BCR:1.0000074840
2025_0_65   SR:0.001061 CR:1.0000074840 BCR:1.0000074840
2025_0_66   SR:0.000955 CR:1.0000074840 BCR:1.0000074840
2025_0_67   SR:0.000860 CR:1.0000074840 BCR:1.0000074840
2025_0_68   SR:0.000774 CR:1.0000074840 BCR:1.0000074840
2025_0_69   SR:0.000696 CR:1.0000074840 BCR:1.0000074840
2025_0_70   SR:0.000627 CR:1.0000074840 BCR:1.0000074840
2025_0_71   SR:0.000564 CR:1.0000074840 BCR:1.0000074840
2025_0_72   SR:0.000508 CR:1.0000074840 BCR:1.0000074840
2025_0_73   SR:0.000457 CR:1.0000074840 BCR:1.0000074840
2025_0_74   SR:0.000411 CR:1.0000074840 BCR:1.0000074840
2025_0_75   SR:0.000370 CR:1.0000074840 BCR:1.0000074840
2025_0_76   SR:0.000333 CR:1.0000074840 BCR:1.0000074840
2025_0_77   SR:0.000300 CR:1.0000074840 BCR:1.0000074840
2025_0_78   SR:0.000270 CR:1.0000074840 BCR:1.0000074840
2025_0_79   SR:0.000243 CR:1.0000074840 BCR:1.0000074840
2025_0_80   SR:0.000218 CR:1.0000074840 BCR:1.0000074840
2025_0_81   SR:0.000197 CR:1.0000074840 BCR:1.0000074840
2025_0_82   SR:0.000177 CR:1.0000074840 BCR:1.0000074840
2025_0_83   SR:0.000159 CR:1.0000074840 BCR:1.0000074840
2025_0_84   SR:0.000143 CR:1.0000074840 BCR:1.0000074840
2025_0_85   SR:0.000129 CR:1.0000074840 BCR:1.0000074840
2025_0_86   SR:0.000116 CR:1.0000074840 BCR:1.0000074840
2025_0_87   SR:0.000104 CR:1.0000074840 BCR:1.0000074840
2025_0_88   SR:0.000094 CR:1.0000074840 BCR:1.0000074840
2025_0_89   SR:0.000085 CR:1.0000074840 BCR:1.0000074840
2025_0_90   SR:0.000076 CR:1.0000002674 BCR:1.0000002674
2025_0_91   SR:0.000069 CR:1.0000002674 BCR:1.0000002674
2025_0_92   SR:0.000062 CR:1.0000002674 BCR:1.0000002674
2025_0_93   SR:0.000056 CR:1.0000002674 BCR:1.0000002674
2025_0_94   SR:0.000050 CR:1.0000002674 BCR:1.0000002674
2025_0_95   SR:0.000045 CR:1.0000002674 BCR:1.0000002674
2025_0_96   SR:0.000040 CR:1.0000002674 BCR:1.0000002674
2025_0_97   SR:0.000036 CR:1.0000002674 BCR:1.0000002674
2025_0_98   SR:0.000033 CR:1.0000002674 BCR:1.0000002674
2025_0_99   SR:0.000030 CR:1.0000002674 BCR:1.0000002674
2025_0_100  SR:0.000027 CR:1.0000002674 BCR:1.0000002674
2025_0_101  SR:0.000024 CR:1.0000002674 BCR:1.0000002674
2025_0_102  SR:0.000022 CR:1.0000002674 BCR:1.0000002674
2025_0_103  SR:0.000019 CR:1.0000002674 BCR:1.0000002674
2025_0_104  SR:0.000017 CR:1.0000002674 BCR:1.0000002674
2025_0_105  SR:0.000016 CR:1.0000002674 BCR:1.0000002674
2025_0_106  SR:0.000014 CR:1.0000002674 BCR:1.0000002674
2025_0_107  SR:0.000013 CR:1.0000002674 BCR:1.0000002674
2025_0_108  SR:0.000011 CR:1.0000002674 BCR:1.0000002674
2025_0_109  SR:0.000010 CR:1.0000002674 BCR:1.0000002674
2025_0_110  SR:0.000009 CR:1.0000002674 BCR:1.0000002674
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 88179, Actual GHG Offset Mg 88178
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.041669
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.958331
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.000000
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.041669 / 0.084325 (DELTA:0.042656)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.958331 / 0.915675 (DELTA:0.042656)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78035 / $78035 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66244 / $66244 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78035 / $78035 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66244 / $66244 R:1.000000

cross subsidized price / cost ALT BEV                                 $78035 / $78035 R:1.000000
cross subsidized price / cost ALT ICE                                 $66244 / $66244 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66735 / $66735 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67238 / $67238 R:1.000000

2025_0_0  SCORE:0.011682, CE:0.042656, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2026  Iteration=0 Mercedes
2026_0_0    SR:1.000000 CR:1.0078825951 BCR:1.0078825951
2026_0_1    SR:0.900000 CR:1.0078825951 BCR:1.0078825951
2026_0_2    SR:0.810000 CR:1.0078825951 BCR:1.0078825951
2026_0_3    SR:0.729000 CR:1.0078825951 BCR:1.0078825951
2026_0_4    SR:0.656100 CR:1.0078825951 BCR:1.0078825951
2026_0_5    SR:0.590490 CR:1.0078825951 BCR:1.0078825951
2026_0_6    SR:0.531441 CR:1.0078825951 BCR:1.0078825951
2026_0_7    SR:0.478297 CR:1.0078825951 BCR:1.0078825951
2026_0_8    SR:0.430467 CR:1.0078825951 BCR:1.0078825951
2026_0_9    SR:0.387420 CR:1.0078825951 BCR:1.0078825951
2026_0_10   SR:0.348678 CR:1.0078825951 BCR:1.0078825951
2026_0_11   SR:0.313811 CR:1.0078825951 BCR:1.0078825951
2026_0_12   SR:0.282430 CR:1.0078825951 BCR:1.0078825951
2026_0_13   SR:0.254187 CR:1.0078825951 BCR:1.0078825951
2026_0_14   SR:0.228768 CR:1.0078825951 BCR:1.0078825951
2026_0_15   SR:0.205891 CR:1.0078825951 BCR:1.0078825951
2026_0_16   SR:0.185302 CR:1.0078825951 BCR:1.0078825951
2026_0_17   SR:0.166772 CR:1.0025849342 BCR:1.0025849342
2026_0_18   SR:0.150095 CR:1.0025849342 BCR:1.0025849342
2026_0_19   SR:0.135085 CR:1.0025849342 BCR:1.0025849342
2026_0_20   SR:0.121577 CR:1.0025849342 BCR:1.0025849342
2026_0_21   SR:0.109419 CR:1.0025849342 BCR:1.0025849342
2026_0_22   SR:0.098477 CR:1.0025849342 BCR:1.0025849342
2026_0_23   SR:0.088629 CR:1.0025849342 BCR:1.0025849342
2026_0_24   SR:0.079766 CR:1.0025849342 BCR:1.0025849342
2026_0_25   SR:0.071790 CR:1.0025849342 BCR:1.0025849342
2026_0_26   SR:0.064611 CR:1.0025849342 BCR:1.0025849342
2026_0_27   SR:0.058150 CR:1.0004557371 BCR:1.0004557371
2026_0_28   SR:0.052335 CR:1.0004557371 BCR:1.0004557371
2026_0_29   SR:0.047101 CR:1.0004557371 BCR:1.0004557371
2026_0_30   SR:0.042391 CR:1.0004557371 BCR:1.0004557371
2026_0_31   SR:0.038152 CR:1.0004557371 BCR:1.0004557371
2026_0_32   SR:0.034337 CR:1.0004557371 BCR:1.0004557371
2026_0_33   SR:0.030903 CR:1.0004557371 BCR:1.0004557371
2026_0_34   SR:0.027813 CR:1.0004557371 BCR:1.0004557371
2026_0_35   SR:0.025032 CR:1.0004557371 BCR:1.0004557371
2026_0_36   SR:0.022528 CR:1.0004557371 BCR:1.0004557371
2026_0_37   SR:0.020276 CR:1.0004557371 BCR:1.0004557371
2026_0_38   SR:0.018248 CR:1.0004557371 BCR:1.0004557371
2026_0_39   SR:0.016423 CR:1.0004557371 BCR:1.0004557371
2026_0_40   SR:0.014781 CR:1.0004557371 BCR:1.0004557371
2026_0_41   SR:0.013303 CR:1.0004557371 BCR:1.0004557371
2026_0_42   SR:0.011973 CR:1.0004557371 BCR:1.0004557371
2026_0_43   SR:0.010775 CR:1.0004557371 BCR:1.0004557371
2026_0_44   SR:0.009698 CR:1.0004557371 BCR:1.0004557371
2026_0_45   SR:0.008728 CR:1.0004557371 BCR:1.0004557371
2026_0_46   SR:0.007855 CR:1.0004557371 BCR:1.0004557371
2026_0_47   SR:0.007070 CR:1.0004557371 BCR:1.0004557371
2026_0_48   SR:0.006363 CR:1.0004557371 BCR:1.0004557371
2026_0_49   SR:0.005726 CR:1.0004557371 BCR:1.0004557371
2026_0_50   SR:0.005154 CR:1.0004557371 BCR:1.0004557371
2026_0_51   SR:0.004638 CR:1.0000041723 BCR:1.0000041723
2026_0_52   SR:0.004175 CR:1.0000041723 BCR:1.0000041723
2026_0_53   SR:0.003757 CR:1.0000041723 BCR:1.0000041723
2026_0_54   SR:0.003381 CR:1.0000041723 BCR:1.0000041723
2026_0_55   SR:0.003043 CR:1.0000041723 BCR:1.0000041723
2026_0_56   SR:0.002739 CR:1.0000041723 BCR:1.0000041723
2026_0_57   SR:0.002465 CR:1.0000041723 BCR:1.0000041723
2026_0_58   SR:0.002219 CR:1.0000041723 BCR:1.0000041723
2026_0_59   SR:0.001997 CR:1.0000041723 BCR:1.0000041723
2026_0_60   SR:0.001797 CR:1.0000041723 BCR:1.0000041723
2026_0_61   SR:0.001617 CR:1.0000041723 BCR:1.0000041723
2026_0_62   SR:0.001456 CR:1.0000041723 BCR:1.0000041723
2026_0_63   SR:0.001310 CR:1.0000041723 BCR:1.0000041723
2026_0_64   SR:0.001179 CR:1.0000041723 BCR:1.0000041723
2026_0_65   SR:0.001061 CR:1.0000041723 BCR:1.0000041723
2026_0_66   SR:0.000955 CR:1.0000041723 BCR:1.0000041723
2026_0_67   SR:0.000860 CR:1.0000041723 BCR:1.0000041723
2026_0_68   SR:0.000774 CR:1.0000041723 BCR:1.0000041723
2026_0_69   SR:0.000696 CR:1.0000041723 BCR:1.0000041723
2026_0_70   SR:0.000627 CR:1.0000041723 BCR:1.0000041723
2026_0_71   SR:0.000564 CR:1.0000041723 BCR:1.0000041723
2026_0_72   SR:0.000508 CR:1.0000041723 BCR:1.0000041723
2026_0_73   SR:0.000457 CR:1.0000041723 BCR:1.0000041723
2026_0_74   SR:0.000411 CR:1.0000041723 BCR:1.0000041723
2026_0_75   SR:0.000370 CR:1.0000041723 BCR:1.0000041723
2026_0_76   SR:0.000333 CR:1.0000041723 BCR:1.0000041723
2026_0_77   SR:0.000300 CR:1.0000041723 BCR:1.0000041723
2026_0_78   SR:0.000270 CR:1.0000041723 BCR:1.0000041723
2026_0_79   SR:0.000243 CR:1.0000041723 BCR:1.0000041723
2026_0_80   SR:0.000218 CR:1.0000041723 BCR:1.0000041723
2026_0_81   SR:0.000197 CR:1.0000041723 BCR:1.0000041723
2026_0_82   SR:0.000177 CR:1.0000041723 BCR:1.0000041723
2026_0_83   SR:0.000159 CR:1.0000041723 BCR:1.0000041723
2026_0_84   SR:0.000143 CR:1.0000041723 BCR:1.0000041723
2026_0_85   SR:0.000129 CR:1.0000041723 BCR:1.0000041723
2026_0_86   SR:0.000116 CR:1.0000041723 BCR:1.0000041723
2026_0_87   SR:0.000104 CR:1.0000041723 BCR:1.0000041723
2026_0_88   SR:0.000094 CR:1.0000041723 BCR:1.0000041723
2026_0_89   SR:0.000085 CR:1.0000041723 BCR:1.0000041723
2026_0_90   SR:0.000076 CR:1.0000041723 BCR:1.0000041723
2026_0_91   SR:0.000069 CR:1.0000041723 BCR:1.0000041723
2026_0_92   SR:0.000062 CR:1.0000041723 BCR:1.0000041723
2026_0_93   SR:0.000056 CR:1.0000041723 BCR:1.0000041723
2026_0_94   SR:0.000050 CR:1.0000041723 BCR:1.0000041723
2026_0_95   SR:0.000045 CR:1.0000041723 BCR:1.0000041723
2026_0_96   SR:0.000040 CR:1.0000002384 BCR:1.0000002384
2026_0_97   SR:0.000036 CR:1.0000002384 BCR:1.0000002384
2026_0_98   SR:0.000033 CR:1.0000002384 BCR:1.0000002384
2026_0_99   SR:0.000030 CR:1.0000002384 BCR:1.0000002384
2026_0_100  SR:0.000027 CR:1.0000002384 BCR:1.0000002384
2026_0_101  SR:0.000024 CR:1.0000002384 BCR:1.0000002384
2026_0_102  SR:0.000022 CR:1.0000002384 BCR:1.0000002384
2026_0_103  SR:0.000019 CR:1.0000002384 BCR:1.0000002384
2026_0_104  SR:0.000017 CR:1.0000002384 BCR:1.0000002384
2026_0_105  SR:0.000016 CR:1.0000002384 BCR:1.0000002384
2026_0_106  SR:0.000014 CR:1.0000002384 BCR:1.0000002384
2026_0_107  SR:0.000013 CR:1.0000002384 BCR:1.0000002384
2026_0_108  SR:0.000011 CR:1.0000002384 BCR:1.0000002384
2026_0_109  SR:0.000010 CR:1.0000002384 BCR:1.0000002384
2026_0_110  SR:0.000009 CR:1.0000002384 BCR:1.0000002384
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 69799, Actual GHG Offset Mg 69799
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.056431
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.943569
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.000000
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.056431 / 0.097353 (DELTA:0.040922)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.943569 / 0.902647 (DELTA:0.040922)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78401 / $78401 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66174 / $66174 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78401 / $78401 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66174 / $66174 R:1.000000

cross subsidized price / cost ALT BEV                                 $78401 / $78401 R:1.000000
cross subsidized price / cost ALT ICE                                 $66174 / $66174 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66864 / $66864 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67364 / $67364 R:1.000000

2026_0_0  SCORE:0.011207, CE:0.040922, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2027  Iteration=0 Mercedes
2027_0_0    SR:1.000000 CR:1.0013135672 BCR:1.0013135672
2027_0_1    SR:0.900000 CR:1.0013135672 BCR:1.0013135672
2027_0_2    SR:0.810000 CR:1.0013135672 BCR:1.0013135672
2027_0_3    SR:0.729000 CR:1.0013135672 BCR:1.0013135672
2027_0_4    SR:0.656100 CR:1.0013135672 BCR:1.0013135672
2027_0_5    SR:0.590490 CR:1.0013135672 BCR:1.0013135672
2027_0_6    SR:0.531441 CR:1.0013135672 BCR:1.0013135672
2027_0_7    SR:0.478297 CR:1.0013135672 BCR:1.0013135672
2027_0_8    SR:0.430467 CR:1.0013135672 BCR:1.0013135672
2027_0_9    SR:0.387420 CR:1.0013135672 BCR:1.0013135672
2027_0_10   SR:0.348678 CR:1.0013135672 BCR:1.0013135672
2027_0_11   SR:0.313811 CR:1.0013135672 BCR:1.0013135672
2027_0_12   SR:0.282430 CR:1.0013135672 BCR:1.0013135672
2027_0_13   SR:0.254187 CR:1.0013135672 BCR:1.0013135672
2027_0_14   SR:0.228768 CR:1.0013135672 BCR:1.0013135672
2027_0_15   SR:0.205891 CR:1.0013135672 BCR:1.0013135672
2027_0_16   SR:0.185302 CR:1.0013135672 BCR:1.0013135672
2027_0_17   SR:0.166772 CR:1.0013135672 BCR:1.0013135672
2027_0_18   SR:0.150095 CR:1.0013135672 BCR:1.0013135672
2027_0_19   SR:0.135085 CR:1.0013135672 BCR:1.0013135672
2027_0_20   SR:0.121577 CR:1.0013135672 BCR:1.0013135672
2027_0_21   SR:0.109419 CR:1.0013135672 BCR:1.0013135672
2027_0_22   SR:0.098477 CR:1.0013135672 BCR:1.0013135672
2027_0_23   SR:0.088629 CR:1.0013135672 BCR:1.0013135672
2027_0_24   SR:0.079766 CR:1.0013135672 BCR:1.0013135672
2027_0_25   SR:0.071790 CR:1.0013135672 BCR:1.0013135672
2027_0_26   SR:0.064611 CR:1.0013135672 BCR:1.0013135672
2027_0_27   SR:0.058150 CR:1.0013135672 BCR:1.0013135672
2027_0_28   SR:0.052335 CR:1.0013135672 BCR:1.0013135672
2027_0_29   SR:0.047101 CR:1.0013135672 BCR:1.0013135672
2027_0_30   SR:0.042391 CR:1.0013135672 BCR:1.0013135672
2027_0_31   SR:0.038152 CR:1.0013135672 BCR:1.0013135672
2027_0_32   SR:0.034337 CR:1.0013135672 BCR:1.0013135672
2027_0_33   SR:0.030903 CR:1.0013135672 BCR:1.0013135672
2027_0_34   SR:0.027813 CR:1.0013135672 BCR:1.0013135672
2027_0_35   SR:0.025032 CR:1.0013135672 BCR:1.0013135672
2027_0_36   SR:0.022528 CR:1.0013135672 BCR:1.0013135672
2027_0_37   SR:0.020276 CR:1.0013135672 BCR:1.0013135672
2027_0_38   SR:0.018248 CR:1.0013135672 BCR:1.0013135672
2027_0_39   SR:0.016423 CR:1.0013135672 BCR:1.0013135672
2027_0_40   SR:0.014781 CR:1.0013135672 BCR:1.0013135672
2027_0_41   SR:0.013303 CR:1.0013135672 BCR:1.0013135672
2027_0_42   SR:0.011973 CR:1.0001126528 BCR:1.0001126528
2027_0_43   SR:0.010775 CR:1.0001126528 BCR:1.0001126528
2027_0_44   SR:0.009698 CR:1.0001126528 BCR:1.0001126528
2027_0_45   SR:0.008728 CR:1.0001126528 BCR:1.0001126528
2027_0_46   SR:0.007855 CR:1.0001126528 BCR:1.0001126528
2027_0_47   SR:0.007070 CR:1.0001126528 BCR:1.0001126528
2027_0_48   SR:0.006363 CR:1.0001126528 BCR:1.0001126528
2027_0_49   SR:0.005726 CR:1.0001126528 BCR:1.0001126528
2027_0_50   SR:0.005154 CR:1.0001126528 BCR:1.0001126528
2027_0_51   SR:0.004638 CR:1.0001126528 BCR:1.0001126528
2027_0_52   SR:0.004175 CR:1.0001126528 BCR:1.0001126528
2027_0_53   SR:0.003757 CR:1.0001126528 BCR:1.0001126528
2027_0_54   SR:0.003381 CR:1.0001126528 BCR:1.0001126528
2027_0_55   SR:0.003043 CR:1.0001126528 BCR:1.0001126528
2027_0_56   SR:0.002739 CR:1.0001126528 BCR:1.0001126528
2027_0_57   SR:0.002465 CR:1.0001126528 BCR:1.0001126528
2027_0_58   SR:0.002219 CR:1.0001126528 BCR:1.0001126528
2027_0_59   SR:0.001997 CR:1.0001126528 BCR:1.0001126528
2027_0_60   SR:0.001797 CR:1.0001126528 BCR:1.0001126528
2027_0_61   SR:0.001617 CR:1.0001126528 BCR:1.0001126528
2027_0_62   SR:0.001456 CR:1.0001126528 BCR:1.0001126528
2027_0_63   SR:0.001310 CR:1.0001126528 BCR:1.0001126528
2027_0_64   SR:0.001179 CR:1.0001126528 BCR:1.0001126528
2027_0_65   SR:0.001061 CR:1.0000060797 BCR:1.0000060797
2027_0_66   SR:0.000955 CR:1.0000060797 BCR:1.0000060797
2027_0_67   SR:0.000860 CR:1.0000060797 BCR:1.0000060797
2027_0_68   SR:0.000774 CR:1.0000060797 BCR:1.0000060797
2027_0_69   SR:0.000696 CR:1.0000060797 BCR:1.0000060797
2027_0_70   SR:0.000627 CR:1.0000060797 BCR:1.0000060797
2027_0_71   SR:0.000564 CR:1.0000060797 BCR:1.0000060797
2027_0_72   SR:0.000508 CR:1.0000060797 BCR:1.0000060797
2027_0_73   SR:0.000457 CR:1.0000060797 BCR:1.0000060797
2027_0_74   SR:0.000411 CR:1.0000060797 BCR:1.0000060797
2027_0_75   SR:0.000370 CR:1.0000060797 BCR:1.0000060797
2027_0_76   SR:0.000333 CR:1.0000060797 BCR:1.0000060797
2027_0_77   SR:0.000300 CR:1.0000060797 BCR:1.0000060797
2027_0_78   SR:0.000270 CR:1.0000060797 BCR:1.0000060797
2027_0_79   SR:0.000243 CR:1.0000060797 BCR:1.0000060797
2027_0_80   SR:0.000218 CR:1.0000060797 BCR:1.0000060797
2027_0_81   SR:0.000197 CR:1.0000060797 BCR:1.0000060797
2027_0_82   SR:0.000177 CR:1.0000060797 BCR:1.0000060797
2027_0_83   SR:0.000159 CR:1.0000060797 BCR:1.0000060797
2027_0_84   SR:0.000143 CR:1.0000060797 BCR:1.0000060797
2027_0_85   SR:0.000129 CR:1.0000060797 BCR:1.0000060797
2027_0_86   SR:0.000116 CR:1.0000060797 BCR:1.0000060797
2027_0_87   SR:0.000104 CR:1.0000060797 BCR:1.0000060797
2027_0_88   SR:0.000094 CR:1.0000060797 BCR:1.0000060797
2027_0_89   SR:0.000085 CR:1.0000060797 BCR:1.0000060797
2027_0_90   SR:0.000076 CR:1.0000060797 BCR:1.0000060797
2027_0_91   SR:0.000069 CR:1.0000060797 BCR:1.0000060797
2027_0_92   SR:0.000062 CR:1.0000060797 BCR:1.0000060797
2027_0_93   SR:0.000056 CR:1.0000005960 BCR:1.0000005960
2027_0_94   SR:0.000050 CR:1.0000005960 BCR:1.0000005960
2027_0_95   SR:0.000045 CR:1.0000005960 BCR:1.0000005960
2027_0_96   SR:0.000040 CR:1.0000005960 BCR:1.0000005960
2027_0_97   SR:0.000036 CR:1.0000005960 BCR:1.0000005960
2027_0_98   SR:0.000033 CR:1.0000005960 BCR:1.0000005960
2027_0_99   SR:0.000030 CR:1.0000005960 BCR:1.0000005960
2027_0_100  SR:0.000027 CR:1.0000005960 BCR:1.0000005960
2027_0_101  SR:0.000024 CR:1.0000005960 BCR:1.0000005960
2027_0_102  SR:0.000022 CR:1.0000005960 BCR:1.0000005960
2027_0_103  SR:0.000019 CR:1.0000005960 BCR:1.0000005960
2027_0_104  SR:0.000017 CR:1.0000005960 BCR:1.0000005960
2027_0_105  SR:0.000016 CR:1.0000005960 BCR:1.0000005960
2027_0_106  SR:0.000014 CR:1.0000005960 BCR:1.0000005960
2027_0_107  SR:0.000013 CR:1.0000005960 BCR:1.0000005960
2027_0_108  SR:0.000011 CR:1.0000005960 BCR:1.0000005960
2027_0_109  SR:0.000010 CR:1.0000005960 BCR:1.0000005960
2027_0_110  SR:0.000009 CR:1.0000005960 BCR:1.0000005960
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 161417, Actual GHG Offset Mg 161416
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.142346
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.857654
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.000000
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.142346 / 0.137388 (DELTA:0.004958)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.857654 / 0.862612 (DELTA:0.004958)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76085 / $76085 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66105 / $66105 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76085 / $76085 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66105 / $66105 R:1.000000

cross subsidized price / cost ALT BEV                                 $76085 / $76085 R:1.000000
cross subsidized price / cost ALT ICE                                 $66105 / $66105 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67525 / $67525 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67476 / $67476 R:1.000000

2027_0_0  SCORE:0.001358, CE:0.004958, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2028  Iteration=0 Mercedes
2028_0_0    SR:1.000000 CR:1.0058262348 BCR:1.0058262348
2028_0_1    SR:0.900000 CR:1.0058262348 BCR:1.0058262348
2028_0_2    SR:0.810000 CR:1.0058262348 BCR:1.0058262348
2028_0_3    SR:0.729000 CR:1.0058262348 BCR:1.0058262348
2028_0_4    SR:0.656100 CR:1.0058262348 BCR:1.0058262348
2028_0_5    SR:0.590490 CR:1.0058262348 BCR:1.0058262348
2028_0_6    SR:0.531441 CR:1.0058262348 BCR:1.0058262348
2028_0_7    SR:0.478297 CR:1.0058262348 BCR:1.0058262348
2028_0_8    SR:0.430467 CR:1.0058262348 BCR:1.0058262348
2028_0_9    SR:0.387420 CR:1.0058262348 BCR:1.0058262348
2028_0_10   SR:0.348678 CR:1.0058262348 BCR:1.0058262348
2028_0_11   SR:0.313811 CR:1.0058262348 BCR:1.0058262348
2028_0_12   SR:0.282430 CR:1.0058262348 BCR:1.0058262348
2028_0_13   SR:0.254187 CR:1.0058262348 BCR:1.0058262348
2028_0_14   SR:0.228768 CR:1.0058262348 BCR:1.0058262348
2028_0_15   SR:0.205891 CR:1.0058262348 BCR:1.0058262348
2028_0_16   SR:0.185302 CR:1.0058262348 BCR:1.0058262348
2028_0_17   SR:0.166772 CR:1.0058262348 BCR:1.0058262348
2028_0_18   SR:0.150095 CR:1.0058262348 BCR:1.0058262348
2028_0_19   SR:0.135085 CR:1.0058262348 BCR:1.0058262348
2028_0_20   SR:0.121577 CR:1.0058262348 BCR:1.0058262348
2028_0_21   SR:0.109419 CR:1.0058262348 BCR:1.0058262348
2028_0_22   SR:0.098477 CR:1.0058262348 BCR:1.0058262348
2028_0_23   SR:0.088629 CR:1.0058262348 BCR:1.0058262348
2028_0_24   SR:0.079766 CR:1.0058262348 BCR:1.0058262348
2028_0_25   SR:0.071790 CR:1.0058262348 BCR:1.0058262348
2028_0_26   SR:0.064611 CR:1.0058262348 BCR:1.0058262348
2028_0_27   SR:0.058150 CR:1.0058262348 BCR:1.0058262348
2028_0_28   SR:0.052335 CR:1.0005776882 BCR:1.0005776882
2028_0_29   SR:0.047101 CR:1.0005776882 BCR:1.0005776882
2028_0_30   SR:0.042391 CR:1.0005776882 BCR:1.0005776882
2028_0_31   SR:0.038152 CR:1.0005776882 BCR:1.0005776882
2028_0_32   SR:0.034337 CR:1.0005776882 BCR:1.0005776882
2028_0_33   SR:0.030903 CR:1.0005776882 BCR:1.0005776882
2028_0_34   SR:0.027813 CR:1.0005776882 BCR:1.0005776882
2028_0_35   SR:0.025032 CR:1.0005776882 BCR:1.0005776882
2028_0_36   SR:0.022528 CR:1.0005776882 BCR:1.0005776882
2028_0_37   SR:0.020276 CR:1.0005776882 BCR:1.0005776882
2028_0_38   SR:0.018248 CR:1.0005776882 BCR:1.0005776882
2028_0_39   SR:0.016423 CR:1.0005776882 BCR:1.0005776882
2028_0_40   SR:0.014781 CR:1.0005776882 BCR:1.0005776882
2028_0_41   SR:0.013303 CR:1.0005776882 BCR:1.0005776882
2028_0_42   SR:0.011973 CR:1.0005776882 BCR:1.0005776882
2028_0_43   SR:0.010775 CR:1.0005776882 BCR:1.0005776882
2028_0_44   SR:0.009698 CR:1.0005776882 BCR:1.0005776882
2028_0_45   SR:0.008728 CR:1.0005776882 BCR:1.0005776882
2028_0_46   SR:0.007855 CR:1.0005776882 BCR:1.0005776882
2028_0_47   SR:0.007070 CR:1.0005776882 BCR:1.0005776882
2028_0_48   SR:0.006363 CR:1.0005776882 BCR:1.0005776882
2028_0_49   SR:0.005726 CR:1.0000032187 BCR:1.0000032187
2028_0_50   SR:0.005154 CR:1.0000032187 BCR:1.0000032187
2028_0_51   SR:0.004638 CR:1.0000032187 BCR:1.0000032187
2028_0_52   SR:0.004175 CR:1.0000032187 BCR:1.0000032187
2028_0_53   SR:0.003757 CR:1.0000032187 BCR:1.0000032187
2028_0_54   SR:0.003381 CR:1.0000032187 BCR:1.0000032187
2028_0_55   SR:0.003043 CR:1.0000032187 BCR:1.0000032187
2028_0_56   SR:0.002739 CR:1.0000032187 BCR:1.0000032187
2028_0_57   SR:0.002465 CR:1.0000032187 BCR:1.0000032187
2028_0_58   SR:0.002219 CR:1.0000032187 BCR:1.0000032187
2028_0_59   SR:0.001997 CR:1.0000032187 BCR:1.0000032187
2028_0_60   SR:0.001797 CR:1.0000032187 BCR:1.0000032187
2028_0_61   SR:0.001617 CR:1.0000032187 BCR:1.0000032187
2028_0_62   SR:0.001456 CR:1.0000032187 BCR:1.0000032187
2028_0_63   SR:0.001310 CR:1.0000032187 BCR:1.0000032187
2028_0_64   SR:0.001179 CR:1.0000032187 BCR:1.0000032187
2028_0_65   SR:0.001061 CR:1.0000032187 BCR:1.0000032187
2028_0_66   SR:0.000955 CR:1.0000032187 BCR:1.0000032187
2028_0_67   SR:0.000860 CR:1.0000032187 BCR:1.0000032187
2028_0_68   SR:0.000774 CR:1.0000032187 BCR:1.0000032187
2028_0_69   SR:0.000696 CR:1.0000032187 BCR:1.0000032187
2028_0_70   SR:0.000627 CR:1.0000032187 BCR:1.0000032187
2028_0_71   SR:0.000564 CR:1.0000032187 BCR:1.0000032187
2028_0_72   SR:0.000508 CR:1.0000032187 BCR:1.0000032187
2028_0_73   SR:0.000457 CR:1.0000032187 BCR:1.0000032187
2028_0_74   SR:0.000411 CR:1.0000032187 BCR:1.0000032187
2028_0_75   SR:0.000370 CR:1.0000032187 BCR:1.0000032187
2028_0_76   SR:0.000333 CR:1.0000032187 BCR:1.0000032187
2028_0_77   SR:0.000300 CR:1.0000032187 BCR:1.0000032187
2028_0_78   SR:0.000270 CR:1.0000032187 BCR:1.0000032187
2028_0_79   SR:0.000243 CR:1.0000032187 BCR:1.0000032187
2028_0_80   SR:0.000218 CR:1.0000032187 BCR:1.0000032187
2028_0_81   SR:0.000197 CR:1.0000032187 BCR:1.0000032187
2028_0_82   SR:0.000177 CR:1.0000032187 BCR:1.0000032187
2028_0_83   SR:0.000159 CR:1.0000032187 BCR:1.0000032187
2028_0_84   SR:0.000143 CR:1.0000032187 BCR:1.0000032187
2028_0_85   SR:0.000129 CR:1.0000032187 BCR:1.0000032187
2028_0_86   SR:0.000116 CR:1.0000032187 BCR:1.0000032187
2028_0_87   SR:0.000104 CR:1.0000032187 BCR:1.0000032187
2028_0_88   SR:0.000094 CR:1.0000032187 BCR:1.0000032187
2028_0_89   SR:0.000085 CR:1.0000032187 BCR:1.0000032187
2028_0_90   SR:0.000076 CR:1.0000032187 BCR:1.0000032187
2028_0_91   SR:0.000069 CR:1.0000032187 BCR:1.0000032187
2028_0_92   SR:0.000062 CR:1.0000032187 BCR:1.0000032187
2028_0_93   SR:0.000056 CR:1.0000032187 BCR:1.0000032187
2028_0_94   SR:0.000050 CR:1.0000032187 BCR:1.0000032187
2028_0_95   SR:0.000045 CR:1.0000032187 BCR:1.0000032187
2028_0_96   SR:0.000040 CR:1.0000032187 BCR:1.0000032187
2028_0_97   SR:0.000036 CR:1.0000032187 BCR:1.0000032187
2028_0_98   SR:0.000033 CR:1.0000032187 BCR:1.0000032187
2028_0_99   SR:0.000030 CR:1.0000003576 BCR:1.0000003576
2028_0_100  SR:0.000027 CR:1.0000003576 BCR:1.0000003576
2028_0_101  SR:0.000024 CR:1.0000003576 BCR:1.0000003576
2028_0_102  SR:0.000022 CR:1.0000003576 BCR:1.0000003576
2028_0_103  SR:0.000019 CR:1.0000003576 BCR:1.0000003576
2028_0_104  SR:0.000017 CR:1.0000003576 BCR:1.0000003576
2028_0_105  SR:0.000016 CR:1.0000003576 BCR:1.0000003576
2028_0_106  SR:0.000014 CR:1.0000003576 BCR:1.0000003576
2028_0_107  SR:0.000013 CR:1.0000003576 BCR:1.0000003576
2028_0_108  SR:0.000011 CR:1.0000003576 BCR:1.0000003576
2028_0_109  SR:0.000010 CR:1.0000003576 BCR:1.0000003576
2028_0_110  SR:0.000009 CR:1.0000003576 BCR:1.0000003576
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 162051, Actual GHG Offset Mg 162051
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.142747
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.857252
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.000000
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.142747 / 0.178825 (DELTA:0.036078)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.857252 / 0.821175 (DELTA:0.036078)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74629 / $74629 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66037 / $66037 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74629 / $74629 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66037 / $66037 R:1.000000

cross subsidized price / cost ALT BEV                                 $74629 / $74629 R:1.000000
cross subsidized price / cost ALT ICE                                 $66037 / $66037 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67264 / $67264 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67574 / $67574 R:1.000000

2028_0_0  SCORE:0.009880, CE:0.036078, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2029  Iteration=0 Mercedes
2029_0_0    SR:1.000000 CR:0.9951002422 BCR:0.9951002422
2029_0_1    SR:0.900000 CR:0.9951002422 BCR:0.9951002422
2029_0_2    SR:0.810000 CR:0.9951002422 BCR:0.9951002422
2029_0_3    SR:0.729000 CR:0.9951002422 BCR:0.9951002422
2029_0_4    SR:0.656100 CR:0.9951002422 BCR:0.9951002422
2029_0_5    SR:0.590490 CR:0.9951002422 BCR:0.9951002422
2029_0_6    SR:0.531441 CR:0.9951002422 BCR:0.9951002422
2029_0_7    SR:0.478297 CR:0.9951002422 BCR:0.9951002422
2029_0_8    SR:0.430467 CR:0.9951002422 BCR:0.9951002422
2029_0_9    SR:0.387420 CR:0.9951002422 BCR:0.9951002422
2029_0_10   SR:0.348678 CR:0.9951002422 BCR:0.9951002422
2029_0_11   SR:0.313811 CR:0.9951002422 BCR:0.9951002422
2029_0_12   SR:0.282430 CR:0.9951002422 BCR:0.9951002422
2029_0_13   SR:0.254187 CR:0.9956841934 BCR:0.9956841934
2029_0_14   SR:0.228768 CR:1.0043133195 BCR:1.0043133195
2029_0_15   SR:0.205891 CR:0.9974084589 BCR:0.9974084589
2029_0_16   SR:0.185302 CR:0.9993596157 BCR:0.9993596157
2029_0_17   SR:0.166772 CR:0.9993596157 BCR:0.9993596157
2029_0_18   SR:0.150095 CR:0.9993596157 BCR:0.9993596157
2029_0_19   SR:0.135085 CR:0.9993596157 BCR:0.9993596157
2029_0_20   SR:0.121577 CR:0.9993596157 BCR:0.9993596157
2029_0_21   SR:0.109419 CR:0.9993596157 BCR:0.9993596157
2029_0_22   SR:0.098477 CR:0.9996562674 BCR:0.9996562674
2029_0_23   SR:0.088629 CR:0.9996562674 BCR:0.9996562674
2029_0_24   SR:0.079766 CR:0.9996562674 BCR:0.9996562674
2029_0_25   SR:0.071790 CR:1.0000345079 BCR:1.0000345079
2029_0_26   SR:0.064611 CR:1.0000345079 BCR:1.0000345079
2029_0_27   SR:0.058150 CR:1.0000345079 BCR:1.0000345079
2029_0_28   SR:0.052335 CR:1.0000345079 BCR:1.0000345079
2029_0_29   SR:0.047101 CR:1.0000345079 BCR:1.0000345079
2029_0_30   SR:0.042391 CR:1.0000345079 BCR:1.0000345079
2029_0_31   SR:0.038152 CR:1.0000345079 BCR:1.0000345079
2029_0_32   SR:0.034337 CR:1.0000345079 BCR:1.0000345079
2029_0_33   SR:0.030903 CR:1.0000345079 BCR:1.0000345079
2029_0_34   SR:0.027813 CR:1.0000345079 BCR:1.0000345079
2029_0_35   SR:0.025032 CR:1.0000345079 BCR:1.0000345079
2029_0_36   SR:0.022528 CR:1.0000345079 BCR:1.0000345079
2029_0_37   SR:0.020276 CR:1.0000345079 BCR:1.0000345079
2029_0_38   SR:0.018248 CR:1.0000345079 BCR:1.0000345079
2029_0_39   SR:0.016423 CR:1.0000345079 BCR:1.0000345079
2029_0_40   SR:0.014781 CR:1.0000345079 BCR:1.0000345079
2029_0_41   SR:0.013303 CR:1.0000345079 BCR:1.0000345079
2029_0_42   SR:0.011973 CR:1.0000345079 BCR:1.0000345079
2029_0_43   SR:0.010775 CR:1.0000345079 BCR:1.0000345079
2029_0_44   SR:0.009698 CR:1.0000345079 BCR:1.0000345079
2029_0_45   SR:0.008728 CR:1.0000345079 BCR:1.0000345079
2029_0_46   SR:0.007855 CR:1.0000345079 BCR:1.0000345079
2029_0_47   SR:0.007070 CR:1.0000345079 BCR:1.0000345079
2029_0_48   SR:0.006363 CR:1.0000345079 BCR:1.0000345079
2029_0_49   SR:0.005726 CR:1.0000345079 BCR:1.0000345079
2029_0_50   SR:0.005154 CR:1.0000345079 BCR:1.0000345079
2029_0_51   SR:0.004638 CR:1.0000345079 BCR:1.0000345079
2029_0_52   SR:0.004175 CR:0.9999953103 BCR:0.9999953103
2029_0_53   SR:0.003757 CR:0.9999953103 BCR:0.9999953103
2029_0_54   SR:0.003381 CR:0.9999953103 BCR:0.9999953103
2029_0_55   SR:0.003043 CR:0.9999953103 BCR:0.9999953103
2029_0_56   SR:0.002739 CR:0.9999953103 BCR:0.9999953103
2029_0_57   SR:0.002465 CR:0.9999953103 BCR:0.9999953103
2029_0_58   SR:0.002219 CR:0.9999953103 BCR:0.9999953103
2029_0_59   SR:0.001997 CR:0.9999953103 BCR:0.9999953103
2029_0_60   SR:0.001797 CR:0.9999953103 BCR:0.9999953103
2029_0_61   SR:0.001617 CR:0.9999953103 BCR:0.9999953103
2029_0_62   SR:0.001456 CR:0.9999953103 BCR:0.9999953103
2029_0_63   SR:0.001310 CR:0.9999953103 BCR:0.9999953103
2029_0_64   SR:0.001179 CR:0.9999953103 BCR:0.9999953103
2029_0_65   SR:0.001061 CR:0.9999953103 BCR:0.9999953103
2029_0_66   SR:0.000955 CR:0.9999953103 BCR:0.9999953103
2029_0_67   SR:0.000860 CR:0.9999953103 BCR:0.9999953103
2029_0_68   SR:0.000774 CR:0.9999953103 BCR:0.9999953103
2029_0_69   SR:0.000696 CR:0.9999953103 BCR:0.9999953103
2029_0_70   SR:0.000627 CR:0.9999953103 BCR:0.9999953103
2029_0_71   SR:0.000564 CR:0.9999953103 BCR:0.9999953103
2029_0_72   SR:0.000508 CR:0.9999953103 BCR:0.9999953103
2029_0_73   SR:0.000457 CR:0.9999953103 BCR:0.9999953103
2029_0_74   SR:0.000411 CR:0.9999953103 BCR:0.9999953103
2029_0_75   SR:0.000370 CR:1.0000017777 BCR:1.0000017777
2029_0_76   SR:0.000333 CR:1.0000017777 BCR:1.0000017777
2029_0_77   SR:0.000300 CR:1.0000017777 BCR:1.0000017777
2029_0_78   SR:0.000270 CR:1.0000017777 BCR:1.0000017777
2029_0_79   SR:0.000243 CR:1.0000017777 BCR:1.0000017777
2029_0_80   SR:0.000218 CR:1.0000017777 BCR:1.0000017777
2029_0_81   SR:0.000197 CR:1.0000017777 BCR:1.0000017777
2029_0_82   SR:0.000177 CR:1.0000017777 BCR:1.0000017777
2029_0_83   SR:0.000159 CR:1.0000017777 BCR:1.0000017777
2029_0_84   SR:0.000143 CR:1.0000017777 BCR:1.0000017777
2029_0_85   SR:0.000129 CR:1.0000017777 BCR:1.0000017777
2029_0_86   SR:0.000116 CR:1.0000017777 BCR:1.0000017777
2029_0_87   SR:0.000104 CR:1.0000017777 BCR:1.0000017777
2029_0_88   SR:0.000094 CR:1.0000017777 BCR:1.0000017777
2029_0_89   SR:0.000085 CR:1.0000017777 BCR:1.0000017777
2029_0_90   SR:0.000076 CR:1.0000017777 BCR:1.0000017777
2029_0_91   SR:0.000069 CR:1.0000017777 BCR:1.0000017777
2029_0_92   SR:0.000062 CR:1.0000017777 BCR:1.0000017777
2029_0_93   SR:0.000056 CR:0.9999998116 BCR:0.9999998116
2029_0_94   SR:0.000050 CR:0.9999998116 BCR:0.9999998116
2029_0_95   SR:0.000045 CR:0.9999998116 BCR:0.9999998116
2029_0_96   SR:0.000040 CR:0.9999998116 BCR:0.9999998116
2029_0_97   SR:0.000036 CR:0.9999998116 BCR:0.9999998116
2029_0_98   SR:0.000033 CR:0.9999998116 BCR:0.9999998116
2029_0_99   SR:0.000030 CR:0.9999998116 BCR:0.9999998116
2029_0_100  SR:0.000027 CR:0.9999998116 BCR:0.9999998116
2029_0_101  SR:0.000024 CR:0.9999998116 BCR:0.9999998116
2029_0_102  SR:0.000022 CR:0.9999998116 BCR:0.9999998116
2029_0_103  SR:0.000019 CR:1.0000000613 BCR:1.0000000613
2029_0_104  SR:0.000017 CR:1.0000000613 BCR:1.0000000613
2029_0_105  SR:0.000016 CR:1.0000000613 BCR:1.0000000613
2029_0_106  SR:0.000014 CR:1.0000000613 BCR:1.0000000613
2029_0_107  SR:0.000013 CR:1.0000000613 BCR:1.0000000613
2029_0_108  SR:0.000011 CR:1.0000000613 BCR:1.0000000613
2029_0_109  SR:0.000010 CR:1.0000000613 BCR:1.0000000613
2029_0_110  SR:0.000009 CR:1.0000000613 BCR:1.0000000613
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 298741, Actual GHG Offset Mg 298741
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.130371
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.869629
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.000000
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.130371 / 0.214671 (DELTA:0.084300)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.869629 / 0.785329 (DELTA:0.084300)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73603 / $73603 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67309 / $67309 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73603 / $73603 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67309 / $67309 R:1.000000

cross subsidized price / cost ALT BEV                                 $73603 / $73603 R:1.000000
cross subsidized price / cost ALT ICE                                 $67309 / $67309 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68129 / $68129 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68660 / $68660 R:1.000000

2029_0_0  SCORE:0.023086, CE:0.084300, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2030  Iteration=0 Mercedes
2030_0_0    SR:1.000000 CR:1.0437560576 BCR:1.0437560576
2030_0_1    SR:0.900000 CR:1.0136980978 BCR:1.0136980978
2030_0_2    SR:0.810000 CR:1.0136980978 BCR:1.0136980978
2030_0_3    SR:0.729000 CR:1.0136980978 BCR:1.0136980978
2030_0_4    SR:0.656100 CR:1.0136980978 BCR:1.0136980978
2030_0_5    SR:0.590490 CR:1.0136980978 BCR:1.0136980978
2030_0_6    SR:0.531441 CR:1.0136980978 BCR:1.0136980978
2030_0_7    SR:0.478297 CR:1.0136980978 BCR:1.0136980978
2030_0_8    SR:0.430467 CR:1.0136980978 BCR:1.0136980978
2030_0_9    SR:0.387420 CR:1.0136980978 BCR:1.0136980978
2030_0_10   SR:0.348678 CR:1.0136980978 BCR:1.0136980978
2030_0_11   SR:0.313811 CR:1.0136980978 BCR:1.0136980978
2030_0_12   SR:0.282430 CR:1.0136980978 BCR:1.0136980978
2030_0_13   SR:0.254187 CR:1.0136980978 BCR:1.0136980978
2030_0_14   SR:0.228768 CR:1.0059417783 BCR:1.0059417783
2030_0_15   SR:0.205891 CR:1.0059417783 BCR:1.0059417783
2030_0_16   SR:0.185302 CR:1.0059417783 BCR:1.0059417783
2030_0_17   SR:0.166772 CR:1.0059417783 BCR:1.0059417783
2030_0_18   SR:0.150095 CR:1.0059417783 BCR:1.0059417783
2030_0_19   SR:0.135085 CR:1.0059417783 BCR:1.0059417783
2030_0_20   SR:0.121577 CR:1.0059417783 BCR:1.0059417783
2030_0_21   SR:0.109419 CR:1.0059417783 BCR:1.0059417783
2030_0_22   SR:0.098477 CR:1.0058715547 BCR:1.0058715547
2030_0_23   SR:0.088629 CR:1.0058715547 BCR:1.0058715547
2030_0_24   SR:0.079766 CR:1.0058715547 BCR:1.0058715547
2030_0_25   SR:0.071790 CR:1.0058715547 BCR:1.0058715547
2030_0_26   SR:0.064611 CR:1.0058715547 BCR:1.0058715547
2030_0_27   SR:0.058150 CR:1.0058715547 BCR:1.0058715547
2030_0_28   SR:0.052335 CR:1.0058715547 BCR:1.0058715547
2030_0_29   SR:0.047101 CR:1.0058715547 BCR:1.0058715547
2030_0_30   SR:0.042391 CR:1.0058715547 BCR:1.0058715547
2030_0_31   SR:0.038152 CR:1.0058715547 BCR:1.0058715547
2030_0_32   SR:0.034337 CR:1.0058715547 BCR:1.0058715547
2030_0_33   SR:0.030903 CR:1.0058715547 BCR:1.0058715547
2030_0_34   SR:0.027813 CR:1.0058715547 BCR:1.0058715547
2030_0_35   SR:0.025032 CR:1.0058715547 BCR:1.0058715547
2030_0_36   SR:0.022528 CR:1.0058715547 BCR:1.0058715547
2030_0_37   SR:0.020276 CR:1.0058715547 BCR:1.0058715547
2030_0_38   SR:0.018248 CR:1.0058715547 BCR:1.0058715547
2030_0_39   SR:0.016423 CR:1.0058715547 BCR:1.0058715547
2030_0_40   SR:0.014781 CR:1.0058715547 BCR:1.0058715547
2030_0_41   SR:0.013303 CR:1.0058715547 BCR:1.0058715547
2030_0_42   SR:0.011973 CR:1.0058715547 BCR:1.0058715547
2030_0_43   SR:0.010775 CR:1.0058715547 BCR:1.0058715547
2030_0_44   SR:0.009698 CR:1.0058715547 BCR:1.0058715547
2030_0_45   SR:0.008728 CR:1.0058715547 BCR:1.0058715547
2030_0_46   SR:0.007855 CR:1.0058715547 BCR:1.0058715547
2030_0_47   SR:0.007070 CR:1.0058715547 BCR:1.0058715547
2030_0_48   SR:0.006363 CR:1.0058715547 BCR:1.0058715547
2030_0_49   SR:0.005726 CR:1.0058715547 BCR:1.0058715547
2030_0_50   SR:0.005154 CR:1.0058715547 BCR:1.0058715547
2030_0_51   SR:0.004638 CR:1.0058715547 BCR:1.0058715547
2030_0_52   SR:0.004175 CR:1.0058715547 BCR:1.0058715547
2030_0_53   SR:0.003757 CR:1.0058715547 BCR:1.0058715547
2030_0_54   SR:0.003381 CR:1.0058715547 BCR:1.0058715547
2030_0_55   SR:0.003043 CR:1.0058715547 BCR:1.0058715547
2030_0_56   SR:0.002739 CR:1.0058715547 BCR:1.0058715547
2030_0_57   SR:0.002465 CR:1.0058715547 BCR:1.0058715547
2030_0_58   SR:0.002219 CR:1.0058715547 BCR:1.0058715547
2030_0_59   SR:0.001997 CR:1.0058715547 BCR:1.0058715547
2030_0_60   SR:0.001797 CR:1.0058715547 BCR:1.0058715547
2030_0_61   SR:0.001617 CR:1.0058715547 BCR:1.0058715547
2030_0_62   SR:0.001456 CR:1.0058715547 BCR:1.0058715547
2030_0_63   SR:0.001310 CR:1.0058715547 BCR:1.0058715547
2030_0_64   SR:0.001179 CR:1.0058715547 BCR:1.0058715547
2030_0_65   SR:0.001061 CR:1.0058715547 BCR:1.0058715547
2030_0_66   SR:0.000955 CR:1.0058715547 BCR:1.0058715547
2030_0_67   SR:0.000860 CR:1.0058715547 BCR:1.0058715547
2030_0_68   SR:0.000774 CR:1.0058715547 BCR:1.0058715547
2030_0_69   SR:0.000696 CR:1.0058715547 BCR:1.0058715547
2030_0_70   SR:0.000627 CR:1.0058715547 BCR:1.0058715547
2030_0_71   SR:0.000564 CR:1.0058715547 BCR:1.0058715547
2030_0_72   SR:0.000508 CR:1.0058715547 BCR:1.0058715547
2030_0_73   SR:0.000457 CR:1.0058715547 BCR:1.0058715547
2030_0_74   SR:0.000411 CR:1.0058715547 BCR:1.0058715547
2030_0_75   SR:0.000370 CR:1.0058715547 BCR:1.0058715547
2030_0_76   SR:0.000333 CR:1.0058715547 BCR:1.0058715547
2030_0_77   SR:0.000300 CR:1.0058715547 BCR:1.0058715547
2030_0_78   SR:0.000270 CR:1.0058715547 BCR:1.0058715547
2030_0_79   SR:0.000243 CR:1.0058715547 BCR:1.0058715547
2030_0_80   SR:0.000218 CR:1.0058715547 BCR:1.0058715547
2030_0_81   SR:0.000197 CR:1.0058715547 BCR:1.0058715547
2030_0_82   SR:0.000177 CR:1.0058715547 BCR:1.0058715547
2030_0_83   SR:0.000159 CR:1.0058715547 BCR:1.0058715547
2030_0_84   SR:0.000143 CR:1.0058715547 BCR:1.0058715547
2030_0_85   SR:0.000129 CR:1.0058715547 BCR:1.0058715547
2030_0_86   SR:0.000116 CR:1.0058715547 BCR:1.0058715547
2030_0_87   SR:0.000104 CR:1.0058715547 BCR:1.0058715547
2030_0_88   SR:0.000094 CR:1.0058715547 BCR:1.0058715547
2030_0_89   SR:0.000085 CR:1.0058715547 BCR:1.0058715547
2030_0_90   SR:0.000076 CR:1.0058641746 BCR:1.0058641746
2030_0_91   SR:0.000069 CR:1.0058641746 BCR:1.0058641746
2030_0_92   SR:0.000062 CR:1.0058641746 BCR:1.0058641746
2030_0_93   SR:0.000056 CR:1.0058641746 BCR:1.0058641746
2030_0_94   SR:0.000050 CR:1.0058641746 BCR:1.0058641746
2030_0_95   SR:0.000045 CR:1.0058641746 BCR:1.0058641746
2030_0_96   SR:0.000040 CR:1.0058641746 BCR:1.0058641746
2030_0_97   SR:0.000036 CR:1.0058641746 BCR:1.0058641746
2030_0_98   SR:0.000033 CR:1.0058641746 BCR:1.0058641746
2030_0_99   SR:0.000030 CR:1.0058641746 BCR:1.0058641746
2030_0_100  SR:0.000027 CR:1.0058641746 BCR:1.0058641746
2030_0_101  SR:0.000024 CR:1.0058641746 BCR:1.0058641746
2030_0_102  SR:0.000022 CR:1.0058641746 BCR:1.0058641746
2030_0_103  SR:0.000019 CR:1.0058641746 BCR:1.0058641746
2030_0_104  SR:0.000017 CR:1.0058641746 BCR:1.0058641746
2030_0_105  SR:0.000016 CR:1.0058641746 BCR:1.0058641746
2030_0_106  SR:0.000014 CR:1.0058641746 BCR:1.0058641746
2030_0_107  SR:0.000013 CR:1.0058641746 BCR:1.0058641746
2030_0_108  SR:0.000011 CR:1.0058641746 BCR:1.0058641746
2030_0_109  SR:0.000010 CR:1.0058641746 BCR:1.0058641746
2030_0_110  SR:0.000009 CR:1.0058641746 BCR:1.0058641746
PRODUCER FINAL COMPLIANCE DELTA 0.005864
Target GHG Offset Mg 36710, Actual GHG Offset Mg 27774
Target Compliance Ratio 1.006, Actual Compliance Ratio 1.006
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.024609
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.975391
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.000000
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.024609 / 0.266063 (DELTA:0.241454)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.975391 / 0.733937 (DELTA:0.241454)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72775 / $72775 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66210 / $66210 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72775 / $72775 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66210 / $66210 R:1.000000

cross subsidized price / cost ALT BEV                                 $72775 / $72775 R:1.000000
cross subsidized price / cost ALT ICE                                 $66210 / $66210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66372 / $66372 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67957 / $67957 R:1.000000

2030_0_0  SCORE:0.066125, CE:0.241454, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2031  Iteration=0 Mercedes
2031_0_0    SR:1.000000 CR:1.0005816771 BCR:1.0005816771
2031_0_1    SR:0.900000 CR:1.0005816748 BCR:1.0005816748
2031_0_2    SR:0.810000 CR:1.0005816748 BCR:1.0005816748
2031_0_3    SR:0.729000 CR:1.0005816748 BCR:1.0005816748
2031_0_4    SR:0.656100 CR:1.0005816748 BCR:1.0005816748
2031_0_5    SR:0.590490 CR:1.0005816748 BCR:1.0005816748
2031_0_6    SR:0.531441 CR:1.0005816748 BCR:1.0005816748
2031_0_7    SR:0.478297 CR:1.0005816748 BCR:1.0005816748
2031_0_8    SR:0.430467 CR:1.0005816748 BCR:1.0005816748
2031_0_9    SR:0.387420 CR:1.0005816748 BCR:1.0005816748
2031_0_10   SR:0.348678 CR:1.0005816748 BCR:1.0005816748
2031_0_11   SR:0.313811 CR:1.0005816748 BCR:1.0005816748
2031_0_12   SR:0.282430 CR:1.0005816748 BCR:1.0005816748
2031_0_13   SR:0.254187 CR:1.0005816748 BCR:1.0005816748
2031_0_14   SR:0.228768 CR:1.0005816748 BCR:1.0005816748
2031_0_15   SR:0.205891 CR:1.0005816748 BCR:1.0005816748
2031_0_16   SR:0.185302 CR:1.0005816748 BCR:1.0005816748
2031_0_17   SR:0.166772 CR:1.0005816748 BCR:1.0005816748
2031_0_18   SR:0.150095 CR:1.0005816748 BCR:1.0005816748
2031_0_19   SR:0.135085 CR:1.0005177101 BCR:1.0005177101
2031_0_20   SR:0.121577 CR:1.0005177101 BCR:1.0005177101
2031_0_21   SR:0.109419 CR:1.0005177101 BCR:1.0005177101
2031_0_22   SR:0.098477 CR:1.0005177101 BCR:1.0005177101
2031_0_23   SR:0.088629 CR:1.0005177101 BCR:1.0005177101
2031_0_24   SR:0.079766 CR:0.9995897479 BCR:0.9995897479
2031_0_25   SR:0.071790 CR:0.9999985675 BCR:0.9999985675
2031_0_26   SR:0.064611 CR:0.9999985675 BCR:0.9999985675
2031_0_27   SR:0.058150 CR:0.9999985675 BCR:0.9999985675
2031_0_28   SR:0.052335 CR:0.9999985675 BCR:0.9999985675
2031_0_29   SR:0.047101 CR:0.9999985675 BCR:0.9999985675
2031_0_30   SR:0.042391 CR:0.9999985675 BCR:0.9999985675
2031_0_31   SR:0.038152 CR:0.9999985675 BCR:0.9999985675
2031_0_32   SR:0.034337 CR:0.9999985675 BCR:0.9999985675
2031_0_33   SR:0.030903 CR:0.9999985675 BCR:0.9999985675
2031_0_34   SR:0.027813 CR:0.9999985675 BCR:0.9999985675
2031_0_35   SR:0.025032 CR:0.9999985675 BCR:0.9999985675
2031_0_36   SR:0.022528 CR:0.9999985675 BCR:0.9999985675
2031_0_37   SR:0.020276 CR:0.9999985675 BCR:0.9999985675
2031_0_38   SR:0.018248 CR:0.9999985675 BCR:0.9999985675
2031_0_39   SR:0.016423 CR:0.9999985675 BCR:0.9999985675
2031_0_40   SR:0.014781 CR:0.9999985675 BCR:0.9999985675
2031_0_41   SR:0.013303 CR:0.9999985675 BCR:0.9999985675
2031_0_42   SR:0.011973 CR:0.9999985675 BCR:0.9999985675
2031_0_43   SR:0.010775 CR:0.9999985675 BCR:0.9999985675
2031_0_44   SR:0.009698 CR:0.9999985675 BCR:0.9999985675
2031_0_45   SR:0.008728 CR:0.9999985675 BCR:0.9999985675
2031_0_46   SR:0.007855 CR:0.9999985675 BCR:0.9999985675
2031_0_47   SR:0.007070 CR:0.9999985675 BCR:0.9999985675
2031_0_48   SR:0.006363 CR:0.9999985675 BCR:0.9999985675
2031_0_49   SR:0.005726 CR:0.9999985675 BCR:0.9999985675
2031_0_50   SR:0.005154 CR:0.9999985675 BCR:0.9999985675
2031_0_51   SR:0.004638 CR:0.9999985675 BCR:0.9999985675
2031_0_52   SR:0.004175 CR:0.9999985675 BCR:0.9999985675
2031_0_53   SR:0.003757 CR:0.9999985675 BCR:0.9999985675
2031_0_54   SR:0.003381 CR:0.9999985675 BCR:0.9999985675
2031_0_55   SR:0.003043 CR:0.9999985675 BCR:0.9999985675
2031_0_56   SR:0.002739 CR:0.9999985675 BCR:0.9999985675
2031_0_57   SR:0.002465 CR:0.9999985675 BCR:0.9999985675
2031_0_58   SR:0.002219 CR:0.9999985675 BCR:0.9999985675
2031_0_59   SR:0.001997 CR:0.9999985675 BCR:0.9999985675
2031_0_60   SR:0.001797 CR:0.9999985675 BCR:0.9999985675
2031_0_61   SR:0.001617 CR:0.9999985675 BCR:0.9999985675
2031_0_62   SR:0.001456 CR:0.9999985675 BCR:0.9999985675
2031_0_63   SR:0.001310 CR:0.9999985675 BCR:0.9999985675
2031_0_64   SR:0.001179 CR:0.9999985675 BCR:0.9999985675
2031_0_65   SR:0.001061 CR:0.9999985675 BCR:0.9999985675
2031_0_66   SR:0.000955 CR:0.9999985675 BCR:0.9999985675
2031_0_67   SR:0.000860 CR:0.9999985675 BCR:0.9999985675
2031_0_68   SR:0.000774 CR:0.9999985675 BCR:0.9999985675
2031_0_69   SR:0.000696 CR:0.9999985675 BCR:0.9999985675
2031_0_70   SR:0.000627 CR:0.9999985675 BCR:0.9999985675
2031_0_71   SR:0.000564 CR:0.9999985675 BCR:0.9999985675
2031_0_72   SR:0.000508 CR:0.9999985675 BCR:0.9999985675
2031_0_73   SR:0.000457 CR:0.9999985675 BCR:0.9999985675
2031_0_74   SR:0.000411 CR:0.9999985675 BCR:0.9999985675
2031_0_75   SR:0.000370 CR:0.9999985675 BCR:0.9999985675
2031_0_76   SR:0.000333 CR:0.9999985675 BCR:0.9999985675
2031_0_77   SR:0.000300 CR:0.9999985675 BCR:0.9999985675
2031_0_78   SR:0.000270 CR:0.9999985675 BCR:0.9999985675
2031_0_79   SR:0.000243 CR:0.9999985675 BCR:0.9999985675
2031_0_80   SR:0.000218 CR:0.9999985675 BCR:0.9999985675
2031_0_81   SR:0.000197 CR:0.9999985675 BCR:0.9999985675
2031_0_82   SR:0.000177 CR:0.9999985675 BCR:0.9999985675
2031_0_83   SR:0.000159 CR:0.9999985675 BCR:0.9999985675
2031_0_84   SR:0.000143 CR:0.9999985675 BCR:0.9999985675
2031_0_85   SR:0.000129 CR:0.9999985675 BCR:0.9999985675
2031_0_86   SR:0.000116 CR:0.9999985675 BCR:0.9999985675
2031_0_87   SR:0.000104 CR:0.9999985675 BCR:0.9999985675
2031_0_88   SR:0.000094 CR:0.9999985675 BCR:0.9999985675
2031_0_89   SR:0.000085 CR:0.9999985675 BCR:0.9999985675
2031_0_90   SR:0.000076 CR:0.9999985675 BCR:0.9999985675
2031_0_91   SR:0.000069 CR:0.9999985675 BCR:0.9999985675
2031_0_92   SR:0.000062 CR:0.9999985675 BCR:0.9999985675
2031_0_93   SR:0.000056 CR:0.9999985675 BCR:0.9999985675
2031_0_94   SR:0.000050 CR:0.9999985675 BCR:0.9999985675
2031_0_95   SR:0.000045 CR:0.9999985675 BCR:0.9999985675
2031_0_96   SR:0.000040 CR:0.9999985675 BCR:0.9999985675
2031_0_97   SR:0.000036 CR:0.9999985675 BCR:0.9999985675
2031_0_98   SR:0.000033 CR:0.9999985675 BCR:0.9999985675
2031_0_99   SR:0.000030 CR:0.9999985675 BCR:0.9999985675
2031_0_100  SR:0.000027 CR:0.9999985675 BCR:0.9999985675
2031_0_101  SR:0.000024 CR:0.9999985675 BCR:0.9999985675
2031_0_102  SR:0.000022 CR:0.9999985675 BCR:0.9999985675
2031_0_103  SR:0.000019 CR:0.9999985675 BCR:0.9999985675
2031_0_104  SR:0.000017 CR:0.9999985675 BCR:0.9999985675
2031_0_105  SR:0.000016 CR:0.9999985675 BCR:0.9999985675
2031_0_106  SR:0.000014 CR:0.9999999337 BCR:0.9999999337
2031_0_107  SR:0.000013 CR:0.9999999337 BCR:0.9999999337
2031_0_108  SR:0.000011 CR:0.9999999337 BCR:0.9999999337
2031_0_109  SR:0.000010 CR:0.9999999337 BCR:0.9999999337
2031_0_110  SR:0.000009 CR:0.9999999337 BCR:0.9999999337
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -2970, Actual GHG Offset Mg -2970
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.003799
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.996201
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.000000
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.003799 / 0.224609 (DELTA:0.220810)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.996201 / 0.775391 (DELTA:0.220810)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72070 / $72070 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66145 / $66145 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72070 / $72070 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66145 / $66145 R:1.000000

cross subsidized price / cost ALT BEV                                 $72070 / $72070 R:1.000000
cross subsidized price / cost ALT ICE                                 $66145 / $66145 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66168 / $66168 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67476 / $67476 R:1.000000

2031_0_0  SCORE:0.060471, CE:0.220810, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2032  Iteration=0 Mercedes
2032_0_0    SR:1.000000 CR:1.0060243601 BCR:1.0060243601
2032_0_1    SR:0.900000 CR:0.9961323897 BCR:0.9961323897
2032_0_2    SR:0.810000 CR:0.9961323897 BCR:0.9961323897
2032_0_3    SR:0.729000 CR:0.9961323897 BCR:0.9961323897
2032_0_4    SR:0.656100 CR:0.9961323897 BCR:0.9961323897
2032_0_5    SR:0.590490 CR:0.9961323897 BCR:0.9961323897
2032_0_6    SR:0.531441 CR:0.9961323897 BCR:0.9961323897
2032_0_7    SR:0.478297 CR:0.9961323897 BCR:0.9961323897
2032_0_8    SR:0.430467 CR:0.9961323897 BCR:0.9961323897
2032_0_9    SR:0.387420 CR:0.9961323897 BCR:0.9961323897
2032_0_10   SR:0.348678 CR:0.9961323897 BCR:0.9961323897
2032_0_11   SR:0.313811 CR:0.9961323897 BCR:0.9961323897
2032_0_12   SR:0.282430 CR:0.9961323897 BCR:0.9961323897
2032_0_13   SR:0.254187 CR:0.9961323897 BCR:0.9961323897
2032_0_14   SR:0.228768 CR:0.9961323897 BCR:0.9961323897
2032_0_15   SR:0.205891 CR:0.9961323897 BCR:0.9961323897
2032_0_16   SR:0.185302 CR:0.9965346436 BCR:0.9965346436
2032_0_17   SR:0.166772 CR:1.0012869227 BCR:1.0012869227
2032_0_18   SR:0.150095 CR:1.0012869204 BCR:1.0012869204
2032_0_19   SR:0.135085 CR:1.0008384865 BCR:1.0008384865
2032_0_20   SR:0.121577 CR:0.9997670266 BCR:0.9997670266
2032_0_21   SR:0.109419 CR:0.9997670266 BCR:0.9997670266
2032_0_22   SR:0.098477 CR:0.9997670266 BCR:0.9997670266
2032_0_23   SR:0.088629 CR:0.9999512041 BCR:0.9999512041
2032_0_24   SR:0.079766 CR:0.9999512041 BCR:0.9999512041
2032_0_25   SR:0.071790 CR:0.9999512041 BCR:0.9999512041
2032_0_26   SR:0.064611 CR:0.9999512041 BCR:0.9999512041
2032_0_27   SR:0.058150 CR:0.9999512041 BCR:0.9999512041
2032_0_28   SR:0.052335 CR:0.9999512041 BCR:0.9999512041
2032_0_29   SR:0.047101 CR:0.9999512041 BCR:0.9999512041
2032_0_30   SR:0.042391 CR:0.9999512041 BCR:0.9999512041
2032_0_31   SR:0.038152 CR:0.9999512041 BCR:0.9999512041
2032_0_32   SR:0.034337 CR:0.9999512041 BCR:0.9999512041
2032_0_33   SR:0.030903 CR:0.9999512041 BCR:0.9999512041
2032_0_34   SR:0.027813 CR:0.9999512041 BCR:0.9999512041
2032_0_35   SR:0.025032 CR:0.9999512041 BCR:0.9999512041
2032_0_36   SR:0.022528 CR:0.9999512041 BCR:0.9999512041
2032_0_37   SR:0.020276 CR:0.9999512041 BCR:0.9999512041
2032_0_38   SR:0.018248 CR:0.9999512041 BCR:0.9999512041
2032_0_39   SR:0.016423 CR:0.9999512041 BCR:0.9999512041
2032_0_40   SR:0.014781 CR:0.9999512041 BCR:0.9999512041
2032_0_41   SR:0.013303 CR:0.9999512041 BCR:0.9999512041
2032_0_42   SR:0.011973 CR:0.9999512041 BCR:0.9999512041
2032_0_43   SR:0.010775 CR:0.9999512041 BCR:0.9999512041
2032_0_44   SR:0.009698 CR:0.9999512041 BCR:0.9999512041
2032_0_45   SR:0.008728 CR:0.9999512041 BCR:0.9999512041
2032_0_46   SR:0.007855 CR:0.9999512041 BCR:0.9999512041
2032_0_47   SR:0.007070 CR:0.9999512041 BCR:0.9999512041
2032_0_48   SR:0.006363 CR:0.9999512041 BCR:0.9999512041
2032_0_49   SR:0.005726 CR:0.9999512041 BCR:0.9999512041
2032_0_50   SR:0.005154 CR:0.9999512041 BCR:0.9999512041
2032_0_51   SR:0.004638 CR:0.9999512041 BCR:0.9999512041
2032_0_52   SR:0.004175 CR:0.9999512041 BCR:0.9999512041
2032_0_53   SR:0.003757 CR:0.9999512041 BCR:0.9999512041
2032_0_54   SR:0.003381 CR:0.9999512041 BCR:0.9999512041
2032_0_55   SR:0.003043 CR:0.9999512041 BCR:0.9999512041
2032_0_56   SR:0.002739 CR:0.9999512041 BCR:0.9999512041
2032_0_57   SR:0.002465 CR:0.9999512041 BCR:0.9999512041
2032_0_58   SR:0.002219 CR:0.9999512041 BCR:0.9999512041
2032_0_59   SR:0.001997 CR:0.9999512041 BCR:0.9999512041
2032_0_60   SR:0.001797 CR:0.9999512041 BCR:0.9999512041
2032_0_61   SR:0.001617 CR:0.9999512041 BCR:0.9999512041
2032_0_62   SR:0.001456 CR:0.9999512041 BCR:0.9999512041
2032_0_63   SR:0.001310 CR:0.9999512041 BCR:0.9999512041
2032_0_64   SR:0.001179 CR:0.9999512041 BCR:0.9999512041
2032_0_65   SR:0.001061 CR:0.9999512041 BCR:0.9999512041
2032_0_66   SR:0.000955 CR:0.9999512041 BCR:0.9999512041
2032_0_67   SR:0.000860 CR:0.9999512041 BCR:0.9999512041
2032_0_68   SR:0.000774 CR:0.9999512041 BCR:0.9999512041
2032_0_69   SR:0.000696 CR:1.0000021144 BCR:1.0000021144
2032_0_70   SR:0.000627 CR:1.0000021144 BCR:1.0000021144
2032_0_71   SR:0.000564 CR:1.0000021144 BCR:1.0000021144
2032_0_72   SR:0.000508 CR:1.0000021144 BCR:1.0000021144
2032_0_73   SR:0.000457 CR:1.0000021144 BCR:1.0000021144
2032_0_74   SR:0.000411 CR:1.0000021144 BCR:1.0000021144
2032_0_75   SR:0.000370 CR:1.0000021144 BCR:1.0000021144
2032_0_76   SR:0.000333 CR:1.0000021144 BCR:1.0000021144
2032_0_77   SR:0.000300 CR:1.0000021144 BCR:1.0000021144
2032_0_78   SR:0.000270 CR:1.0000021144 BCR:1.0000021144
2032_0_79   SR:0.000243 CR:1.0000021144 BCR:1.0000021144
2032_0_80   SR:0.000218 CR:1.0000021144 BCR:1.0000021144
2032_0_81   SR:0.000197 CR:1.0000021144 BCR:1.0000021144
2032_0_82   SR:0.000177 CR:1.0000021144 BCR:1.0000021144
2032_0_83   SR:0.000159 CR:1.0000021144 BCR:1.0000021144
2032_0_84   SR:0.000143 CR:1.0000021144 BCR:1.0000021144
2032_0_85   SR:0.000129 CR:1.0000021144 BCR:1.0000021144
2032_0_86   SR:0.000116 CR:1.0000021144 BCR:1.0000021144
2032_0_87   SR:0.000104 CR:1.0000021144 BCR:1.0000021144
2032_0_88   SR:0.000094 CR:1.0000021144 BCR:1.0000021144
2032_0_89   SR:0.000085 CR:1.0000021144 BCR:1.0000021144
2032_0_90   SR:0.000076 CR:1.0000021144 BCR:1.0000021144
2032_0_91   SR:0.000069 CR:1.0000021144 BCR:1.0000021144
2032_0_92   SR:0.000062 CR:1.0000021144 BCR:1.0000021144
2032_0_93   SR:0.000056 CR:1.0000021144 BCR:1.0000021144
2032_0_94   SR:0.000050 CR:1.0000021144 BCR:1.0000021144
2032_0_95   SR:0.000045 CR:0.9999997828 BCR:0.9999997828
2032_0_96   SR:0.000040 CR:0.9999997828 BCR:0.9999997828
2032_0_97   SR:0.000036 CR:0.9999997828 BCR:0.9999997828
2032_0_98   SR:0.000033 CR:0.9999997828 BCR:0.9999997828
2032_0_99   SR:0.000030 CR:0.9999997828 BCR:0.9999997828
2032_0_100  SR:0.000027 CR:0.9999997828 BCR:0.9999997828
2032_0_101  SR:0.000024 CR:0.9999997828 BCR:0.9999997828
2032_0_102  SR:0.000022 CR:0.9999997828 BCR:0.9999997828
2032_0_103  SR:0.000019 CR:1.0000001747 BCR:1.0000001747
2032_0_104  SR:0.000017 CR:1.0000001747 BCR:1.0000001747
2032_0_105  SR:0.000016 CR:1.0000001747 BCR:1.0000001747
2032_0_106  SR:0.000014 CR:1.0000001747 BCR:1.0000001747
2032_0_107  SR:0.000013 CR:1.0000001747 BCR:1.0000001747
2032_0_108  SR:0.000011 CR:1.0000001747 BCR:1.0000001747
2032_0_109  SR:0.000010 CR:1.0000001747 BCR:1.0000001747
2032_0_110  SR:0.000009 CR:1.0000001747 BCR:1.0000001747
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 603, Actual GHG Offset Mg 602
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.036596
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.963404
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.000000
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036596 / 0.203799 (DELTA:0.167203)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.963404 / 0.796201 (DELTA:0.167203)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71475 / $71475 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65772 / $65772 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71475 / $71475 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65772 / $65772 R:1.000000

cross subsidized price / cost ALT BEV                                 $71475 / $71475 R:1.000000
cross subsidized price / cost ALT ICE                                 $65772 / $65772 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65980 / $65980 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66934 / $66934 R:1.000000

2032_0_0  SCORE:0.045790, CE:0.167203, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2033  Iteration=0 Mercedes
2033_0_0    SR:1.000000 CR:1.0008652247 BCR:1.0008652247
2033_0_1    SR:0.900000 CR:1.0008652247 BCR:1.0008652247
2033_0_2    SR:0.810000 CR:1.0008652247 BCR:1.0008652247
2033_0_3    SR:0.729000 CR:1.0008652247 BCR:1.0008652247
2033_0_4    SR:0.656100 CR:1.0008652247 BCR:1.0008652247
2033_0_5    SR:0.590490 CR:1.0008652247 BCR:1.0008652247
2033_0_6    SR:0.531441 CR:1.0008652247 BCR:1.0008652247
2033_0_7    SR:0.478297 CR:1.0008652247 BCR:1.0008652247
2033_0_8    SR:0.430467 CR:1.0008652247 BCR:1.0008652247
2033_0_9    SR:0.387420 CR:1.0008652247 BCR:1.0008652247
2033_0_10   SR:0.348678 CR:1.0008652247 BCR:1.0008652247
2033_0_11   SR:0.313811 CR:1.0008652247 BCR:1.0008652247
2033_0_12   SR:0.282430 CR:1.0008652247 BCR:1.0008652247
2033_0_13   SR:0.254187 CR:1.0008652247 BCR:1.0008652247
2033_0_14   SR:0.228768 CR:1.0008652247 BCR:1.0008652247
2033_0_15   SR:0.205891 CR:1.0008652247 BCR:1.0008652247
2033_0_16   SR:0.185302 CR:1.0008652247 BCR:1.0008652247
2033_0_17   SR:0.166772 CR:1.0008652247 BCR:1.0008652247
2033_0_18   SR:0.150095 CR:1.0008652247 BCR:1.0008652247
2033_0_19   SR:0.135085 CR:1.0005968822 BCR:1.0005968822
2033_0_20   SR:0.121577 CR:0.9995257082 BCR:0.9995257082
2033_0_21   SR:0.109419 CR:1.0000606068 BCR:1.0000606068
2033_0_22   SR:0.098477 CR:1.0000606068 BCR:1.0000606068
2033_0_23   SR:0.088629 CR:1.0000606068 BCR:1.0000606068
2033_0_24   SR:0.079766 CR:1.0000606068 BCR:1.0000606068
2033_0_25   SR:0.071790 CR:1.0000606068 BCR:1.0000606068
2033_0_26   SR:0.064611 CR:1.0000606068 BCR:1.0000606068
2033_0_27   SR:0.058150 CR:1.0000606068 BCR:1.0000606068
2033_0_28   SR:0.052335 CR:1.0000606068 BCR:1.0000606068
2033_0_29   SR:0.047101 CR:1.0000606068 BCR:1.0000606068
2033_0_30   SR:0.042391 CR:1.0000606068 BCR:1.0000606068
2033_0_31   SR:0.038152 CR:1.0000606068 BCR:1.0000606068
2033_0_32   SR:0.034337 CR:1.0000606068 BCR:1.0000606068
2033_0_33   SR:0.030903 CR:1.0000606068 BCR:1.0000606068
2033_0_34   SR:0.027813 CR:1.0000606068 BCR:1.0000606068
2033_0_35   SR:0.025032 CR:1.0000606068 BCR:1.0000606068
2033_0_36   SR:0.022528 CR:1.0000606068 BCR:1.0000606068
2033_0_37   SR:0.020276 CR:1.0000606068 BCR:1.0000606068
2033_0_38   SR:0.018248 CR:1.0000606068 BCR:1.0000606068
2033_0_39   SR:0.016423 CR:1.0000606068 BCR:1.0000606068
2033_0_40   SR:0.014781 CR:1.0000606068 BCR:1.0000606068
2033_0_41   SR:0.013303 CR:1.0000606068 BCR:1.0000606068
2033_0_42   SR:0.011973 CR:1.0000606068 BCR:1.0000606068
2033_0_43   SR:0.010775 CR:1.0000606068 BCR:1.0000606068
2033_0_44   SR:0.009698 CR:1.0000606068 BCR:1.0000606068
2033_0_45   SR:0.008728 CR:1.0000606068 BCR:1.0000606068
2033_0_46   SR:0.007855 CR:1.0000606068 BCR:1.0000606068
2033_0_47   SR:0.007070 CR:1.0000606068 BCR:1.0000606068
2033_0_48   SR:0.006363 CR:1.0000606068 BCR:1.0000606068
2033_0_49   SR:0.005726 CR:1.0000606068 BCR:1.0000606068
2033_0_50   SR:0.005154 CR:1.0000606068 BCR:1.0000606068
2033_0_51   SR:0.004638 CR:1.0000606068 BCR:1.0000606068
2033_0_52   SR:0.004175 CR:1.0000606068 BCR:1.0000606068
2033_0_53   SR:0.003757 CR:1.0000606068 BCR:1.0000606068
2033_0_54   SR:0.003381 CR:1.0000606068 BCR:1.0000606068
2033_0_55   SR:0.003043 CR:1.0000606068 BCR:1.0000606068
2033_0_56   SR:0.002739 CR:1.0000606068 BCR:1.0000606068
2033_0_57   SR:0.002465 CR:1.0000606068 BCR:1.0000606068
2033_0_58   SR:0.002219 CR:1.0000606068 BCR:1.0000606068
2033_0_59   SR:0.001997 CR:1.0000606068 BCR:1.0000606068
2033_0_60   SR:0.001797 CR:1.0000606068 BCR:1.0000606068
2033_0_61   SR:0.001617 CR:1.0000606068 BCR:1.0000606068
2033_0_62   SR:0.001456 CR:1.0000606068 BCR:1.0000606068
2033_0_63   SR:0.001310 CR:0.9999903933 BCR:0.9999903933
2033_0_64   SR:0.001179 CR:0.9999903933 BCR:0.9999903933
2033_0_65   SR:0.001061 CR:0.9999903933 BCR:0.9999903933
2033_0_66   SR:0.000955 CR:0.9999903933 BCR:0.9999903933
2033_0_67   SR:0.000860 CR:0.9999903933 BCR:0.9999903933
2033_0_68   SR:0.000774 CR:0.9999903933 BCR:0.9999903933
2033_0_69   SR:0.000696 CR:0.9999903933 BCR:0.9999903933
2033_0_70   SR:0.000627 CR:0.9999903933 BCR:0.9999903933
2033_0_71   SR:0.000564 CR:1.0000042172 BCR:1.0000042172
2033_0_72   SR:0.000508 CR:1.0000042172 BCR:1.0000042172
2033_0_73   SR:0.000457 CR:1.0000042172 BCR:1.0000042172
2033_0_74   SR:0.000411 CR:1.0000042172 BCR:1.0000042172
2033_0_75   SR:0.000370 CR:1.0000042172 BCR:1.0000042172
2033_0_76   SR:0.000333 CR:1.0000042172 BCR:1.0000042172
2033_0_77   SR:0.000300 CR:1.0000042172 BCR:1.0000042172
2033_0_78   SR:0.000270 CR:1.0000042172 BCR:1.0000042172
2033_0_79   SR:0.000243 CR:1.0000042172 BCR:1.0000042172
2033_0_80   SR:0.000218 CR:1.0000042172 BCR:1.0000042172
2033_0_81   SR:0.000197 CR:1.0000042172 BCR:1.0000042172
2033_0_82   SR:0.000177 CR:1.0000042172 BCR:1.0000042172
2033_0_83   SR:0.000159 CR:1.0000042172 BCR:1.0000042172
2033_0_84   SR:0.000143 CR:1.0000042172 BCR:1.0000042172
2033_0_85   SR:0.000129 CR:1.0000042172 BCR:1.0000042172
2033_0_86   SR:0.000116 CR:1.0000042172 BCR:1.0000042172
2033_0_87   SR:0.000104 CR:1.0000042172 BCR:1.0000042172
2033_0_88   SR:0.000094 CR:0.9999994987 BCR:0.9999994987
2033_0_89   SR:0.000085 CR:0.9999994987 BCR:0.9999994987
2033_0_90   SR:0.000076 CR:0.9999994987 BCR:0.9999994987
2033_0_91   SR:0.000069 CR:0.9999994987 BCR:0.9999994987
2033_0_92   SR:0.000062 CR:0.9999994987 BCR:0.9999994987
2033_0_93   SR:0.000056 CR:0.9999994987 BCR:0.9999994987
2033_0_94   SR:0.000050 CR:0.9999994987 BCR:0.9999994987
2033_0_95   SR:0.000045 CR:0.9999994987 BCR:0.9999994987
2033_0_96   SR:0.000040 CR:1.0000001726 BCR:1.0000001726
2033_0_97   SR:0.000036 CR:1.0000001726 BCR:1.0000001726
2033_0_98   SR:0.000033 CR:1.0000001726 BCR:1.0000001726
2033_0_99   SR:0.000030 CR:1.0000001726 BCR:1.0000001726
2033_0_100  SR:0.000027 CR:1.0000001726 BCR:1.0000001726
2033_0_101  SR:0.000024 CR:1.0000001726 BCR:1.0000001726
2033_0_102  SR:0.000022 CR:1.0000001726 BCR:1.0000001726
2033_0_103  SR:0.000019 CR:1.0000001726 BCR:1.0000001726
2033_0_104  SR:0.000017 CR:1.0000001726 BCR:1.0000001726
2033_0_105  SR:0.000016 CR:1.0000001726 BCR:1.0000001726
2033_0_106  SR:0.000014 CR:1.0000001726 BCR:1.0000001726
2033_0_107  SR:0.000013 CR:1.0000001726 BCR:1.0000001726
2033_0_108  SR:0.000011 CR:1.0000001726 BCR:1.0000001726
2033_0_109  SR:0.000010 CR:1.0000001726 BCR:1.0000001726
2033_0_110  SR:0.000009 CR:1.0000001726 BCR:1.0000001726
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 230, Actual GHG Offset Mg 230
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.036355
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.963645
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.000000
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036355 / 0.236596 (DELTA:0.200242)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.963645 / 0.763404 (DELTA:0.200242)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70950 / $70950 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65710 / $65710 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70950 / $70950 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65710 / $65710 R:1.000000

cross subsidized price / cost ALT BEV                                 $70950 / $70950 R:1.000000
cross subsidized price / cost ALT ICE                                 $65710 / $65710 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65901 / $65901 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66950 / $66950 R:1.000000

2033_0_0  SCORE:0.054838, CE:0.200242, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2034  Iteration=0 Mercedes
2034_0_0    SR:1.000000 CR:1.0051570776 BCR:1.0051570776
2034_0_1    SR:0.900000 CR:0.9996423099 BCR:0.9996423099
2034_0_2    SR:0.810000 CR:0.9996423099 BCR:0.9996423099
2034_0_3    SR:0.729000 CR:0.9996423099 BCR:0.9996423099
2034_0_4    SR:0.656100 CR:0.9996423099 BCR:0.9996423099
2034_0_5    SR:0.590490 CR:0.9996423099 BCR:0.9996423099
2034_0_6    SR:0.531441 CR:0.9996423099 BCR:0.9996423099
2034_0_7    SR:0.478297 CR:0.9996423099 BCR:0.9996423099
2034_0_8    SR:0.430467 CR:0.9996423099 BCR:0.9996423099
2034_0_9    SR:0.387420 CR:0.9996423099 BCR:0.9996423099
2034_0_10   SR:0.348678 CR:0.9996423099 BCR:0.9996423099
2034_0_11   SR:0.313811 CR:0.9996423099 BCR:0.9996423099
2034_0_12   SR:0.282430 CR:0.9996423099 BCR:0.9996423099
2034_0_13   SR:0.254187 CR:0.9996423099 BCR:0.9996423099
2034_0_14   SR:0.228768 CR:0.9996423099 BCR:0.9996423099
2034_0_15   SR:0.205891 CR:0.9996423099 BCR:0.9996423099
2034_0_16   SR:0.185302 CR:0.9996423099 BCR:0.9996423099
2034_0_17   SR:0.166772 CR:0.9996423099 BCR:0.9996423099
2034_0_18   SR:0.150095 CR:0.9996423099 BCR:0.9996423099
2034_0_19   SR:0.135085 CR:0.9996423099 BCR:0.9996423099
2034_0_20   SR:0.121577 CR:1.0000761925 BCR:1.0000761925
2034_0_21   SR:0.109419 CR:1.0000761925 BCR:1.0000761925
2034_0_22   SR:0.098477 CR:1.0000761925 BCR:1.0000761925
2034_0_23   SR:0.088629 CR:1.0000761925 BCR:1.0000761925
2034_0_24   SR:0.079766 CR:1.0000761925 BCR:1.0000761925
2034_0_25   SR:0.071790 CR:1.0000761925 BCR:1.0000761925
2034_0_26   SR:0.064611 CR:1.0000761925 BCR:1.0000761925
2034_0_27   SR:0.058150 CR:0.9999956443 BCR:0.9999956443
2034_0_28   SR:0.052335 CR:0.9999956443 BCR:0.9999956443
2034_0_29   SR:0.047101 CR:0.9999956443 BCR:0.9999956443
2034_0_30   SR:0.042391 CR:0.9999956443 BCR:0.9999956443
2034_0_31   SR:0.038152 CR:0.9999956443 BCR:0.9999956443
2034_0_32   SR:0.034337 CR:0.9999956443 BCR:0.9999956443
2034_0_33   SR:0.030903 CR:0.9999956443 BCR:0.9999956443
2034_0_34   SR:0.027813 CR:0.9999956443 BCR:0.9999956443
2034_0_35   SR:0.025032 CR:0.9999956443 BCR:0.9999956443
2034_0_36   SR:0.022528 CR:0.9999956443 BCR:0.9999956443
2034_0_37   SR:0.020276 CR:0.9999956443 BCR:0.9999956443
2034_0_38   SR:0.018248 CR:0.9999956443 BCR:0.9999956443
2034_0_39   SR:0.016423 CR:0.9999956443 BCR:0.9999956443
2034_0_40   SR:0.014781 CR:0.9999956443 BCR:0.9999956443
2034_0_41   SR:0.013303 CR:0.9999956443 BCR:0.9999956443
2034_0_42   SR:0.011973 CR:0.9999956443 BCR:0.9999956443
2034_0_43   SR:0.010775 CR:0.9999956443 BCR:0.9999956443
2034_0_44   SR:0.009698 CR:0.9999956443 BCR:0.9999956443
2034_0_45   SR:0.008728 CR:0.9999956443 BCR:0.9999956443
2034_0_46   SR:0.007855 CR:0.9999956443 BCR:0.9999956443
2034_0_47   SR:0.007070 CR:0.9999956443 BCR:0.9999956443
2034_0_48   SR:0.006363 CR:0.9999956443 BCR:0.9999956443
2034_0_49   SR:0.005726 CR:0.9999956443 BCR:0.9999956443
2034_0_50   SR:0.005154 CR:0.9999956443 BCR:0.9999956443
2034_0_51   SR:0.004638 CR:0.9999956443 BCR:0.9999956443
2034_0_52   SR:0.004175 CR:0.9999956443 BCR:0.9999956443
2034_0_53   SR:0.003757 CR:0.9999956443 BCR:0.9999956443
2034_0_54   SR:0.003381 CR:0.9999956443 BCR:0.9999956443
2034_0_55   SR:0.003043 CR:0.9999956443 BCR:0.9999956443
2034_0_56   SR:0.002739 CR:0.9999956443 BCR:0.9999956443
2034_0_57   SR:0.002465 CR:0.9999956443 BCR:0.9999956443
2034_0_58   SR:0.002219 CR:0.9999956443 BCR:0.9999956443
2034_0_59   SR:0.001997 CR:0.9999956443 BCR:0.9999956443
2034_0_60   SR:0.001797 CR:0.9999956443 BCR:0.9999956443
2034_0_61   SR:0.001617 CR:0.9999956443 BCR:0.9999956443
2034_0_62   SR:0.001456 CR:0.9999956443 BCR:0.9999956443
2034_0_63   SR:0.001310 CR:0.9999956443 BCR:0.9999956443
2034_0_64   SR:0.001179 CR:0.9999956443 BCR:0.9999956443
2034_0_65   SR:0.001061 CR:0.9999956443 BCR:0.9999956443
2034_0_66   SR:0.000955 CR:0.9999956443 BCR:0.9999956443
2034_0_67   SR:0.000860 CR:0.9999956443 BCR:0.9999956443
2034_0_68   SR:0.000774 CR:0.9999956443 BCR:0.9999956443
2034_0_69   SR:0.000696 CR:0.9999956443 BCR:0.9999956443
2034_0_70   SR:0.000627 CR:0.9999956443 BCR:0.9999956443
2034_0_71   SR:0.000564 CR:0.9999956443 BCR:0.9999956443
2034_0_72   SR:0.000508 CR:0.9999956443 BCR:0.9999956443
2034_0_73   SR:0.000457 CR:0.9999956443 BCR:0.9999956443
2034_0_74   SR:0.000411 CR:0.9999956443 BCR:0.9999956443
2034_0_75   SR:0.000370 CR:0.9999956443 BCR:0.9999956443
2034_0_76   SR:0.000333 CR:0.9999956443 BCR:0.9999956443
2034_0_77   SR:0.000300 CR:0.9999956443 BCR:0.9999956443
2034_0_78   SR:0.000270 CR:0.9999956443 BCR:0.9999956443
2034_0_79   SR:0.000243 CR:0.9999956443 BCR:0.9999956443
2034_0_80   SR:0.000218 CR:0.9999956443 BCR:0.9999956443
2034_0_81   SR:0.000197 CR:0.9999956443 BCR:0.9999956443
2034_0_82   SR:0.000177 CR:0.9999956443 BCR:0.9999956443
2034_0_83   SR:0.000159 CR:0.9999956443 BCR:0.9999956443
2034_0_84   SR:0.000143 CR:0.9999956443 BCR:0.9999956443
2034_0_85   SR:0.000129 CR:0.9999956443 BCR:0.9999956443
2034_0_86   SR:0.000116 CR:0.9999956443 BCR:0.9999956443
2034_0_87   SR:0.000104 CR:0.9999956443 BCR:0.9999956443
2034_0_88   SR:0.000094 CR:0.9999956443 BCR:0.9999956443
2034_0_89   SR:0.000085 CR:0.9999956443 BCR:0.9999956443
2034_0_90   SR:0.000076 CR:0.9999956443 BCR:0.9999956443
2034_0_91   SR:0.000069 CR:0.9999956443 BCR:0.9999956443
2034_0_92   SR:0.000062 CR:1.0000003101 BCR:1.0000003101
2034_0_93   SR:0.000056 CR:1.0000003101 BCR:1.0000003101
2034_0_94   SR:0.000050 CR:1.0000003101 BCR:1.0000003101
2034_0_95   SR:0.000045 CR:1.0000003101 BCR:1.0000003101
2034_0_96   SR:0.000040 CR:1.0000003101 BCR:1.0000003101
2034_0_97   SR:0.000036 CR:1.0000003101 BCR:1.0000003101
2034_0_98   SR:0.000033 CR:1.0000003101 BCR:1.0000003101
2034_0_99   SR:0.000030 CR:1.0000003101 BCR:1.0000003101
2034_0_100  SR:0.000027 CR:1.0000003101 BCR:1.0000003101
2034_0_101  SR:0.000024 CR:1.0000003101 BCR:1.0000003101
2034_0_102  SR:0.000022 CR:1.0000003101 BCR:1.0000003101
2034_0_103  SR:0.000019 CR:1.0000003101 BCR:1.0000003101
2034_0_104  SR:0.000017 CR:1.0000003101 BCR:1.0000003101
2034_0_105  SR:0.000016 CR:1.0000003101 BCR:1.0000003101
2034_0_106  SR:0.000014 CR:1.0000003101 BCR:1.0000003101
2034_0_107  SR:0.000013 CR:1.0000003101 BCR:1.0000003101
2034_0_108  SR:0.000011 CR:1.0000003101 BCR:1.0000003101
2034_0_109  SR:0.000010 CR:1.0000003101 BCR:1.0000003101
2034_0_110  SR:0.000009 CR:1.0000003101 BCR:1.0000003101
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 63081, Actual GHG Offset Mg 63081
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.076057
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.923943
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.000000
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.076057 / 0.236355 (DELTA:0.160297)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.923943 / 0.763645 (DELTA:0.160297)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70846 / $70846 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65649 / $65649 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70846 / $70846 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65649 / $65649 R:1.000000

cross subsidized price / cost ALT BEV                                 $70846 / $70846 R:1.000000
cross subsidized price / cost ALT ICE                                 $65649 / $65649 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66045 / $66045 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66878 / $66878 R:1.000000

2034_0_0  SCORE:0.043899, CE:0.160297, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2035  Iteration=0 Mercedes
2035_0_0    SR:1.000000 CR:1.0070366567 BCR:1.0070366567
2035_0_1    SR:0.900000 CR:1.0070366567 BCR:1.0070366567
2035_0_2    SR:0.810000 CR:1.0070366567 BCR:1.0070366567
2035_0_3    SR:0.729000 CR:1.0070366567 BCR:1.0070366567
2035_0_4    SR:0.656100 CR:1.0070366567 BCR:1.0070366567
2035_0_5    SR:0.590490 CR:1.0070366567 BCR:1.0070366567
2035_0_6    SR:0.531441 CR:1.0070366567 BCR:1.0070366567
2035_0_7    SR:0.478297 CR:1.0070366567 BCR:1.0070366567
2035_0_8    SR:0.430467 CR:1.0070366567 BCR:1.0070366567
2035_0_9    SR:0.387420 CR:1.0070366567 BCR:1.0070366567
2035_0_10   SR:0.348678 CR:1.0070366567 BCR:1.0070366567
2035_0_11   SR:0.313811 CR:1.0070366567 BCR:1.0070366567
2035_0_12   SR:0.282430 CR:1.0070366567 BCR:1.0070366567
2035_0_13   SR:0.254187 CR:1.0070366567 BCR:1.0070366567
2035_0_14   SR:0.228768 CR:1.0070366567 BCR:1.0070366567
2035_0_15   SR:0.205891 CR:0.9948277090 BCR:0.9948277090
2035_0_16   SR:0.185302 CR:0.9994016231 BCR:0.9994016231
2035_0_17   SR:0.166772 CR:0.9994016231 BCR:0.9994016231
2035_0_18   SR:0.150095 CR:0.9994016231 BCR:0.9994016231
2035_0_19   SR:0.135085 CR:0.9994016231 BCR:0.9994016231
2035_0_20   SR:0.121577 CR:0.9994016231 BCR:0.9994016231
2035_0_21   SR:0.109419 CR:0.9998161196 BCR:0.9998161196
2035_0_22   SR:0.098477 CR:0.9998161196 BCR:0.9998161196
2035_0_23   SR:0.088629 CR:0.9998161196 BCR:0.9998161196
2035_0_24   SR:0.079766 CR:0.9998161196 BCR:0.9998161196
2035_0_25   SR:0.071790 CR:0.9998161196 BCR:0.9998161196
2035_0_26   SR:0.064611 CR:0.9998161196 BCR:0.9998161196
2035_0_27   SR:0.058150 CR:0.9998161196 BCR:0.9998161196
2035_0_28   SR:0.052335 CR:0.9998161196 BCR:0.9998161196
2035_0_29   SR:0.047101 CR:0.9998161196 BCR:0.9998161196
2035_0_30   SR:0.042391 CR:0.9998161196 BCR:0.9998161196
2035_0_31   SR:0.038152 CR:0.9998161196 BCR:0.9998161196
2035_0_32   SR:0.034337 CR:0.9998161196 BCR:0.9998161196
2035_0_33   SR:0.030903 CR:0.9998161196 BCR:0.9998161196
2035_0_34   SR:0.027813 CR:0.9998161196 BCR:0.9998161196
2035_0_35   SR:0.025032 CR:0.9998161196 BCR:0.9998161196
2035_0_36   SR:0.022528 CR:0.9998161196 BCR:0.9998161196
2035_0_37   SR:0.020276 CR:0.9998161196 BCR:0.9998161196
2035_0_38   SR:0.018248 CR:0.9998161196 BCR:0.9998161196
2035_0_39   SR:0.016423 CR:0.9998161196 BCR:0.9998161196
2035_0_40   SR:0.014781 CR:0.9998161196 BCR:0.9998161196
2035_0_41   SR:0.013303 CR:0.9998161196 BCR:0.9998161196
2035_0_42   SR:0.011973 CR:0.9998161196 BCR:0.9998161196
2035_0_43   SR:0.010775 CR:0.9998161196 BCR:0.9998161196
2035_0_44   SR:0.009698 CR:0.9998161196 BCR:0.9998161196
2035_0_45   SR:0.008728 CR:0.9998161196 BCR:0.9998161196
2035_0_46   SR:0.007855 CR:0.9998161196 BCR:0.9998161196
2035_0_47   SR:0.007070 CR:0.9998161196 BCR:0.9998161196
2035_0_48   SR:0.006363 CR:1.0000644601 BCR:1.0000644601
2035_0_49   SR:0.005726 CR:1.0000644601 BCR:1.0000644601
2035_0_50   SR:0.005154 CR:1.0000644601 BCR:1.0000644601
2035_0_51   SR:0.004638 CR:1.0000644601 BCR:1.0000644601
2035_0_52   SR:0.004175 CR:1.0000644601 BCR:1.0000644601
2035_0_53   SR:0.003757 CR:1.0000644601 BCR:1.0000644601
2035_0_54   SR:0.003381 CR:1.0000644601 BCR:1.0000644601
2035_0_55   SR:0.003043 CR:1.0000644601 BCR:1.0000644601
2035_0_56   SR:0.002739 CR:1.0000644601 BCR:1.0000644601
2035_0_57   SR:0.002465 CR:1.0000644601 BCR:1.0000644601
2035_0_58   SR:0.002219 CR:1.0000644601 BCR:1.0000644601
2035_0_59   SR:0.001997 CR:1.0000644601 BCR:1.0000644601
2035_0_60   SR:0.001797 CR:0.9999903714 BCR:0.9999903714
2035_0_61   SR:0.001617 CR:0.9999903714 BCR:0.9999903714
2035_0_62   SR:0.001456 CR:0.9999903714 BCR:0.9999903714
2035_0_63   SR:0.001310 CR:0.9999903714 BCR:0.9999903714
2035_0_64   SR:0.001179 CR:0.9999903714 BCR:0.9999903714
2035_0_65   SR:0.001061 CR:0.9999903714 BCR:0.9999903714
2035_0_66   SR:0.000955 CR:0.9999903714 BCR:0.9999903714
2035_0_67   SR:0.000860 CR:0.9999903714 BCR:0.9999903714
2035_0_68   SR:0.000774 CR:0.9999903714 BCR:0.9999903714
2035_0_69   SR:0.000696 CR:0.9999903714 BCR:0.9999903714
2035_0_70   SR:0.000627 CR:1.0000017176 BCR:1.0000017176
2035_0_71   SR:0.000564 CR:1.0000017176 BCR:1.0000017176
2035_0_72   SR:0.000508 CR:1.0000017176 BCR:1.0000017176
2035_0_73   SR:0.000457 CR:1.0000017176 BCR:1.0000017176
2035_0_74   SR:0.000411 CR:1.0000017176 BCR:1.0000017176
2035_0_75   SR:0.000370 CR:1.0000017176 BCR:1.0000017176
2035_0_76   SR:0.000333 CR:1.0000017176 BCR:1.0000017176
2035_0_77   SR:0.000300 CR:1.0000017176 BCR:1.0000017176
2035_0_78   SR:0.000270 CR:1.0000017176 BCR:1.0000017176
2035_0_79   SR:0.000243 CR:1.0000017176 BCR:1.0000017176
2035_0_80   SR:0.000218 CR:1.0000017176 BCR:1.0000017176
2035_0_81   SR:0.000197 CR:1.0000017176 BCR:1.0000017176
2035_0_82   SR:0.000177 CR:1.0000017176 BCR:1.0000017176
2035_0_83   SR:0.000159 CR:1.0000017176 BCR:1.0000017176
2035_0_84   SR:0.000143 CR:1.0000017176 BCR:1.0000017176
2035_0_85   SR:0.000129 CR:1.0000017176 BCR:1.0000017176
2035_0_86   SR:0.000116 CR:1.0000017176 BCR:1.0000017176
2035_0_87   SR:0.000104 CR:1.0000017176 BCR:1.0000017176
2035_0_88   SR:0.000094 CR:0.9999994904 BCR:0.9999994904
2035_0_89   SR:0.000085 CR:0.9999994904 BCR:0.9999994904
2035_0_90   SR:0.000076 CR:0.9999994904 BCR:0.9999994904
2035_0_91   SR:0.000069 CR:0.9999994904 BCR:0.9999994904
2035_0_92   SR:0.000062 CR:0.9999994904 BCR:0.9999994904
2035_0_93   SR:0.000056 CR:0.9999994904 BCR:0.9999994904
2035_0_94   SR:0.000050 CR:0.9999994904 BCR:0.9999994904
2035_0_95   SR:0.000045 CR:0.9999994904 BCR:0.9999994904
2035_0_96   SR:0.000040 CR:0.9999994904 BCR:0.9999994904
2035_0_97   SR:0.000036 CR:0.9999994904 BCR:0.9999994904
2035_0_98   SR:0.000033 CR:0.9999994904 BCR:0.9999994904
2035_0_99   SR:0.000030 CR:0.9999994904 BCR:0.9999994904
2035_0_100  SR:0.000027 CR:0.9999994904 BCR:0.9999994904
2035_0_101  SR:0.000024 CR:0.9999994904 BCR:0.9999994904
2035_0_102  SR:0.000022 CR:0.9999994904 BCR:0.9999994904
2035_0_103  SR:0.000019 CR:0.9999994904 BCR:0.9999994904
2035_0_104  SR:0.000017 CR:0.9999994904 BCR:0.9999994904
2035_0_105  SR:0.000016 CR:0.9999998757 BCR:0.9999998757
2035_0_106  SR:0.000014 CR:0.9999998757 BCR:0.9999998757
2035_0_107  SR:0.000013 CR:0.9999998757 BCR:0.9999998757
2035_0_108  SR:0.000011 CR:0.9999998757 BCR:0.9999998757
2035_0_109  SR:0.000010 CR:0.9999998757 BCR:0.9999998757
2035_0_110  SR:0.000009 CR:0.9999998757 BCR:0.9999998757
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 63544, Actual GHG Offset Mg 63544
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.046888
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.953112
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.000000
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046888 / 0.276057 (DELTA:0.229170)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.953112 / 0.723943 (DELTA:0.229170)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70749 / $70749 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65897 / $65897 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70749 / $70749 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65897 / $65897 R:1.000000

cross subsidized price / cost ALT BEV                                 $70749 / $70749 R:1.000000
cross subsidized price / cost ALT ICE                                 $65897 / $65897 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66124 / $66124 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67236 / $67236 R:1.000000

2035_0_0  SCORE:0.062761, CE:0.229170, CSPE:0.000000

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

Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA Pass 1: Manufacturer=Nissan
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 Nissan
2022_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2022_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2022_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2022_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2022_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2022_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2022_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2022_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2022_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2022_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2022_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2022_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2022_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2022_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2022_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2022_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2022_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2022_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2022_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2022_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2022_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2022_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2022_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2022_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2022_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2022_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2022_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2022_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2022_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2022_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2022_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2022_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2022_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2022_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2022_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2022_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2022_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2022_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2022_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2022_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2022_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2022_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2022_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2022_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2022_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2022_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2022_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2022_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2022_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2022_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2022_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2022_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2022_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2022_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2022_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2022_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2022_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2022_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2022_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2022_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2022_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2022_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2022_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2022_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2022_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2022_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2022_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2022_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2022_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2022_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2022_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2022_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2022_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2022_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2022_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2022_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2022_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2022_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2022_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2022_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2022_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2022_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2022_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2022_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2022_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2022_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2022_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2022_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2022_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2022_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2022_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2022_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2022_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2022_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2022_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2022_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2022_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2022_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2022_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2022_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2022_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2022_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2022_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2022_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2022_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2022_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2022_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2022_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2022_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2022_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2022_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 42121, Actual GHG Offset Mg 42121
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935239
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.064761
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 Nissan
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 25551, Actual GHG Offset Mg 25551
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935567
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.064433
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2024  Iteration=0 Nissan
2024_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2024_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2024_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2024_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2024_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2024_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2024_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2024_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2024_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2024_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2024_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2024_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2024_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2024_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2024_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2024_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2024_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2024_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2024_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2024_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2024_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2024_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2024_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2024_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2024_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2024_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2024_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2024_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2024_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2024_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2024_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2024_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2024_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2024_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2024_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2024_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2024_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2024_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2024_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2024_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2024_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2024_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2024_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2024_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2024_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2024_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2024_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2024_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2024_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2024_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2024_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2024_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2024_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2024_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2024_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2024_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2024_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2024_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2024_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2024_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2024_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2024_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2024_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2024_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2024_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2024_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2024_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2024_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2024_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2024_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2024_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2024_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2024_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2024_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2024_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2024_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2024_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2024_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2024_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2024_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2024_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2024_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2024_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2024_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2024_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2024_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2024_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2024_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2024_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2024_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2024_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2024_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2024_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2024_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2024_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2024_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2024_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2024_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2024_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2024_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2024_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2024_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2024_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2024_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2024_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2024_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2024_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2024_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2024_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2024_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2024_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 8499, Actual GHG Offset Mg 8499
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935464
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.064536
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2025  Iteration=0 Nissan
2025_0_0    SR:1.000000 CR:1.0011511035 BCR:1.0011511035
2025_0_1    SR:0.900000 CR:1.0011511035 BCR:1.0011511035
2025_0_2    SR:0.810000 CR:1.0011511035 BCR:1.0011511035
2025_0_3    SR:0.729000 CR:1.0011511035 BCR:1.0011511035
2025_0_4    SR:0.656100 CR:1.0011511035 BCR:1.0011511035
2025_0_5    SR:0.590490 CR:1.0011511035 BCR:1.0011511035
2025_0_6    SR:0.531441 CR:1.0011511035 BCR:1.0011511035
2025_0_7    SR:0.478297 CR:1.0011511035 BCR:1.0011511035
2025_0_8    SR:0.430467 CR:1.0011511035 BCR:1.0011511035
2025_0_9    SR:0.387420 CR:1.0011511035 BCR:1.0011511035
2025_0_10   SR:0.348678 CR:1.0011511035 BCR:1.0011511035
2025_0_11   SR:0.313811 CR:1.0011511035 BCR:1.0011511035
2025_0_12   SR:0.282430 CR:1.0011511035 BCR:1.0011511035
2025_0_13   SR:0.254187 CR:1.0011511035 BCR:1.0011511035
2025_0_14   SR:0.228768 CR:1.0011511035 BCR:1.0011511035
2025_0_15   SR:0.205891 CR:1.0011511035 BCR:1.0011511035
2025_0_16   SR:0.185302 CR:1.0011511035 BCR:1.0011511035
2025_0_17   SR:0.166772 CR:1.0011511035 BCR:1.0011511035
2025_0_18   SR:0.150095 CR:1.0011511035 BCR:1.0011511035
2025_0_19   SR:0.135085 CR:1.0011511035 BCR:1.0011511035
2025_0_20   SR:0.121577 CR:1.0008793309 BCR:1.0008793309
2025_0_21   SR:0.109419 CR:1.0008793309 BCR:1.0008793309
2025_0_22   SR:0.098477 CR:1.0000054357 BCR:1.0000054357
2025_0_23   SR:0.088629 CR:1.0000054335 BCR:1.0000054335
2025_0_24   SR:0.079766 CR:1.0000054291 BCR:1.0000054291
2025_0_25   SR:0.071790 CR:1.0000054291 BCR:1.0000054291
2025_0_26   SR:0.064611 CR:1.0000054291 BCR:1.0000054291
2025_0_27   SR:0.058150 CR:1.0000054291 BCR:1.0000054291
2025_0_28   SR:0.052335 CR:1.0000054291 BCR:1.0000054291
2025_0_29   SR:0.047101 CR:1.0000054291 BCR:1.0000054291
2025_0_30   SR:0.042391 CR:1.0000054291 BCR:1.0000054291
2025_0_31   SR:0.038152 CR:1.0000054291 BCR:1.0000054291
2025_0_32   SR:0.034337 CR:1.0000054291 BCR:1.0000054291
2025_0_33   SR:0.030903 CR:1.0000054291 BCR:1.0000054291
2025_0_34   SR:0.027813 CR:1.0000054291 BCR:1.0000054291
2025_0_35   SR:0.025032 CR:1.0000054291 BCR:1.0000054291
2025_0_36   SR:0.022528 CR:1.0000054291 BCR:1.0000054291
2025_0_37   SR:0.020276 CR:1.0000054291 BCR:1.0000054291
2025_0_38   SR:0.018248 CR:1.0000054291 BCR:1.0000054291
2025_0_39   SR:0.016423 CR:1.0000054291 BCR:1.0000054291
2025_0_40   SR:0.014781 CR:1.0000054291 BCR:1.0000054291
2025_0_41   SR:0.013303 CR:1.0000054291 BCR:1.0000054291
2025_0_42   SR:0.011973 CR:1.0000054291 BCR:1.0000054291
2025_0_43   SR:0.010775 CR:1.0000054291 BCR:1.0000054291
2025_0_44   SR:0.009698 CR:1.0000054291 BCR:1.0000054291
2025_0_45   SR:0.008728 CR:1.0000054291 BCR:1.0000054291
2025_0_46   SR:0.007855 CR:1.0000054291 BCR:1.0000054291
2025_0_47   SR:0.007070 CR:1.0000054291 BCR:1.0000054291
2025_0_48   SR:0.006363 CR:1.0000054291 BCR:1.0000054291
2025_0_49   SR:0.005726 CR:1.0000054291 BCR:1.0000054291
2025_0_50   SR:0.005154 CR:1.0000054291 BCR:1.0000054291
2025_0_51   SR:0.004638 CR:1.0000054291 BCR:1.0000054291
2025_0_52   SR:0.004175 CR:1.0000054291 BCR:1.0000054291
2025_0_53   SR:0.003757 CR:1.0000054291 BCR:1.0000054291
2025_0_54   SR:0.003381 CR:1.0000054291 BCR:1.0000054291
2025_0_55   SR:0.003043 CR:1.0000054291 BCR:1.0000054291
2025_0_56   SR:0.002739 CR:1.0000054291 BCR:1.0000054291
2025_0_57   SR:0.002465 CR:1.0000054291 BCR:1.0000054291
2025_0_58   SR:0.002219 CR:1.0000054291 BCR:1.0000054291
2025_0_59   SR:0.001997 CR:1.0000054291 BCR:1.0000054291
2025_0_60   SR:0.001797 CR:1.0000054291 BCR:1.0000054291
2025_0_61   SR:0.001617 CR:1.0000054291 BCR:1.0000054291
2025_0_62   SR:0.001456 CR:1.0000054291 BCR:1.0000054291
2025_0_63   SR:0.001310 CR:1.0000054291 BCR:1.0000054291
2025_0_64   SR:0.001179 CR:1.0000054291 BCR:1.0000054291
2025_0_65   SR:0.001061 CR:1.0000054291 BCR:1.0000054291
2025_0_66   SR:0.000955 CR:1.0000054291 BCR:1.0000054291
2025_0_67   SR:0.000860 CR:1.0000054291 BCR:1.0000054291
2025_0_68   SR:0.000774 CR:1.0000054291 BCR:1.0000054291
2025_0_69   SR:0.000696 CR:1.0000054291 BCR:1.0000054291
2025_0_70   SR:0.000627 CR:1.0000054291 BCR:1.0000054291
2025_0_71   SR:0.000564 CR:1.0000054291 BCR:1.0000054291
2025_0_72   SR:0.000508 CR:1.0000054291 BCR:1.0000054291
2025_0_73   SR:0.000457 CR:1.0000054291 BCR:1.0000054291
2025_0_74   SR:0.000411 CR:1.0000054291 BCR:1.0000054291
2025_0_75   SR:0.000370 CR:1.0000054291 BCR:1.0000054291
2025_0_76   SR:0.000333 CR:1.0000054291 BCR:1.0000054291
2025_0_77   SR:0.000300 CR:1.0000054291 BCR:1.0000054291
2025_0_78   SR:0.000270 CR:1.0000054291 BCR:1.0000054291
2025_0_79   SR:0.000243 CR:1.0000054291 BCR:1.0000054291
2025_0_80   SR:0.000218 CR:1.0000054291 BCR:1.0000054291
2025_0_81   SR:0.000197 CR:1.0000054291 BCR:1.0000054291
2025_0_82   SR:0.000177 CR:1.0000054291 BCR:1.0000054291
2025_0_83   SR:0.000159 CR:1.0000054291 BCR:1.0000054291
2025_0_84   SR:0.000143 CR:1.0000054291 BCR:1.0000054291
2025_0_85   SR:0.000129 CR:1.0000054291 BCR:1.0000054291
2025_0_86   SR:0.000116 CR:1.0000054291 BCR:1.0000054291
2025_0_87   SR:0.000104 CR:1.0000054291 BCR:1.0000054291
2025_0_88   SR:0.000094 CR:1.0000054291 BCR:1.0000054291
2025_0_89   SR:0.000085 CR:1.0000054291 BCR:1.0000054291
2025_0_90   SR:0.000076 CR:1.0000001772 BCR:1.0000001772
2025_0_91   SR:0.000069 CR:1.0000001772 BCR:1.0000001772
2025_0_92   SR:0.000062 CR:1.0000001772 BCR:1.0000001772
2025_0_93   SR:0.000056 CR:1.0000001772 BCR:1.0000001772
2025_0_94   SR:0.000050 CR:1.0000001772 BCR:1.0000001772
2025_0_95   SR:0.000045 CR:1.0000001772 BCR:1.0000001772
2025_0_96   SR:0.000040 CR:1.0000001772 BCR:1.0000001772
2025_0_97   SR:0.000036 CR:1.0000001772 BCR:1.0000001772
2025_0_98   SR:0.000033 CR:1.0000001772 BCR:1.0000001772
2025_0_99   SR:0.000030 CR:1.0000001772 BCR:1.0000001772
2025_0_100  SR:0.000027 CR:1.0000001772 BCR:1.0000001772
2025_0_101  SR:0.000024 CR:1.0000001772 BCR:1.0000001772
2025_0_102  SR:0.000022 CR:1.0000001772 BCR:1.0000001772
2025_0_103  SR:0.000019 CR:1.0000001772 BCR:1.0000001772
2025_0_104  SR:0.000017 CR:1.0000001772 BCR:1.0000001772
2025_0_105  SR:0.000016 CR:1.0000001772 BCR:1.0000001772
2025_0_106  SR:0.000014 CR:1.0000001772 BCR:1.0000001772
2025_0_107  SR:0.000013 CR:1.0000001772 BCR:1.0000001772
2025_0_108  SR:0.000011 CR:1.0000001772 BCR:1.0000001772
2025_0_109  SR:0.000010 CR:1.0000001772 BCR:1.0000001772
2025_0_110  SR:0.000009 CR:1.0000001772 BCR:1.0000001772
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 115234, Actual GHG Offset Mg 115234
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.038979
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.896462
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.064559
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.038979 / 0.069959 (DELTA:0.030980)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.896462 / 0.865483 (DELTA:0.030980)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064559 / 0.064559 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71008 / $71008 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61551 / $61551 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64222 / $64222 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71008 / $71008 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61551 / $61551 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64222 / $64222 R:1.000000

cross subsidized price / cost ALT BEV                                 $71008 / $71008 R:1.000000
cross subsidized price / cost ALT ICE                                 $61731 / $61731 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61945 / $61945 R:1.000000
cross subsidized price / cost ALT pickup                              $64222 / $64222 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62385 / $62385 R:1.000000

2025_0_0  SCORE:0.000000, CE:0.030980, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2026  Iteration=0 Nissan
2026_0_0    SR:1.000000 CR:1.0033420324 BCR:1.0033420324
2026_0_1    SR:0.900000 CR:1.0033420324 BCR:1.0033420324
2026_0_2    SR:0.810000 CR:1.0033420324 BCR:1.0033420324
2026_0_3    SR:0.729000 CR:1.0033420324 BCR:1.0033420324
2026_0_4    SR:0.656100 CR:1.0033420324 BCR:1.0033420324
2026_0_5    SR:0.590490 CR:1.0033420324 BCR:1.0033420324
2026_0_6    SR:0.531441 CR:1.0033420324 BCR:1.0033420324
2026_0_7    SR:0.478297 CR:1.0033420324 BCR:1.0033420324
2026_0_8    SR:0.430467 CR:1.0033420324 BCR:1.0033420324
2026_0_9    SR:0.387420 CR:1.0033420324 BCR:1.0033420324
2026_0_10   SR:0.348678 CR:1.0033420324 BCR:1.0033420324
2026_0_11   SR:0.313811 CR:1.0033420324 BCR:1.0033420324
2026_0_12   SR:0.282430 CR:1.0033420324 BCR:1.0033420324
2026_0_13   SR:0.254187 CR:1.0033420324 BCR:1.0033420324
2026_0_14   SR:0.228768 CR:1.0033420324 BCR:1.0033420324
2026_0_15   SR:0.205891 CR:1.0033420324 BCR:1.0033420324
2026_0_16   SR:0.185302 CR:1.0033420324 BCR:1.0033420324
2026_0_17   SR:0.166772 CR:1.0014051199 BCR:1.0014051199
2026_0_18   SR:0.150095 CR:1.0011147261 BCR:1.0011147261
2026_0_19   SR:0.135085 CR:1.0011147261 BCR:1.0011147261
2026_0_20   SR:0.121577 CR:1.0011147261 BCR:1.0011147261
2026_0_21   SR:0.109419 CR:1.0009791851 BCR:1.0009791851
2026_0_22   SR:0.098477 CR:1.0009791851 BCR:1.0009791851
2026_0_23   SR:0.088629 CR:1.0009791851 BCR:1.0009791851
2026_0_24   SR:0.079766 CR:1.0009791851 BCR:1.0009791851
2026_0_25   SR:0.071790 CR:1.0009791851 BCR:1.0009791851
2026_0_26   SR:0.064611 CR:1.0009791851 BCR:1.0009791851
2026_0_27   SR:0.058150 CR:1.0003331900 BCR:1.0003331900
2026_0_28   SR:0.052335 CR:1.0002065897 BCR:1.0002065897
2026_0_29   SR:0.047101 CR:1.0002065897 BCR:1.0002065897
2026_0_30   SR:0.042391 CR:1.0002065897 BCR:1.0002065897
2026_0_31   SR:0.038152 CR:1.0002065897 BCR:1.0002065897
2026_0_32   SR:0.034337 CR:1.0002065897 BCR:1.0002065897
2026_0_33   SR:0.030903 CR:1.0002065897 BCR:1.0002065897
2026_0_34   SR:0.027813 CR:1.0001860857 BCR:1.0001860857
2026_0_35   SR:0.025032 CR:1.0001860857 BCR:1.0001860857
2026_0_36   SR:0.022528 CR:1.0001860857 BCR:1.0001860857
2026_0_37   SR:0.020276 CR:1.0001860857 BCR:1.0001860857
2026_0_38   SR:0.018248 CR:1.0001788139 BCR:1.0001788139
2026_0_39   SR:0.016423 CR:1.0001788139 BCR:1.0001788139
2026_0_40   SR:0.014781 CR:1.0001788139 BCR:1.0001788139
2026_0_41   SR:0.013303 CR:1.0001736879 BCR:1.0001736879
2026_0_42   SR:0.011973 CR:1.0001736879 BCR:1.0001736879
2026_0_43   SR:0.010775 CR:1.0001736879 BCR:1.0001736879
2026_0_44   SR:0.009698 CR:1.0001736879 BCR:1.0001736879
2026_0_45   SR:0.008728 CR:1.0001736879 BCR:1.0001736879
2026_0_46   SR:0.007855 CR:1.0001736879 BCR:1.0001736879
2026_0_47   SR:0.007070 CR:1.0001736879 BCR:1.0001736879
2026_0_48   SR:0.006363 CR:1.0001736879 BCR:1.0001736879
2026_0_49   SR:0.005726 CR:1.0001736879 BCR:1.0001736879
2026_0_50   SR:0.005154 CR:1.0001736879 BCR:1.0001736879
2026_0_51   SR:0.004638 CR:1.0000032187 BCR:1.0000032187
2026_0_52   SR:0.004175 CR:1.0000032187 BCR:1.0000032187
2026_0_53   SR:0.003757 CR:1.0000032187 BCR:1.0000032187
2026_0_54   SR:0.003381 CR:1.0000032187 BCR:1.0000032187
2026_0_55   SR:0.003043 CR:1.0000032187 BCR:1.0000032187
2026_0_56   SR:0.002739 CR:1.0000032187 BCR:1.0000032187
2026_0_57   SR:0.002465 CR:1.0000032187 BCR:1.0000032187
2026_0_58   SR:0.002219 CR:1.0000032187 BCR:1.0000032187
2026_0_59   SR:0.001997 CR:1.0000032187 BCR:1.0000032187
2026_0_60   SR:0.001797 CR:1.0000032187 BCR:1.0000032187
2026_0_61   SR:0.001617 CR:1.0000032187 BCR:1.0000032187
2026_0_62   SR:0.001456 CR:1.0000032187 BCR:1.0000032187
2026_0_63   SR:0.001310 CR:1.0000032187 BCR:1.0000032187
2026_0_64   SR:0.001179 CR:1.0000032187 BCR:1.0000032187
2026_0_65   SR:0.001061 CR:1.0000032187 BCR:1.0000032187
2026_0_66   SR:0.000955 CR:1.0000032187 BCR:1.0000032187
2026_0_67   SR:0.000860 CR:1.0000032187 BCR:1.0000032187
2026_0_68   SR:0.000774 CR:1.0000032187 BCR:1.0000032187
2026_0_69   SR:0.000696 CR:1.0000016689 BCR:1.0000016689
2026_0_70   SR:0.000627 CR:1.0000016689 BCR:1.0000016689
2026_0_71   SR:0.000564 CR:1.0000016689 BCR:1.0000016689
2026_0_72   SR:0.000508 CR:1.0000016689 BCR:1.0000016689
2026_0_73   SR:0.000457 CR:1.0000016689 BCR:1.0000016689
2026_0_74   SR:0.000411 CR:1.0000016689 BCR:1.0000016689
2026_0_75   SR:0.000370 CR:1.0000016689 BCR:1.0000016689
2026_0_76   SR:0.000333 CR:1.0000016689 BCR:1.0000016689
2026_0_77   SR:0.000300 CR:1.0000016689 BCR:1.0000016689
2026_0_78   SR:0.000270 CR:1.0000016689 BCR:1.0000016689
2026_0_79   SR:0.000243 CR:1.0000016689 BCR:1.0000016689
2026_0_80   SR:0.000218 CR:1.0000016689 BCR:1.0000016689
2026_0_81   SR:0.000197 CR:1.0000016689 BCR:1.0000016689
2026_0_82   SR:0.000177 CR:1.0000016689 BCR:1.0000016689
2026_0_83   SR:0.000159 CR:1.0000016689 BCR:1.0000016689
2026_0_84   SR:0.000143 CR:1.0000015497 BCR:1.0000015497
2026_0_85   SR:0.000129 CR:1.0000015497 BCR:1.0000015497
2026_0_86   SR:0.000116 CR:1.0000015497 BCR:1.0000015497
2026_0_87   SR:0.000104 CR:1.0000015497 BCR:1.0000015497
2026_0_88   SR:0.000094 CR:1.0000015497 BCR:1.0000015497
2026_0_89   SR:0.000085 CR:1.0000015497 BCR:1.0000015497
2026_0_90   SR:0.000076 CR:1.0000015497 BCR:1.0000015497
2026_0_91   SR:0.000069 CR:1.0000015497 BCR:1.0000015497
2026_0_92   SR:0.000062 CR:1.0000015497 BCR:1.0000015497
2026_0_93   SR:0.000056 CR:1.0000015497 BCR:1.0000015497
2026_0_94   SR:0.000050 CR:1.0000015497 BCR:1.0000015497
2026_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2026_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2026_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2026_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2026_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2026_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2026_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2026_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2026_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2026_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2026_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2026_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2026_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2026_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2026_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2026_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 112145, Actual GHG Offset Mg 112145
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.052783
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.882570
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.064646
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.052783 / 0.080321 (DELTA:0.027538)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.882570 / 0.855032 (DELTA:0.027538)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.001902 (DELTA:0.001902)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064646 / 0.062744 (DELTA:0.001902)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71252 / $71252 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61468 / $61468 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87905 / $87905 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64869 / $64869 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71252 / $71252 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61468 / $61468 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87905 / $87905 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64869 / $64869 R:1.000000

cross subsidized price / cost ALT BEV                                 $71387 / $71387 R:1.000000
cross subsidized price / cost ALT ICE                                 $61700 / $61700 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62020 / $62020 R:1.000000
cross subsidized price / cost ALT pickup                              $64979 / $64979 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62518 / $62518 R:1.000000

2026_0_0  SCORE:0.000521, CE:0.027538, 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 Nissan
2027_0_0    SR:1.000000 CR:1.0009649992 BCR:1.0009649992
2027_0_1    SR:0.900000 CR:1.0009649992 BCR:1.0009649992
2027_0_2    SR:0.810000 CR:1.0009649992 BCR:1.0009649992
2027_0_3    SR:0.729000 CR:1.0009649992 BCR:1.0009649992
2027_0_4    SR:0.656100 CR:1.0009649992 BCR:1.0009649992
2027_0_5    SR:0.590490 CR:1.0009649992 BCR:1.0009649992
2027_0_6    SR:0.531441 CR:1.0009649992 BCR:1.0009649992
2027_0_7    SR:0.478297 CR:1.0009649992 BCR:1.0009649992
2027_0_8    SR:0.430467 CR:1.0009649992 BCR:1.0009649992
2027_0_9    SR:0.387420 CR:1.0009649992 BCR:1.0009649992
2027_0_10   SR:0.348678 CR:1.0009649992 BCR:1.0009649992
2027_0_11   SR:0.313811 CR:1.0009649992 BCR:1.0009649992
2027_0_12   SR:0.282430 CR:1.0009649992 BCR:1.0009649992
2027_0_13   SR:0.254187 CR:1.0009649992 BCR:1.0009649992
2027_0_14   SR:0.228768 CR:1.0009649992 BCR:1.0009649992
2027_0_15   SR:0.205891 CR:1.0009649992 BCR:1.0009649992
2027_0_16   SR:0.185302 CR:1.0005024672 BCR:1.0005024672
2027_0_17   SR:0.166772 CR:1.0005024672 BCR:1.0005024672
2027_0_18   SR:0.150095 CR:1.0005024672 BCR:1.0005024672
2027_0_19   SR:0.135085 CR:1.0005024672 BCR:1.0005024672
2027_0_20   SR:0.121577 CR:1.0005024672 BCR:1.0005024672
2027_0_21   SR:0.109419 CR:1.0005024672 BCR:1.0005024672
2027_0_22   SR:0.098477 CR:1.0005024672 BCR:1.0005024672
2027_0_23   SR:0.088629 CR:1.0005024672 BCR:1.0005024672
2027_0_24   SR:0.079766 CR:1.0005024672 BCR:1.0005024672
2027_0_25   SR:0.071790 CR:1.0005024672 BCR:1.0005024672
2027_0_26   SR:0.064611 CR:1.0005024672 BCR:1.0005024672
2027_0_27   SR:0.058150 CR:1.0005024672 BCR:1.0005024672
2027_0_28   SR:0.052335 CR:1.0005024672 BCR:1.0005024672
2027_0_29   SR:0.047101 CR:1.0005024672 BCR:1.0005024672
2027_0_30   SR:0.042391 CR:1.0005024672 BCR:1.0005024672
2027_0_31   SR:0.038152 CR:1.0005024672 BCR:1.0005024672
2027_0_32   SR:0.034337 CR:1.0005024672 BCR:1.0005024672
2027_0_33   SR:0.030903 CR:1.0005024672 BCR:1.0005024672
2027_0_34   SR:0.027813 CR:1.0005022287 BCR:1.0005022287
2027_0_35   SR:0.025032 CR:1.0005022287 BCR:1.0005022287
2027_0_36   SR:0.022528 CR:1.0005022287 BCR:1.0005022287
2027_0_37   SR:0.020276 CR:1.0005022287 BCR:1.0005022287
2027_0_38   SR:0.018248 CR:1.0005022287 BCR:1.0005022287
2027_0_39   SR:0.016423 CR:1.0005022287 BCR:1.0005022287
2027_0_40   SR:0.014781 CR:1.0005022287 BCR:1.0005022287
2027_0_41   SR:0.013303 CR:1.0005022287 BCR:1.0005022287
2027_0_42   SR:0.011973 CR:1.0000826120 BCR:1.0000826120
2027_0_43   SR:0.010775 CR:1.0000557899 BCR:1.0000557899
2027_0_44   SR:0.009698 CR:1.0000557899 BCR:1.0000557899
2027_0_45   SR:0.008728 CR:1.0000557899 BCR:1.0000557899
2027_0_46   SR:0.007855 CR:1.0000557899 BCR:1.0000557899
2027_0_47   SR:0.007070 CR:1.0000447035 BCR:1.0000447035
2027_0_48   SR:0.006363 CR:1.0000447035 BCR:1.0000447035
2027_0_49   SR:0.005726 CR:1.0000447035 BCR:1.0000447035
2027_0_50   SR:0.005154 CR:1.0000447035 BCR:1.0000447035
2027_0_51   SR:0.004638 CR:1.0000447035 BCR:1.0000447035
2027_0_52   SR:0.004175 CR:1.0000447035 BCR:1.0000447035
2027_0_53   SR:0.003757 CR:1.0000447035 BCR:1.0000447035
2027_0_54   SR:0.003381 CR:1.0000447035 BCR:1.0000447035
2027_0_55   SR:0.003043 CR:1.0000447035 BCR:1.0000447035
2027_0_56   SR:0.002739 CR:1.0000447035 BCR:1.0000447035
2027_0_57   SR:0.002465 CR:1.0000447035 BCR:1.0000447035
2027_0_58   SR:0.002219 CR:1.0000447035 BCR:1.0000447035
2027_0_59   SR:0.001997 CR:1.0000447035 BCR:1.0000447035
2027_0_60   SR:0.001797 CR:1.0000443459 BCR:1.0000443459
2027_0_61   SR:0.001617 CR:1.0000443459 BCR:1.0000443459
2027_0_62   SR:0.001456 CR:1.0000437498 BCR:1.0000437498
2027_0_63   SR:0.001310 CR:1.0000437498 BCR:1.0000437498
2027_0_64   SR:0.001179 CR:1.0000436306 BCR:1.0000436306
2027_0_65   SR:0.001061 CR:1.0000044107 BCR:1.0000044107
2027_0_66   SR:0.000955 CR:1.0000044107 BCR:1.0000044107
2027_0_67   SR:0.000860 CR:1.0000044107 BCR:1.0000044107
2027_0_68   SR:0.000774 CR:1.0000025034 BCR:1.0000025034
2027_0_69   SR:0.000696 CR:1.0000025034 BCR:1.0000025034
2027_0_70   SR:0.000627 CR:1.0000025034 BCR:1.0000025034
2027_0_71   SR:0.000564 CR:1.0000025034 BCR:1.0000025034
2027_0_72   SR:0.000508 CR:1.0000025034 BCR:1.0000025034
2027_0_73   SR:0.000457 CR:1.0000025034 BCR:1.0000025034
2027_0_74   SR:0.000411 CR:1.0000025034 BCR:1.0000025034
2027_0_75   SR:0.000370 CR:1.0000023842 BCR:1.0000023842
2027_0_76   SR:0.000333 CR:1.0000023842 BCR:1.0000023842
2027_0_77   SR:0.000300 CR:1.0000023842 BCR:1.0000023842
2027_0_78   SR:0.000270 CR:1.0000023842 BCR:1.0000023842
2027_0_79   SR:0.000243 CR:1.0000022650 BCR:1.0000022650
2027_0_80   SR:0.000218 CR:1.0000022650 BCR:1.0000022650
2027_0_81   SR:0.000197 CR:1.0000022650 BCR:1.0000022650
2027_0_82   SR:0.000177 CR:1.0000022650 BCR:1.0000022650
2027_0_83   SR:0.000159 CR:1.0000022650 BCR:1.0000022650
2027_0_84   SR:0.000143 CR:1.0000022650 BCR:1.0000022650
2027_0_85   SR:0.000129 CR:1.0000022650 BCR:1.0000022650
2027_0_86   SR:0.000116 CR:1.0000022650 BCR:1.0000022650
2027_0_87   SR:0.000104 CR:1.0000022650 BCR:1.0000022650
2027_0_88   SR:0.000094 CR:1.0000022650 BCR:1.0000022650
2027_0_89   SR:0.000085 CR:1.0000022650 BCR:1.0000022650
2027_0_90   SR:0.000076 CR:1.0000022650 BCR:1.0000022650
2027_0_91   SR:0.000069 CR:1.0000022650 BCR:1.0000022650
2027_0_92   SR:0.000062 CR:1.0000022650 BCR:1.0000022650
2027_0_93   SR:0.000056 CR:1.0000002384 BCR:1.0000002384
2027_0_94   SR:0.000050 CR:1.0000002384 BCR:1.0000002384
2027_0_95   SR:0.000045 CR:1.0000002384 BCR:1.0000002384
2027_0_96   SR:0.000040 CR:1.0000002384 BCR:1.0000002384
2027_0_97   SR:0.000036 CR:1.0000002384 BCR:1.0000002384
2027_0_98   SR:0.000033 CR:1.0000002384 BCR:1.0000002384
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 138074, Actual GHG Offset Mg 138074
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.133186
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.802465
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.064349
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.133186 / 0.112915 (DELTA:0.020271)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.802465 / 0.822736 (DELTA:0.020271)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.002970 (DELTA:0.002970)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064349 / 0.061379 (DELTA:0.002970)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69129 / $69129 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61387 / $61387 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84290 / $84290 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64782 / $64782 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69129 / $69129 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61387 / $61387 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84290 / $84290 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64782 / $64782 R:1.000000

cross subsidized price / cost ALT BEV                                 $69179 / $69179 R:1.000000
cross subsidized price / cost ALT ICE                                 $61639 / $61639 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62489 / $62489 R:1.000000
cross subsidized price / cost ALT pickup                              $64887 / $64887 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62537 / $62537 R:1.000000

2027_0_0  SCORE:0.000813, CE:0.020271, 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 Nissan
2028_0_0    SR:1.000000 CR:1.0022735596 BCR:1.0022735596
2028_0_1    SR:0.900000 CR:1.0022735596 BCR:1.0022735596
2028_0_2    SR:0.810000 CR:1.0022735596 BCR:1.0022735596
2028_0_3    SR:0.729000 CR:1.0022735596 BCR:1.0022735596
2028_0_4    SR:0.656100 CR:1.0022735596 BCR:1.0022735596
2028_0_5    SR:0.590490 CR:1.0022735596 BCR:1.0022735596
2028_0_6    SR:0.531441 CR:1.0022735596 BCR:1.0022735596
2028_0_7    SR:0.478297 CR:1.0022735596 BCR:1.0022735596
2028_0_8    SR:0.430467 CR:1.0022735596 BCR:1.0022735596
2028_0_9    SR:0.387420 CR:1.0022735596 BCR:1.0022735596
2028_0_10   SR:0.348678 CR:1.0022735596 BCR:1.0022735596
2028_0_11   SR:0.313811 CR:1.0022735596 BCR:1.0022735596
2028_0_12   SR:0.282430 CR:1.0022735596 BCR:1.0022735596
2028_0_13   SR:0.254187 CR:1.0022735596 BCR:1.0022735596
2028_0_14   SR:0.228768 CR:1.0022735596 BCR:1.0022735596
2028_0_15   SR:0.205891 CR:1.0022735596 BCR:1.0022735596
2028_0_16   SR:0.185302 CR:1.0022735596 BCR:1.0022735596
2028_0_17   SR:0.166772 CR:1.0022735596 BCR:1.0022735596
2028_0_18   SR:0.150095 CR:1.0022735596 BCR:1.0022735596
2028_0_19   SR:0.135085 CR:1.0022735596 BCR:1.0022735596
2028_0_20   SR:0.121577 CR:1.0022538900 BCR:1.0022538900
2028_0_21   SR:0.109419 CR:1.0022538900 BCR:1.0022538900
2028_0_22   SR:0.098477 CR:1.0022538900 BCR:1.0022538900
2028_0_23   SR:0.088629 CR:1.0022538900 BCR:1.0022538900
2028_0_24   SR:0.079766 CR:1.0022538900 BCR:1.0022538900
2028_0_25   SR:0.071790 CR:1.0022538900 BCR:1.0022538900
2028_0_26   SR:0.064611 CR:1.0022538900 BCR:1.0022538900
2028_0_27   SR:0.058150 CR:1.0022538900 BCR:1.0022538900
2028_0_28   SR:0.052335 CR:1.0004242659 BCR:1.0004242659
2028_0_29   SR:0.047101 CR:1.0003061295 BCR:1.0003061295
2028_0_30   SR:0.042391 CR:1.0003061295 BCR:1.0003061295
2028_0_31   SR:0.038152 CR:1.0002211332 BCR:1.0002211332
2028_0_32   SR:0.034337 CR:1.0002211332 BCR:1.0002211332
2028_0_33   SR:0.030903 CR:1.0002211332 BCR:1.0002211332
2028_0_34   SR:0.027813 CR:1.0002211332 BCR:1.0002211332
2028_0_35   SR:0.025032 CR:1.0002211332 BCR:1.0002211332
2028_0_36   SR:0.022528 CR:1.0002211332 BCR:1.0002211332
2028_0_37   SR:0.020276 CR:1.0002211332 BCR:1.0002211332
2028_0_38   SR:0.018248 CR:1.0002211332 BCR:1.0002211332
2028_0_39   SR:0.016423 CR:1.0002188683 BCR:1.0002188683
2028_0_40   SR:0.014781 CR:1.0002188683 BCR:1.0002188683
2028_0_41   SR:0.013303 CR:1.0002188683 BCR:1.0002188683
2028_0_42   SR:0.011973 CR:1.0002188683 BCR:1.0002188683
2028_0_43   SR:0.010775 CR:1.0002188683 BCR:1.0002188683
2028_0_44   SR:0.009698 CR:1.0002188683 BCR:1.0002188683
2028_0_45   SR:0.008728 CR:1.0002188683 BCR:1.0002188683
2028_0_46   SR:0.007855 CR:1.0002188683 BCR:1.0002188683
2028_0_47   SR:0.007070 CR:1.0002188683 BCR:1.0002188683
2028_0_48   SR:0.006363 CR:1.0002188683 BCR:1.0002188683
2028_0_49   SR:0.005726 CR:1.0000025034 BCR:1.0000025034
2028_0_50   SR:0.005154 CR:1.0000025034 BCR:1.0000025034
2028_0_51   SR:0.004638 CR:1.0000025034 BCR:1.0000025034
2028_0_52   SR:0.004175 CR:1.0000025034 BCR:1.0000025034
2028_0_53   SR:0.003757 CR:1.0000025034 BCR:1.0000025034
2028_0_54   SR:0.003381 CR:1.0000025034 BCR:1.0000025034
2028_0_55   SR:0.003043 CR:1.0000025034 BCR:1.0000025034
2028_0_56   SR:0.002739 CR:1.0000025034 BCR:1.0000025034
2028_0_57   SR:0.002465 CR:1.0000025034 BCR:1.0000025034
2028_0_58   SR:0.002219 CR:1.0000025034 BCR:1.0000025034
2028_0_59   SR:0.001997 CR:1.0000025034 BCR:1.0000025034
2028_0_60   SR:0.001797 CR:1.0000025034 BCR:1.0000025034
2028_0_61   SR:0.001617 CR:1.0000025034 BCR:1.0000025034
2028_0_62   SR:0.001456 CR:1.0000025034 BCR:1.0000025034
2028_0_63   SR:0.001310 CR:1.0000025034 BCR:1.0000025034
2028_0_64   SR:0.001179 CR:1.0000025034 BCR:1.0000025034
2028_0_65   SR:0.001061 CR:1.0000025034 BCR:1.0000025034
2028_0_66   SR:0.000955 CR:1.0000025034 BCR:1.0000025034
2028_0_67   SR:0.000860 CR:1.0000025034 BCR:1.0000025034
2028_0_68   SR:0.000774 CR:1.0000025034 BCR:1.0000025034
2028_0_69   SR:0.000696 CR:1.0000025034 BCR:1.0000025034
2028_0_70   SR:0.000627 CR:1.0000025034 BCR:1.0000025034
2028_0_71   SR:0.000564 CR:1.0000025034 BCR:1.0000025034
2028_0_72   SR:0.000508 CR:1.0000025034 BCR:1.0000025034
2028_0_73   SR:0.000457 CR:1.0000025034 BCR:1.0000025034
2028_0_74   SR:0.000411 CR:1.0000013113 BCR:1.0000013113
2028_0_75   SR:0.000370 CR:1.0000013113 BCR:1.0000013113
2028_0_76   SR:0.000333 CR:1.0000013113 BCR:1.0000013113
2028_0_77   SR:0.000300 CR:1.0000013113 BCR:1.0000013113
2028_0_78   SR:0.000270 CR:1.0000013113 BCR:1.0000013113
2028_0_79   SR:0.000243 CR:1.0000013113 BCR:1.0000013113
2028_0_80   SR:0.000218 CR:1.0000013113 BCR:1.0000013113
2028_0_81   SR:0.000197 CR:1.0000013113 BCR:1.0000013113
2028_0_82   SR:0.000177 CR:1.0000013113 BCR:1.0000013113
2028_0_83   SR:0.000159 CR:1.0000013113 BCR:1.0000013113
2028_0_84   SR:0.000143 CR:1.0000013113 BCR:1.0000013113
2028_0_85   SR:0.000129 CR:1.0000013113 BCR:1.0000013113
2028_0_86   SR:0.000116 CR:1.0000013113 BCR:1.0000013113
2028_0_87   SR:0.000104 CR:1.0000013113 BCR:1.0000013113
2028_0_88   SR:0.000094 CR:1.0000013113 BCR:1.0000013113
2028_0_89   SR:0.000085 CR:1.0000013113 BCR:1.0000013113
2028_0_90   SR:0.000076 CR:1.0000013113 BCR:1.0000013113
2028_0_91   SR:0.000069 CR:1.0000013113 BCR:1.0000013113
2028_0_92   SR:0.000062 CR:1.0000013113 BCR:1.0000013113
2028_0_93   SR:0.000056 CR:1.0000013113 BCR:1.0000013113
2028_0_94   SR:0.000050 CR:1.0000013113 BCR:1.0000013113
2028_0_95   SR:0.000045 CR:1.0000013113 BCR:1.0000013113
2028_0_96   SR:0.000040 CR:1.0000013113 BCR:1.0000013113
2028_0_97   SR:0.000036 CR:1.0000013113 BCR:1.0000013113
2028_0_98   SR:0.000033 CR:1.0000013113 BCR:1.0000013113
2028_0_99   SR:0.000030 CR:1.0000002384 BCR:1.0000002384
2028_0_100  SR:0.000027 CR:1.0000002384 BCR:1.0000002384
2028_0_101  SR:0.000024 CR:1.0000002384 BCR:1.0000002384
2028_0_102  SR:0.000022 CR:1.0000002384 BCR:1.0000002384
2028_0_103  SR:0.000019 CR:1.0000002384 BCR:1.0000002384
2028_0_104  SR:0.000017 CR:1.0000002384 BCR:1.0000002384
2028_0_105  SR:0.000016 CR:1.0000002384 BCR:1.0000002384
2028_0_106  SR:0.000014 CR:1.0000002384 BCR:1.0000002384
2028_0_107  SR:0.000013 CR:1.0000002384 BCR:1.0000002384
2028_0_108  SR:0.000011 CR:1.0000002384 BCR:1.0000002384
2028_0_109  SR:0.000010 CR:1.0000002384 BCR:1.0000002384
2028_0_110  SR:0.000009 CR:1.0000002384 BCR:1.0000002384
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 138311, Actual GHG Offset Mg 138311
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.133520
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.801837
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.064643
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.133520 / 0.148038 (DELTA:0.014518)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.801837 / 0.787319 (DELTA:0.014518)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.004234 (DELTA:0.004234)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064643 / 0.060410 (DELTA:0.004234)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67779 / $67779 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61307 / $61307 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82030 / $82030 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64697 / $64697 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67779 / $67779 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61307 / $61307 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82030 / $82030 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64697 / $64697 R:1.000000

cross subsidized price / cost ALT BEV                                 $67828 / $67828 R:1.000000
cross subsidized price / cost ALT ICE                                 $61560 / $61560 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62231 / $62231 R:1.000000
cross subsidized price / cost ALT pickup                              $64798 / $64798 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62557 / $62557 R:1.000000

2028_0_0  SCORE:0.001159, CE:0.014518, 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 Nissan
2029_0_0    SR:1.000000 CR:1.0041416883 BCR:1.0041416883
2029_0_1    SR:0.900000 CR:1.0041416883 BCR:1.0041416883
2029_0_2    SR:0.810000 CR:1.0041416883 BCR:1.0041416883
2029_0_3    SR:0.729000 CR:1.0041416883 BCR:1.0041416883
2029_0_4    SR:0.656100 CR:1.0041416883 BCR:1.0041416883
2029_0_5    SR:0.590490 CR:1.0041416883 BCR:1.0041416883
2029_0_6    SR:0.531441 CR:1.0041416883 BCR:1.0041416883
2029_0_7    SR:0.478297 CR:1.0041416883 BCR:1.0041416883
2029_0_8    SR:0.430467 CR:1.0041416883 BCR:1.0041416883
2029_0_9    SR:0.387420 CR:1.0041416883 BCR:1.0041416883
2029_0_10   SR:0.348678 CR:1.0041416883 BCR:1.0041416883
2029_0_11   SR:0.313811 CR:1.0041416883 BCR:1.0041416883
2029_0_12   SR:0.282430 CR:1.0041416883 BCR:1.0041416883
2029_0_13   SR:0.254187 CR:1.0041416883 BCR:1.0041416883
2029_0_14   SR:0.228768 CR:1.0041416883 BCR:1.0041416883
2029_0_15   SR:0.205891 CR:1.0023065805 BCR:1.0023065805
2029_0_16   SR:0.185302 CR:1.0023065805 BCR:1.0023065805
2029_0_17   SR:0.166772 CR:1.0014431477 BCR:1.0014431477
2029_0_18   SR:0.150095 CR:1.0014431477 BCR:1.0014431477
2029_0_19   SR:0.135085 CR:1.0012023449 BCR:1.0012023449
2029_0_20   SR:0.121577 CR:1.0012023449 BCR:1.0012023449
2029_0_21   SR:0.109419 CR:1.0012023449 BCR:1.0012023449
2029_0_22   SR:0.098477 CR:1.0012023449 BCR:1.0012023449
2029_0_23   SR:0.088629 CR:1.0012023449 BCR:1.0012023449
2029_0_24   SR:0.079766 CR:1.0011917353 BCR:1.0011917353
2029_0_25   SR:0.071790 CR:1.0011917353 BCR:1.0011917353
2029_0_26   SR:0.064611 CR:1.0011296272 BCR:1.0011296272
2029_0_27   SR:0.058150 CR:1.0011296272 BCR:1.0011296272
2029_0_28   SR:0.052335 CR:1.0011296272 BCR:1.0011296272
2029_0_29   SR:0.047101 CR:1.0011296272 BCR:1.0011296272
2029_0_30   SR:0.042391 CR:1.0011296272 BCR:1.0011296272
2029_0_31   SR:0.038152 CR:1.0011296272 BCR:1.0011296272
2029_0_32   SR:0.034337 CR:1.0011296272 BCR:1.0011296272
2029_0_33   SR:0.030903 CR:1.0011296272 BCR:1.0011296272
2029_0_34   SR:0.027813 CR:1.0001444817 BCR:1.0001444817
2029_0_35   SR:0.025032 CR:1.0000815392 BCR:1.0000815392
2029_0_36   SR:0.022528 CR:1.0000815392 BCR:1.0000815392
2029_0_37   SR:0.020276 CR:1.0000815392 BCR:1.0000815392
2029_0_38   SR:0.018248 CR:1.0000815392 BCR:1.0000815392
2029_0_39   SR:0.016423 CR:1.0000815392 BCR:1.0000815392
2029_0_40   SR:0.014781 CR:1.0000815392 BCR:1.0000815392
2029_0_41   SR:0.013303 CR:1.0000815392 BCR:1.0000815392
2029_0_42   SR:0.011973 CR:1.0000780821 BCR:1.0000780821
2029_0_43   SR:0.010775 CR:1.0000780821 BCR:1.0000780821
2029_0_44   SR:0.009698 CR:1.0000780821 BCR:1.0000780821
2029_0_45   SR:0.008728 CR:1.0000780821 BCR:1.0000780821
2029_0_46   SR:0.007855 CR:1.0000753403 BCR:1.0000753403
2029_0_47   SR:0.007070 CR:1.0000753403 BCR:1.0000753403
2029_0_48   SR:0.006363 CR:1.0000753403 BCR:1.0000753403
2029_0_49   SR:0.005726 CR:1.0000753403 BCR:1.0000753403
2029_0_50   SR:0.005154 CR:1.0000753403 BCR:1.0000753403
2029_0_51   SR:0.004638 CR:1.0000753403 BCR:1.0000753403
2029_0_52   SR:0.004175 CR:1.0000747442 BCR:1.0000747442
2029_0_53   SR:0.003757 CR:1.0000747442 BCR:1.0000747442
2029_0_54   SR:0.003381 CR:1.0000747442 BCR:1.0000747442
2029_0_55   SR:0.003043 CR:1.0000747442 BCR:1.0000747442
2029_0_56   SR:0.002739 CR:1.0000747442 BCR:1.0000747442
2029_0_57   SR:0.002465 CR:1.0000747442 BCR:1.0000747442
2029_0_58   SR:0.002219 CR:1.0000747442 BCR:1.0000747442
2029_0_59   SR:0.001997 CR:1.0000747442 BCR:1.0000747442
2029_0_60   SR:0.001797 CR:1.0000121593 BCR:1.0000121593
2029_0_61   SR:0.001617 CR:1.0000081062 BCR:1.0000081062
2029_0_62   SR:0.001456 CR:1.0000081062 BCR:1.0000081062
2029_0_63   SR:0.001310 CR:1.0000081062 BCR:1.0000081062
2029_0_64   SR:0.001179 CR:1.0000081062 BCR:1.0000081062
2029_0_65   SR:0.001061 CR:1.0000064373 BCR:1.0000064373
2029_0_66   SR:0.000955 CR:1.0000064373 BCR:1.0000064373
2029_0_67   SR:0.000860 CR:1.0000064373 BCR:1.0000064373
2029_0_68   SR:0.000774 CR:1.0000064373 BCR:1.0000064373
2029_0_69   SR:0.000696 CR:1.0000064373 BCR:1.0000064373
2029_0_70   SR:0.000627 CR:1.0000064373 BCR:1.0000064373
2029_0_71   SR:0.000564 CR:1.0000064373 BCR:1.0000064373
2029_0_72   SR:0.000508 CR:1.0000064373 BCR:1.0000064373
2029_0_73   SR:0.000457 CR:1.0000064373 BCR:1.0000064373
2029_0_74   SR:0.000411 CR:1.0000064373 BCR:1.0000064373
2029_0_75   SR:0.000370 CR:1.0000064373 BCR:1.0000064373
2029_0_76   SR:0.000333 CR:1.0000064373 BCR:1.0000064373
2029_0_77   SR:0.000300 CR:1.0000064373 BCR:1.0000064373
2029_0_78   SR:0.000270 CR:1.0000064373 BCR:1.0000064373
2029_0_79   SR:0.000243 CR:1.0000064373 BCR:1.0000064373
2029_0_80   SR:0.000218 CR:1.0000063181 BCR:1.0000063181
2029_0_81   SR:0.000197 CR:1.0000063181 BCR:1.0000063181
2029_0_82   SR:0.000177 CR:1.0000061989 BCR:1.0000061989
2029_0_83   SR:0.000159 CR:1.0000005960 BCR:1.0000005960
2029_0_84   SR:0.000143 CR:1.0000005960 BCR:1.0000005960
2029_0_85   SR:0.000129 CR:1.0000005960 BCR:1.0000005960
2029_0_86   SR:0.000116 CR:1.0000005960 BCR:1.0000005960
2029_0_87   SR:0.000104 CR:1.0000005960 BCR:1.0000005960
2029_0_88   SR:0.000094 CR:1.0000002384 BCR:1.0000002384
2029_0_89   SR:0.000085 CR:1.0000002384 BCR:1.0000002384
2029_0_90   SR:0.000076 CR:1.0000002384 BCR:1.0000002384
2029_0_91   SR:0.000069 CR:1.0000002384 BCR:1.0000002384
2029_0_92   SR:0.000062 CR:1.0000002384 BCR:1.0000002384
2029_0_93   SR:0.000056 CR:1.0000002384 BCR:1.0000002384
2029_0_94   SR:0.000050 CR:1.0000002384 BCR:1.0000002384
2029_0_95   SR:0.000045 CR:1.0000002384 BCR:1.0000002384
2029_0_96   SR:0.000040 CR:1.0000002384 BCR:1.0000002384
2029_0_97   SR:0.000036 CR:1.0000002384 BCR:1.0000002384
2029_0_98   SR:0.000033 CR:1.0000002384 BCR:1.0000002384
2029_0_99   SR:0.000030 CR:1.0000002384 BCR:1.0000002384
2029_0_100  SR:0.000027 CR:1.0000002384 BCR:1.0000002384
2029_0_101  SR:0.000024 CR:1.0000002384 BCR:1.0000002384
2029_0_102  SR:0.000022 CR:1.0000002384 BCR:1.0000002384
2029_0_103  SR:0.000019 CR:1.0000002384 BCR:1.0000002384
2029_0_104  SR:0.000017 CR:1.0000002384 BCR:1.0000002384
2029_0_105  SR:0.000016 CR:1.0000002384 BCR:1.0000002384
2029_0_106  SR:0.000014 CR:1.0000002384 BCR:1.0000002384
2029_0_107  SR:0.000013 CR:1.0000002384 BCR:1.0000002384
2029_0_108  SR:0.000011 CR:1.0000002384 BCR:1.0000002384
2029_0_109  SR:0.000010 CR:1.0000002384 BCR:1.0000002384
2029_0_110  SR:0.000009 CR:1.0000002384 BCR:1.0000002384
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 132812, Actual GHG Offset Mg 132812
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.121922
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.813272
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.064806
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               = 0.121922 / 0.183195 (DELTA:0.061273)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.813272 / 0.751999 (DELTA:0.061273)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.005591 (DELTA:0.005591)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064806 / 0.059215 (DELTA:0.005591)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66818 / $66818 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61228 / $61228 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80442 / $80442 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64613 / $64613 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66818 / $66818 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61228 / $61228 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80442 / $80442 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64613 / $64613 R:1.000000

cross subsidized price / cost ALT BEV                                 $66870 / $66870 R:1.000000
cross subsidized price / cost ALT ICE                                 $61478 / $61478 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61957 / $61957 R:1.000000
cross subsidized price / cost ALT pickup                              $64712 / $64712 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62560 / $62560 R:1.000000

2029_0_0  SCORE:0.001531, CE:0.061273, 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 Nissan
2030_0_0    SR:1.000000 CR:0.9999059952 BCR:0.9999059952
2030_0_1    SR:0.900000 CR:0.9999059952 BCR:0.9999059952
2030_0_2    SR:0.810000 CR:0.9999059952 BCR:0.9999059952
2030_0_3    SR:0.729000 CR:0.9999059952 BCR:0.9999059952
2030_0_4    SR:0.656100 CR:0.9999059952 BCR:0.9999059952
2030_0_5    SR:0.590490 CR:0.9999059952 BCR:0.9999059952
2030_0_6    SR:0.531441 CR:0.9999059952 BCR:0.9999059952
2030_0_7    SR:0.478297 CR:0.9999059952 BCR:0.9999059952
2030_0_8    SR:0.430467 CR:0.9999059952 BCR:0.9999059952
2030_0_9    SR:0.387420 CR:0.9999059952 BCR:0.9999059952
2030_0_10   SR:0.348678 CR:0.9999059952 BCR:0.9999059952
2030_0_11   SR:0.313811 CR:0.9999078413 BCR:0.9999078413
2030_0_12   SR:0.282430 CR:0.9999078413 BCR:0.9999078413
2030_0_13   SR:0.254187 CR:0.9999078413 BCR:0.9999078413
2030_0_14   SR:0.228768 CR:0.9999078413 BCR:0.9999078413
2030_0_15   SR:0.205891 CR:0.9999078413 BCR:0.9999078413
2030_0_16   SR:0.185302 CR:0.9999078413 BCR:0.9999078413
2030_0_17   SR:0.166772 CR:0.9999078413 BCR:0.9999078413
2030_0_18   SR:0.150095 CR:0.9999078413 BCR:0.9999078413
2030_0_19   SR:0.135085 CR:0.9999078413 BCR:0.9999078413
2030_0_20   SR:0.121577 CR:0.9999078413 BCR:0.9999078413
2030_0_21   SR:0.109419 CR:0.9999078413 BCR:0.9999078413
2030_0_22   SR:0.098477 CR:1.0000329914 BCR:1.0000329914
2030_0_23   SR:0.088629 CR:1.0000329914 BCR:1.0000329914
2030_0_24   SR:0.079766 CR:1.0000329914 BCR:1.0000329914
2030_0_25   SR:0.071790 CR:1.0000329914 BCR:1.0000329914
2030_0_26   SR:0.064611 CR:1.0000329914 BCR:1.0000329914
2030_0_27   SR:0.058150 CR:1.0000329914 BCR:1.0000329914
2030_0_28   SR:0.052335 CR:1.0000078349 BCR:1.0000078349
2030_0_29   SR:0.047101 CR:1.0000078349 BCR:1.0000078349
2030_0_30   SR:0.042391 CR:1.0000078349 BCR:1.0000078349
2030_0_31   SR:0.038152 CR:1.0000078349 BCR:1.0000078349
2030_0_32   SR:0.034337 CR:1.0000078349 BCR:1.0000078349
2030_0_33   SR:0.030903 CR:1.0000078349 BCR:1.0000078349
2030_0_34   SR:0.027813 CR:1.0000078349 BCR:1.0000078349
2030_0_35   SR:0.025032 CR:1.0000078349 BCR:1.0000078349
2030_0_36   SR:0.022528 CR:1.0000078349 BCR:1.0000078349
2030_0_37   SR:0.020276 CR:1.0000078349 BCR:1.0000078349
2030_0_38   SR:0.018248 CR:1.0000078349 BCR:1.0000078349
2030_0_39   SR:0.016423 CR:1.0000078349 BCR:1.0000078349
2030_0_40   SR:0.014781 CR:1.0000078349 BCR:1.0000078349
2030_0_41   SR:0.013303 CR:1.0000078349 BCR:1.0000078349
2030_0_42   SR:0.011973 CR:1.0000078349 BCR:1.0000078349
2030_0_43   SR:0.010775 CR:1.0000078349 BCR:1.0000078349
2030_0_44   SR:0.009698 CR:1.0000078349 BCR:1.0000078349
2030_0_45   SR:0.008728 CR:1.0000078349 BCR:1.0000078349
2030_0_46   SR:0.007855 CR:1.0000078349 BCR:1.0000078349
2030_0_47   SR:0.007070 CR:1.0000078349 BCR:1.0000078349
2030_0_48   SR:0.006363 CR:1.0000078349 BCR:1.0000078349
2030_0_49   SR:0.005726 CR:0.9999932701 BCR:0.9999932701
2030_0_50   SR:0.005154 CR:0.9999947271 BCR:0.9999947271
2030_0_51   SR:0.004638 CR:0.9999960383 BCR:0.9999960383
2030_0_52   SR:0.004175 CR:0.9999972192 BCR:0.9999972192
2030_0_53   SR:0.003757 CR:0.9999982814 BCR:0.9999982814
2030_0_54   SR:0.003381 CR:0.9999992373 BCR:0.9999992373
2030_0_55   SR:0.003043 CR:1.0000000937 BCR:1.0000000937
2030_0_56   SR:0.002739 CR:1.0000000937 BCR:1.0000000937
2030_0_57   SR:0.002465 CR:1.0000000937 BCR:1.0000000937
2030_0_58   SR:0.002219 CR:1.0000000937 BCR:1.0000000937
2030_0_59   SR:0.001997 CR:1.0000000937 BCR:1.0000000937
2030_0_60   SR:0.001797 CR:1.0000000937 BCR:1.0000000937
2030_0_61   SR:0.001617 CR:1.0000000937 BCR:1.0000000937
2030_0_62   SR:0.001456 CR:1.0000000937 BCR:1.0000000937
2030_0_63   SR:0.001310 CR:1.0000000937 BCR:1.0000000937
2030_0_64   SR:0.001179 CR:1.0000000937 BCR:1.0000000937
2030_0_65   SR:0.001061 CR:1.0000000937 BCR:1.0000000937
2030_0_66   SR:0.000955 CR:1.0000000937 BCR:1.0000000937
2030_0_67   SR:0.000860 CR:1.0000000522 BCR:1.0000000522
2030_0_68   SR:0.000774 CR:1.0000000522 BCR:1.0000000522
2030_0_69   SR:0.000696 CR:1.0000000522 BCR:1.0000000522
2030_0_70   SR:0.000627 CR:1.0000000522 BCR:1.0000000522
2030_0_71   SR:0.000564 CR:1.0000000522 BCR:1.0000000522
2030_0_72   SR:0.000508 CR:1.0000000522 BCR:1.0000000522
2030_0_73   SR:0.000457 CR:1.0000000458 BCR:1.0000000458
2030_0_74   SR:0.000411 CR:1.0000000458 BCR:1.0000000458
2030_0_75   SR:0.000370 CR:1.0000000458 BCR:1.0000000458
2030_0_76   SR:0.000333 CR:1.0000000458 BCR:1.0000000458
2030_0_77   SR:0.000300 CR:1.0000000458 BCR:1.0000000458
2030_0_78   SR:0.000270 CR:1.0000000458 BCR:1.0000000458
2030_0_79   SR:0.000243 CR:1.0000000458 BCR:1.0000000458
2030_0_80   SR:0.000218 CR:1.0000000103 BCR:1.0000000103
2030_0_81   SR:0.000197 CR:1.0000000103 BCR:1.0000000103
2030_0_82   SR:0.000177 CR:1.0000000103 BCR:1.0000000103
2030_0_83   SR:0.000159 CR:1.0000000103 BCR:1.0000000103
2030_0_84   SR:0.000143 CR:1.0000000103 BCR:1.0000000103
2030_0_85   SR:0.000129 CR:1.0000000103 BCR:1.0000000103
2030_0_86   SR:0.000116 CR:1.0000000103 BCR:1.0000000103
2030_0_87   SR:0.000104 CR:1.0000000103 BCR:1.0000000103
2030_0_88   SR:0.000094 CR:1.0000000103 BCR:1.0000000103
2030_0_89   SR:0.000085 CR:1.0000000103 BCR:1.0000000103
2030_0_90   SR:0.000076 CR:1.0000000103 BCR:1.0000000103
2030_0_91   SR:0.000069 CR:1.0000000103 BCR:1.0000000103
2030_0_92   SR:0.000062 CR:1.0000000103 BCR:1.0000000103
2030_0_93   SR:0.000056 CR:1.0000000103 BCR:1.0000000103
2030_0_94   SR:0.000050 CR:1.0000000103 BCR:1.0000000103
2030_0_95   SR:0.000045 CR:1.0000000103 BCR:1.0000000103
2030_0_96   SR:0.000040 CR:1.0000000040 BCR:1.0000000040
2030_0_97   SR:0.000036 CR:1.0000000040 BCR:1.0000000040
2030_0_98   SR:0.000033 CR:1.0000000040 BCR:1.0000000040
2030_0_99   SR:0.000030 CR:1.0000000040 BCR:1.0000000040
2030_0_100  SR:0.000027 CR:1.0000000040 BCR:1.0000000040
2030_0_101  SR:0.000024 CR:1.0000000010 BCR:1.0000000010
2030_0_102  SR:0.000022 CR:1.0000000010 BCR:1.0000000010
2030_0_103  SR:0.000019 CR:1.0000000010 BCR:1.0000000010
2030_0_104  SR:0.000017 CR:1.0000000010 BCR:1.0000000010
2030_0_105  SR:0.000016 CR:1.0000000010 BCR:1.0000000010
2030_0_106  SR:0.000014 CR:1.0000000010 BCR:1.0000000010
2030_0_107  SR:0.000013 CR:1.0000000010 BCR:1.0000000010
2030_0_108  SR:0.000011 CR:1.0000000010 BCR:1.0000000010
2030_0_109  SR:0.000010 CR:1.0000000010 BCR:1.0000000010
2030_0_110  SR:0.000009 CR:1.0000000010 BCR:1.0000000010
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -11161, Actual GHG Offset Mg -11161
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.016414
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.918562
2030 producer_abs_share_frac_pickup.BEV           = 0.000003
2030 producer_abs_share_frac_pickup.ICE           = 0.065021
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               = 0.016414 / 0.221273 (DELTA:0.204859)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.918562 / 0.713703 (DELTA:0.204859)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000003 / 0.007355 (DELTA:0.007352)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065021 / 0.057669 (DELTA:0.007352)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66038 / $66038 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59424 / $59424 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $79165 / $79165 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64531 / $64531 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66038 / $66038 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59424 / $59424 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $79165 / $79165 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64531 / $64531 R:1.000000

cross subsidized price / cost ALT BEV                                 $66409 / $66409 R:1.000000
cross subsidized price / cost ALT ICE                                 $59762 / $59762 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59540 / $59540 R:1.000000
cross subsidized price / cost ALT pickup                              $64624 / $64624 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61327 / $61327 R:1.000000

2030_0_0  SCORE:0.002013, CE:0.204859, 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 Nissan
2031_0_0    SR:1.000000 CR:1.0006706460 BCR:1.0006706460
2031_0_1    SR:0.900000 CR:1.0006706460 BCR:1.0006706460
2031_0_2    SR:0.810000 CR:1.0006706460 BCR:1.0006706460
2031_0_3    SR:0.729000 CR:1.0006706460 BCR:1.0006706460
2031_0_4    SR:0.656100 CR:1.0006706460 BCR:1.0006706460
2031_0_5    SR:0.590490 CR:1.0006706460 BCR:1.0006706460
2031_0_6    SR:0.531441 CR:1.0006706460 BCR:1.0006706460
2031_0_7    SR:0.478297 CR:1.0006706460 BCR:1.0006706460
2031_0_8    SR:0.430467 CR:1.0006706460 BCR:1.0006706460
2031_0_9    SR:0.387420 CR:1.0006706460 BCR:1.0006706460
2031_0_10   SR:0.348678 CR:1.0006706460 BCR:1.0006706460
2031_0_11   SR:0.313811 CR:1.0006706460 BCR:1.0006706460
2031_0_12   SR:0.282430 CR:1.0006706460 BCR:1.0006706460
2031_0_13   SR:0.254187 CR:1.0006706460 BCR:1.0006706460
2031_0_14   SR:0.228768 CR:1.0006706460 BCR:1.0006706460
2031_0_15   SR:0.205891 CR:1.0006706460 BCR:1.0006706460
2031_0_16   SR:0.185302 CR:1.0006706460 BCR:1.0006706460
2031_0_17   SR:0.166772 CR:1.0006706460 BCR:1.0006706460
2031_0_18   SR:0.150095 CR:1.0002294878 BCR:1.0002294878
2031_0_19   SR:0.135085 CR:0.9998609013 BCR:0.9998609013
2031_0_20   SR:0.121577 CR:0.9998609013 BCR:0.9998609013
2031_0_21   SR:0.109419 CR:0.9998609013 BCR:0.9998609013
2031_0_22   SR:0.098477 CR:0.9998609013 BCR:0.9998609013
2031_0_23   SR:0.088629 CR:0.9998609013 BCR:0.9998609013
2031_0_24   SR:0.079766 CR:0.9998609013 BCR:0.9998609013
2031_0_25   SR:0.071790 CR:0.9998609013 BCR:0.9998609013
2031_0_26   SR:0.064611 CR:0.9998609013 BCR:0.9998609013
2031_0_27   SR:0.058150 CR:0.9998609013 BCR:0.9998609013
2031_0_28   SR:0.052335 CR:0.9998609013 BCR:0.9998609013
2031_0_29   SR:0.047101 CR:0.9998609013 BCR:0.9998609013
2031_0_30   SR:0.042391 CR:0.9998609013 BCR:0.9998609013
2031_0_31   SR:0.038152 CR:0.9998609013 BCR:0.9998609013
2031_0_32   SR:0.034337 CR:0.9999130451 BCR:0.9999130451
2031_0_33   SR:0.030903 CR:0.9999130451 BCR:0.9999130451
2031_0_34   SR:0.027813 CR:0.9999130451 BCR:0.9999130451
2031_0_35   SR:0.025032 CR:0.9999130451 BCR:0.9999130451
2031_0_36   SR:0.022528 CR:0.9999130451 BCR:0.9999130451
2031_0_37   SR:0.020276 CR:0.9999130451 BCR:0.9999130451
2031_0_38   SR:0.018248 CR:0.9999130451 BCR:0.9999130451
2031_0_39   SR:0.016423 CR:0.9999130451 BCR:0.9999130451
2031_0_40   SR:0.014781 CR:0.9999130451 BCR:0.9999130451
2031_0_41   SR:0.013303 CR:0.9999130451 BCR:0.9999130451
2031_0_42   SR:0.011973 CR:0.9999130451 BCR:0.9999130451
2031_0_43   SR:0.010775 CR:0.9999130451 BCR:0.9999130451
2031_0_44   SR:0.009698 CR:0.9999130451 BCR:0.9999130451
2031_0_45   SR:0.008728 CR:0.9999130451 BCR:0.9999130451
2031_0_46   SR:0.007855 CR:0.9999719734 BCR:0.9999719734
2031_0_47   SR:0.007070 CR:0.9999829142 BCR:0.9999829142
2031_0_48   SR:0.006363 CR:0.9999829142 BCR:0.9999829142
2031_0_49   SR:0.005726 CR:0.9999829142 BCR:0.9999829142
2031_0_50   SR:0.005154 CR:0.9999829142 BCR:0.9999829142
2031_0_51   SR:0.004638 CR:0.9999829142 BCR:0.9999829142
2031_0_52   SR:0.004175 CR:0.9999829142 BCR:0.9999829142
2031_0_53   SR:0.003757 CR:0.9999829142 BCR:0.9999829142
2031_0_54   SR:0.003381 CR:0.9999829142 BCR:0.9999829142
2031_0_55   SR:0.003043 CR:0.9999829142 BCR:0.9999829142
2031_0_56   SR:0.002739 CR:0.9999829142 BCR:0.9999829142
2031_0_57   SR:0.002465 CR:0.9999829142 BCR:0.9999829142
2031_0_58   SR:0.002219 CR:0.9999829142 BCR:0.9999829142
2031_0_59   SR:0.001997 CR:0.9999829142 BCR:0.9999829142
2031_0_60   SR:0.001797 CR:0.9999829142 BCR:0.9999829142
2031_0_61   SR:0.001617 CR:0.9999829142 BCR:0.9999829142
2031_0_62   SR:0.001456 CR:0.9999829142 BCR:0.9999829142
2031_0_63   SR:0.001310 CR:0.9999829142 BCR:0.9999829142
2031_0_64   SR:0.001179 CR:0.9999829142 BCR:0.9999829142
2031_0_65   SR:0.001061 CR:0.9999829142 BCR:0.9999829142
2031_0_66   SR:0.000955 CR:0.9999829142 BCR:0.9999829142
2031_0_67   SR:0.000860 CR:0.9999829142 BCR:0.9999829142
2031_0_68   SR:0.000774 CR:0.9999829142 BCR:0.9999829142
2031_0_69   SR:0.000696 CR:0.9999838721 BCR:0.9999838721
2031_0_70   SR:0.000627 CR:0.9999891061 BCR:0.9999891061
2031_0_71   SR:0.000564 CR:0.9999894403 BCR:0.9999894403
2031_0_72   SR:0.000508 CR:0.9999941150 BCR:0.9999941150
2031_0_73   SR:0.000457 CR:0.9999941150 BCR:0.9999941150
2031_0_74   SR:0.000411 CR:0.9999980209 BCR:0.9999980209
2031_0_75   SR:0.000370 CR:0.9999980209 BCR:0.9999980209
2031_0_76   SR:0.000333 CR:0.9999980209 BCR:0.9999980209
2031_0_77   SR:0.000300 CR:1.0000009807 BCR:1.0000009807
2031_0_78   SR:0.000270 CR:1.0000009786 BCR:1.0000009786
2031_0_79   SR:0.000243 CR:1.0000009786 BCR:1.0000009786
2031_0_80   SR:0.000218 CR:1.0000009786 BCR:1.0000009786
2031_0_81   SR:0.000197 CR:1.0000009786 BCR:1.0000009786
2031_0_82   SR:0.000177 CR:1.0000009786 BCR:1.0000009786
2031_0_83   SR:0.000159 CR:1.0000009786 BCR:1.0000009786
2031_0_84   SR:0.000143 CR:1.0000009786 BCR:1.0000009786
2031_0_85   SR:0.000129 CR:0.9999998409 BCR:0.9999998409
2031_0_86   SR:0.000116 CR:0.9999998409 BCR:0.9999998409
2031_0_87   SR:0.000104 CR:0.9999999434 BCR:0.9999999434
2031_0_88   SR:0.000094 CR:0.9999999434 BCR:0.9999999434
2031_0_89   SR:0.000085 CR:0.9999999434 BCR:0.9999999434
2031_0_90   SR:0.000076 CR:0.9999999434 BCR:0.9999999434
2031_0_91   SR:0.000069 CR:0.9999999654 BCR:0.9999999654
2031_0_92   SR:0.000062 CR:0.9999999654 BCR:0.9999999654
2031_0_93   SR:0.000056 CR:0.9999999654 BCR:0.9999999654
2031_0_94   SR:0.000050 CR:0.9999999654 BCR:0.9999999654
2031_0_95   SR:0.000045 CR:0.9999999654 BCR:0.9999999654
2031_0_96   SR:0.000040 CR:0.9999999654 BCR:0.9999999654
2031_0_97   SR:0.000036 CR:0.9999999821 BCR:0.9999999821
2031_0_98   SR:0.000033 CR:0.9999999821 BCR:0.9999999821
2031_0_99   SR:0.000030 CR:0.9999999821 BCR:0.9999999821
2031_0_100  SR:0.000027 CR:0.9999999821 BCR:0.9999999821
2031_0_101  SR:0.000024 CR:0.9999999821 BCR:0.9999999821
2031_0_102  SR:0.000022 CR:0.9999999883 BCR:0.9999999883
2031_0_103  SR:0.000019 CR:0.9999999883 BCR:0.9999999883
2031_0_104  SR:0.000017 CR:0.9999999883 BCR:0.9999999883
2031_0_105  SR:0.000016 CR:0.9999999883 BCR:0.9999999883
2031_0_106  SR:0.000014 CR:0.9999999883 BCR:0.9999999883
2031_0_107  SR:0.000013 CR:0.9999999883 BCR:0.9999999883
2031_0_108  SR:0.000011 CR:0.9999999883 BCR:0.9999999883
2031_0_109  SR:0.000010 CR:0.9999999883 BCR:0.9999999883
2031_0_110  SR:0.000009 CR:0.9999999934 BCR:0.9999999934
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -7064, Actual GHG Offset Mg -7064
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.031206
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.903452
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.065342
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.031206 / 0.203340 (DELTA:0.172134)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.903452 / 0.731318 (DELTA:0.172134)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.008963 (DELTA:0.008963)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065342 / 0.056379 (DELTA:0.008963)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65372 / $65372 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59356 / $59356 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78078 / $78078 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62997 / $62997 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65372 / $65372 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59356 / $59356 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78078 / $78078 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62997 / $62997 R:1.000000

cross subsidized price / cost ALT BEV                                 $65569 / $65569 R:1.000000
cross subsidized price / cost ALT ICE                                 $59602 / $59602 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59557 / $59557 R:1.000000
cross subsidized price / cost ALT pickup                              $63091 / $63091 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60952 / $60952 R:1.000000

2031_0_0  SCORE:0.002455, CE:0.172134, 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 Nissan
2032_0_0    SR:1.000000 CR:0.9999448025 BCR:0.9999448025
2032_0_1    SR:0.900000 CR:0.9999448025 BCR:0.9999448025
2032_0_2    SR:0.810000 CR:0.9999448025 BCR:0.9999448025
2032_0_3    SR:0.729000 CR:0.9999448025 BCR:0.9999448025
2032_0_4    SR:0.656100 CR:0.9999448025 BCR:0.9999448025
2032_0_5    SR:0.590490 CR:0.9999448025 BCR:0.9999448025
2032_0_6    SR:0.531441 CR:0.9999448025 BCR:0.9999448025
2032_0_7    SR:0.478297 CR:0.9999448025 BCR:0.9999448025
2032_0_8    SR:0.430467 CR:0.9999448025 BCR:0.9999448025
2032_0_9    SR:0.387420 CR:0.9999448025 BCR:0.9999448025
2032_0_10   SR:0.348678 CR:0.9999448025 BCR:0.9999448025
2032_0_11   SR:0.313811 CR:0.9999448025 BCR:0.9999448025
2032_0_12   SR:0.282430 CR:0.9999448025 BCR:0.9999448025
2032_0_13   SR:0.254187 CR:0.9999448025 BCR:0.9999448025
2032_0_14   SR:0.228768 CR:0.9999448025 BCR:0.9999448025
2032_0_15   SR:0.205891 CR:0.9999448025 BCR:0.9999448025
2032_0_16   SR:0.185302 CR:0.9999881531 BCR:0.9999881531
2032_0_17   SR:0.166772 CR:0.9999881531 BCR:0.9999881531
2032_0_18   SR:0.150095 CR:0.9999881532 BCR:0.9999881532
2032_0_19   SR:0.135085 CR:0.9999881532 BCR:0.9999881532
2032_0_20   SR:0.121577 CR:0.9999881533 BCR:0.9999881533
2032_0_21   SR:0.109419 CR:0.9999881533 BCR:0.9999881533
2032_0_22   SR:0.098477 CR:0.9999881533 BCR:0.9999881533
2032_0_23   SR:0.088629 CR:0.9999881533 BCR:0.9999881533
2032_0_24   SR:0.079766 CR:0.9999881533 BCR:0.9999881533
2032_0_25   SR:0.071790 CR:0.9999881533 BCR:0.9999881533
2032_0_26   SR:0.064611 CR:0.9999881533 BCR:0.9999881533
2032_0_27   SR:0.058150 CR:0.9999881533 BCR:0.9999881533
2032_0_28   SR:0.052335 CR:0.9999881533 BCR:0.9999881533
2032_0_29   SR:0.047101 CR:0.9999881533 BCR:0.9999881533
2032_0_30   SR:0.042391 CR:0.9999881533 BCR:0.9999881533
2032_0_31   SR:0.038152 CR:0.9999881533 BCR:0.9999881533
2032_0_32   SR:0.034337 CR:0.9999881533 BCR:0.9999881533
2032_0_33   SR:0.030903 CR:0.9999881533 BCR:0.9999881533
2032_0_34   SR:0.027813 CR:0.9999881533 BCR:0.9999881533
2032_0_35   SR:0.025032 CR:0.9999881533 BCR:0.9999881533
2032_0_36   SR:0.022528 CR:0.9999881533 BCR:0.9999881533
2032_0_37   SR:0.020276 CR:0.9999881533 BCR:0.9999881533
2032_0_38   SR:0.018248 CR:0.9999881533 BCR:0.9999881533
2032_0_39   SR:0.016423 CR:0.9999881533 BCR:0.9999881533
2032_0_40   SR:0.014781 CR:0.9999881533 BCR:0.9999881533
2032_0_41   SR:0.013303 CR:0.9999881533 BCR:0.9999881533
2032_0_42   SR:0.011973 CR:0.9999881533 BCR:0.9999881533
2032_0_43   SR:0.010775 CR:0.9999881533 BCR:0.9999881533
2032_0_44   SR:0.009698 CR:0.9999881533 BCR:0.9999881533
2032_0_45   SR:0.008728 CR:0.9999881533 BCR:0.9999881533
2032_0_46   SR:0.007855 CR:0.9999881533 BCR:0.9999881533
2032_0_47   SR:0.007070 CR:0.9999881533 BCR:0.9999881533
2032_0_48   SR:0.006363 CR:0.9999881533 BCR:0.9999881533
2032_0_49   SR:0.005726 CR:0.9999881533 BCR:0.9999881533
2032_0_50   SR:0.005154 CR:0.9999881533 BCR:0.9999881533
2032_0_51   SR:0.004638 CR:0.9999881533 BCR:0.9999881533
2032_0_52   SR:0.004175 CR:0.9999881533 BCR:0.9999881533
2032_0_53   SR:0.003757 CR:0.9999881533 BCR:0.9999881533
2032_0_54   SR:0.003381 CR:0.9999881533 BCR:0.9999881533
2032_0_55   SR:0.003043 CR:0.9999881533 BCR:0.9999881533
2032_0_56   SR:0.002739 CR:1.0000042447 BCR:1.0000042447
2032_0_57   SR:0.002465 CR:1.0000042404 BCR:1.0000042404
2032_0_58   SR:0.002219 CR:1.0000042404 BCR:1.0000042404
2032_0_59   SR:0.001997 CR:1.0000042404 BCR:1.0000042404
2032_0_60   SR:0.001797 CR:1.0000042404 BCR:1.0000042404
2032_0_61   SR:0.001617 CR:1.0000042404 BCR:1.0000042404
2032_0_62   SR:0.001456 CR:1.0000042404 BCR:1.0000042404
2032_0_63   SR:0.001310 CR:1.0000042404 BCR:1.0000042404
2032_0_64   SR:0.001179 CR:1.0000042404 BCR:1.0000042404
2032_0_65   SR:0.001061 CR:1.0000042404 BCR:1.0000042404
2032_0_66   SR:0.000955 CR:1.0000042404 BCR:1.0000042404
2032_0_67   SR:0.000860 CR:1.0000042404 BCR:1.0000042404
2032_0_68   SR:0.000774 CR:1.0000042404 BCR:1.0000042404
2032_0_69   SR:0.000696 CR:1.0000042404 BCR:1.0000042404
2032_0_70   SR:0.000627 CR:1.0000042404 BCR:1.0000042404
2032_0_71   SR:0.000564 CR:1.0000042404 BCR:1.0000042404
2032_0_72   SR:0.000508 CR:1.0000042404 BCR:1.0000042404
2032_0_73   SR:0.000457 CR:1.0000042404 BCR:1.0000042404
2032_0_74   SR:0.000411 CR:1.0000042404 BCR:1.0000042404
2032_0_75   SR:0.000370 CR:1.0000042404 BCR:1.0000042404
2032_0_76   SR:0.000333 CR:1.0000042404 BCR:1.0000042404
2032_0_77   SR:0.000300 CR:1.0000042404 BCR:1.0000042404
2032_0_78   SR:0.000270 CR:0.9999999831 BCR:0.9999999831
2032_0_79   SR:0.000243 CR:0.9999999831 BCR:0.9999999831
2032_0_80   SR:0.000218 CR:0.9999999831 BCR:0.9999999831
2032_0_81   SR:0.000197 CR:0.9999999831 BCR:0.9999999831
2032_0_82   SR:0.000177 CR:0.9999999831 BCR:0.9999999831
2032_0_83   SR:0.000159 CR:0.9999999831 BCR:0.9999999831
2032_0_84   SR:0.000143 CR:0.9999999831 BCR:0.9999999831
2032_0_85   SR:0.000129 CR:0.9999999831 BCR:0.9999999831
2032_0_86   SR:0.000116 CR:0.9999999831 BCR:0.9999999831
2032_0_87   SR:0.000104 CR:0.9999999831 BCR:0.9999999831
2032_0_88   SR:0.000094 CR:0.9999999831 BCR:0.9999999831
2032_0_89   SR:0.000085 CR:0.9999999831 BCR:0.9999999831
2032_0_90   SR:0.000076 CR:0.9999999831 BCR:0.9999999831
2032_0_91   SR:0.000069 CR:0.9999999831 BCR:0.9999999831
2032_0_92   SR:0.000062 CR:0.9999999831 BCR:0.9999999831
2032_0_93   SR:0.000056 CR:0.9999999831 BCR:0.9999999831
2032_0_94   SR:0.000050 CR:0.9999999831 BCR:0.9999999831
2032_0_95   SR:0.000045 CR:0.9999999831 BCR:0.9999999831
2032_0_96   SR:0.000040 CR:0.9999999831 BCR:0.9999999831
2032_0_97   SR:0.000036 CR:0.9999999831 BCR:0.9999999831
2032_0_98   SR:0.000033 CR:0.9999999831 BCR:0.9999999831
2032_0_99   SR:0.000030 CR:0.9999999831 BCR:0.9999999831
2032_0_100  SR:0.000027 CR:0.9999999831 BCR:0.9999999831
2032_0_101  SR:0.000024 CR:0.9999999831 BCR:0.9999999831
2032_0_102  SR:0.000022 CR:0.9999999831 BCR:0.9999999831
2032_0_103  SR:0.000019 CR:0.9999999831 BCR:0.9999999831
2032_0_104  SR:0.000017 CR:1.0000000108 BCR:1.0000000108
2032_0_105  SR:0.000016 CR:1.0000000108 BCR:1.0000000108
2032_0_106  SR:0.000014 CR:1.0000000108 BCR:1.0000000108
2032_0_107  SR:0.000013 CR:1.0000000108 BCR:1.0000000108
2032_0_108  SR:0.000011 CR:1.0000000108 BCR:1.0000000108
2032_0_109  SR:0.000010 CR:1.0000000108 BCR:1.0000000108
2032_0_110  SR:0.000009 CR:1.0000000108 BCR:1.0000000108
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -5852, Actual GHG Offset Mg -5852
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.033275
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.901183
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.065542
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.033275 / 0.218091 (DELTA:0.184815)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.901183 / 0.716368 (DELTA:0.184815)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.010940 (DELTA:0.010940)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065542 / 0.054602 (DELTA:0.010940)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64806 / $64806 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59289 / $59289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77161 / $77161 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62924 / $62924 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64806 / $64806 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59289 / $59289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77161 / $77161 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62924 / $62924 R:1.000000

cross subsidized price / cost ALT BEV                                 $64987 / $64987 R:1.000000
cross subsidized price / cost ALT ICE                                 $59536 / $59536 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59486 / $59486 R:1.000000
cross subsidized price / cost ALT pickup                              $63015 / $63015 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60886 / $60886 R:1.000000

2032_0_0  SCORE:0.002996, CE:0.184815, 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 Nissan
2033_0_0    SR:1.000000 CR:1.0032118124 BCR:1.0032118124
2033_0_1    SR:0.900000 CR:1.0032118124 BCR:1.0032118124
2033_0_2    SR:0.810000 CR:1.0032118124 BCR:1.0032118124
2033_0_3    SR:0.729000 CR:1.0032118124 BCR:1.0032118124
2033_0_4    SR:0.656100 CR:1.0032118124 BCR:1.0032118124
2033_0_5    SR:0.590490 CR:1.0032118124 BCR:1.0032118124
2033_0_6    SR:0.531441 CR:1.0032118124 BCR:1.0032118124
2033_0_7    SR:0.478297 CR:1.0032118124 BCR:1.0032118124
2033_0_8    SR:0.430467 CR:1.0032118124 BCR:1.0032118124
2033_0_9    SR:0.387420 CR:1.0032118124 BCR:1.0032118124
2033_0_10   SR:0.348678 CR:1.0032118124 BCR:1.0032118124
2033_0_11   SR:0.313811 CR:1.0032118124 BCR:1.0032118124
2033_0_12   SR:0.282430 CR:1.0032118124 BCR:1.0032118124
2033_0_13   SR:0.254187 CR:1.0032118124 BCR:1.0032118124
2033_0_14   SR:0.228768 CR:1.0032118124 BCR:1.0032118124
2033_0_15   SR:0.205891 CR:1.0032118124 BCR:1.0032118124
2033_0_16   SR:0.185302 CR:1.0032118124 BCR:1.0032118124
2033_0_17   SR:0.166772 CR:0.9971688317 BCR:0.9971688317
2033_0_18   SR:0.150095 CR:0.9998074331 BCR:0.9998074331
2033_0_19   SR:0.135085 CR:0.9998074331 BCR:0.9998074331
2033_0_20   SR:0.121577 CR:0.9998074331 BCR:0.9998074331
2033_0_21   SR:0.109419 CR:0.9998074331 BCR:0.9998074331
2033_0_22   SR:0.098477 CR:0.9999076717 BCR:0.9999076717
2033_0_23   SR:0.088629 CR:0.9999076717 BCR:0.9999076717
2033_0_24   SR:0.079766 CR:0.9999076717 BCR:0.9999076717
2033_0_25   SR:0.071790 CR:0.9999076717 BCR:0.9999076717
2033_0_26   SR:0.064611 CR:0.9999076717 BCR:0.9999076717
2033_0_27   SR:0.058150 CR:0.9999076717 BCR:0.9999076717
2033_0_28   SR:0.052335 CR:0.9999076717 BCR:0.9999076717
2033_0_29   SR:0.047101 CR:0.9999076717 BCR:0.9999076717
2033_0_30   SR:0.042391 CR:0.9999076717 BCR:0.9999076717
2033_0_31   SR:0.038152 CR:0.9999076717 BCR:0.9999076717
2033_0_32   SR:0.034337 CR:0.9999076717 BCR:0.9999076717
2033_0_33   SR:0.030903 CR:0.9999076717 BCR:0.9999076717
2033_0_34   SR:0.027813 CR:0.9999076717 BCR:0.9999076717
2033_0_35   SR:0.025032 CR:0.9999076717 BCR:0.9999076717
2033_0_36   SR:0.022528 CR:0.9999076717 BCR:0.9999076717
2033_0_37   SR:0.020276 CR:0.9999076717 BCR:0.9999076717
2033_0_38   SR:0.018248 CR:0.9999142790 BCR:0.9999142790
2033_0_39   SR:0.016423 CR:0.9999142790 BCR:0.9999142790
2033_0_40   SR:0.014781 CR:0.9999142790 BCR:0.9999142790
2033_0_41   SR:0.013303 CR:0.9999142790 BCR:0.9999142790
2033_0_42   SR:0.011973 CR:0.9999142790 BCR:0.9999142790
2033_0_43   SR:0.010775 CR:0.9999142790 BCR:0.9999142790
2033_0_44   SR:0.009698 CR:0.9999142790 BCR:0.9999142790
2033_0_45   SR:0.008728 CR:0.9999142790 BCR:0.9999142790
2033_0_46   SR:0.007855 CR:0.9999142790 BCR:0.9999142790
2033_0_47   SR:0.007070 CR:0.9999142790 BCR:0.9999142790
2033_0_48   SR:0.006363 CR:0.9999142790 BCR:0.9999142790
2033_0_49   SR:0.005726 CR:0.9999142790 BCR:0.9999142790
2033_0_50   SR:0.005154 CR:0.9999142790 BCR:0.9999142790
2033_0_51   SR:0.004638 CR:0.9999142790 BCR:0.9999142790
2033_0_52   SR:0.004175 CR:0.9999142790 BCR:0.9999142790
2033_0_53   SR:0.003757 CR:0.9999142790 BCR:0.9999142790
2033_0_54   SR:0.003381 CR:0.9999142790 BCR:0.9999142790
2033_0_55   SR:0.003043 CR:0.9999142790 BCR:0.9999142790
2033_0_56   SR:0.002739 CR:0.9999142790 BCR:0.9999142790
2033_0_57   SR:0.002465 CR:0.9999142790 BCR:0.9999142790
2033_0_58   SR:0.002219 CR:0.9999142790 BCR:0.9999142790
2033_0_59   SR:0.001997 CR:0.9999142790 BCR:0.9999142790
2033_0_60   SR:0.001797 CR:0.9999142790 BCR:0.9999142790
2033_0_61   SR:0.001617 CR:0.9999142790 BCR:0.9999142790
2033_0_62   SR:0.001456 CR:0.9999142790 BCR:0.9999142790
2033_0_63   SR:0.001310 CR:0.9999142790 BCR:0.9999142790
2033_0_64   SR:0.001179 CR:0.9999142790 BCR:0.9999142790
2033_0_65   SR:0.001061 CR:0.9999142790 BCR:0.9999142790
2033_0_66   SR:0.000955 CR:0.9999991231 BCR:0.9999991231
2033_0_67   SR:0.000860 CR:0.9999991231 BCR:0.9999991231
2033_0_68   SR:0.000774 CR:0.9999991231 BCR:0.9999991231
2033_0_69   SR:0.000696 CR:0.9999991231 BCR:0.9999991231
2033_0_70   SR:0.000627 CR:0.9999991231 BCR:0.9999991231
2033_0_71   SR:0.000564 CR:0.9999991231 BCR:0.9999991231
2033_0_72   SR:0.000508 CR:0.9999991231 BCR:0.9999991231
2033_0_73   SR:0.000457 CR:0.9999991231 BCR:0.9999991231
2033_0_74   SR:0.000411 CR:0.9999991231 BCR:0.9999991231
2033_0_75   SR:0.000370 CR:0.9999991231 BCR:0.9999991231
2033_0_76   SR:0.000333 CR:0.9999991231 BCR:0.9999991231
2033_0_77   SR:0.000300 CR:0.9999991231 BCR:0.9999991231
2033_0_78   SR:0.000270 CR:0.9999991231 BCR:0.9999991231
2033_0_79   SR:0.000243 CR:0.9999991231 BCR:0.9999991231
2033_0_80   SR:0.000218 CR:0.9999991231 BCR:0.9999991231
2033_0_81   SR:0.000197 CR:0.9999991231 BCR:0.9999991231
2033_0_82   SR:0.000177 CR:0.9999991231 BCR:0.9999991231
2033_0_83   SR:0.000159 CR:0.9999991231 BCR:0.9999991231
2033_0_84   SR:0.000143 CR:0.9999991231 BCR:0.9999991231
2033_0_85   SR:0.000129 CR:0.9999991231 BCR:0.9999991231
2033_0_86   SR:0.000116 CR:0.9999991231 BCR:0.9999991231
2033_0_87   SR:0.000104 CR:0.9999991231 BCR:0.9999991231
2033_0_88   SR:0.000094 CR:0.9999991231 BCR:0.9999991231
2033_0_89   SR:0.000085 CR:0.9999991231 BCR:0.9999991231
2033_0_90   SR:0.000076 CR:0.9999991231 BCR:0.9999991231
2033_0_91   SR:0.000069 CR:0.9999991231 BCR:0.9999991231
2033_0_92   SR:0.000062 CR:0.9999991231 BCR:0.9999991231
2033_0_93   SR:0.000056 CR:0.9999991231 BCR:0.9999991231
2033_0_94   SR:0.000050 CR:0.9999991231 BCR:0.9999991231
2033_0_95   SR:0.000045 CR:0.9999991231 BCR:0.9999991231
2033_0_96   SR:0.000040 CR:0.9999991231 BCR:0.9999991231
2033_0_97   SR:0.000036 CR:0.9999991231 BCR:0.9999991231
2033_0_98   SR:0.000033 CR:0.9999991231 BCR:0.9999991231
2033_0_99   SR:0.000030 CR:0.9999991231 BCR:0.9999991231
2033_0_100  SR:0.000027 CR:0.9999991231 BCR:0.9999991231
2033_0_101  SR:0.000024 CR:0.9999991231 BCR:0.9999991231
2033_0_102  SR:0.000022 CR:0.9999991231 BCR:0.9999991231
2033_0_103  SR:0.000019 CR:0.9999991231 BCR:0.9999991231
2033_0_104  SR:0.000017 CR:0.9999991231 BCR:0.9999991231
2033_0_105  SR:0.000016 CR:0.9999991231 BCR:0.9999991231
2033_0_106  SR:0.000014 CR:0.9999991231 BCR:0.9999991231
2033_0_107  SR:0.000013 CR:0.9999991231 BCR:0.9999991231
2033_0_108  SR:0.000011 CR:0.9999999292 BCR:0.9999999292
2033_0_109  SR:0.000010 CR:0.9999999292 BCR:0.9999999292
2033_0_110  SR:0.000009 CR:0.9999999956 BCR:0.9999999956
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -6024, Actual GHG Offset Mg -6024
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.025029
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.909096
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.065875
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.025029 / 0.220088 (DELTA:0.195059)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.909096 / 0.714037 (DELTA:0.195059)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013037 (DELTA:0.013037)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065875 / 0.052838 (DELTA:0.013037)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64306 / $64306 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59223 / $59223 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76354 / $76354 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64293 / $64293 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64306 / $64306 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59223 / $59223 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76354 / $76354 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64293 / $64293 R:1.000000

cross subsidized price / cost ALT BEV                                 $64541 / $64541 R:1.000000
cross subsidized price / cost ALT ICE                                 $59566 / $59566 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59360 / $59360 R:1.000000
cross subsidized price / cost ALT pickup                              $64382 / $64382 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60833 / $60833 R:1.000000

2033_0_0  SCORE:0.003570, CE:0.195059, 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 Nissan
2034_0_0    SR:1.000000 CR:0.9962601792 BCR:0.9962601792
2034_0_1    SR:0.900000 CR:1.0000726931 BCR:1.0000726931
2034_0_2    SR:0.810000 CR:1.0000726846 BCR:1.0000726846
2034_0_3    SR:0.729000 CR:1.0000726761 BCR:1.0000726761
2034_0_4    SR:0.656100 CR:1.0000726718 BCR:1.0000726718
2034_0_5    SR:0.590490 CR:1.0000726718 BCR:1.0000726718
2034_0_6    SR:0.531441 CR:1.0000726718 BCR:1.0000726718
2034_0_7    SR:0.478297 CR:1.0000726718 BCR:1.0000726718
2034_0_8    SR:0.430467 CR:1.0000726718 BCR:1.0000726718
2034_0_9    SR:0.387420 CR:1.0000726718 BCR:1.0000726718
2034_0_10   SR:0.348678 CR:1.0000726718 BCR:1.0000726718
2034_0_11   SR:0.313811 CR:1.0000726718 BCR:1.0000726718
2034_0_12   SR:0.282430 CR:1.0000726718 BCR:1.0000726718
2034_0_13   SR:0.254187 CR:1.0000726718 BCR:1.0000726718
2034_0_14   SR:0.228768 CR:1.0000726718 BCR:1.0000726718
2034_0_15   SR:0.205891 CR:1.0000726718 BCR:1.0000726718
2034_0_16   SR:0.185302 CR:1.0000726718 BCR:1.0000726718
2034_0_17   SR:0.166772 CR:1.0000726718 BCR:1.0000726718
2034_0_18   SR:0.150095 CR:1.0000726718 BCR:1.0000726718
2034_0_19   SR:0.135085 CR:1.0000726718 BCR:1.0000726718
2034_0_20   SR:0.121577 CR:0.9999327552 BCR:0.9999327552
2034_0_21   SR:0.109419 CR:0.9999327594 BCR:0.9999327594
2034_0_22   SR:0.098477 CR:0.9999327594 BCR:0.9999327594
2034_0_23   SR:0.088629 CR:0.9999327594 BCR:0.9999327594
2034_0_24   SR:0.079766 CR:0.9999327594 BCR:0.9999327594
2034_0_25   SR:0.071790 CR:0.9999327594 BCR:0.9999327594
2034_0_26   SR:0.064611 CR:0.9999327594 BCR:0.9999327594
2034_0_27   SR:0.058150 CR:0.9999327594 BCR:0.9999327594
2034_0_28   SR:0.052335 CR:0.9999327594 BCR:0.9999327594
2034_0_29   SR:0.047101 CR:0.9999327594 BCR:0.9999327594
2034_0_30   SR:0.042391 CR:0.9999327594 BCR:0.9999327594
2034_0_31   SR:0.038152 CR:0.9999327594 BCR:0.9999327594
2034_0_32   SR:0.034337 CR:0.9999327594 BCR:0.9999327594
2034_0_33   SR:0.030903 CR:0.9999327594 BCR:0.9999327594
2034_0_34   SR:0.027813 CR:0.9999327594 BCR:0.9999327594
2034_0_35   SR:0.025032 CR:0.9999327594 BCR:0.9999327594
2034_0_36   SR:0.022528 CR:0.9999327594 BCR:0.9999327594
2034_0_37   SR:0.020276 CR:0.9999327594 BCR:0.9999327594
2034_0_38   SR:0.018248 CR:0.9999327594 BCR:0.9999327594
2034_0_39   SR:0.016423 CR:0.9999327594 BCR:0.9999327594
2034_0_40   SR:0.014781 CR:0.9999327594 BCR:0.9999327594
2034_0_41   SR:0.013303 CR:0.9999327594 BCR:0.9999327594
2034_0_42   SR:0.011973 CR:0.9999327594 BCR:0.9999327594
2034_0_43   SR:0.010775 CR:1.0000387064 BCR:1.0000387064
2034_0_44   SR:0.009698 CR:1.0000387064 BCR:1.0000387064
2034_0_45   SR:0.008728 CR:1.0000387064 BCR:1.0000387064
2034_0_46   SR:0.007855 CR:1.0000387064 BCR:1.0000387064
2034_0_47   SR:0.007070 CR:1.0000387064 BCR:1.0000387064
2034_0_48   SR:0.006363 CR:1.0000387064 BCR:1.0000387064
2034_0_49   SR:0.005726 CR:1.0000387064 BCR:1.0000387064
2034_0_50   SR:0.005154 CR:1.0000387064 BCR:1.0000387064
2034_0_51   SR:0.004638 CR:1.0000387064 BCR:1.0000387064
2034_0_52   SR:0.004175 CR:1.0000387064 BCR:1.0000387064
2034_0_53   SR:0.003757 CR:1.0000371429 BCR:1.0000371429
2034_0_54   SR:0.003381 CR:1.0000371429 BCR:1.0000371429
2034_0_55   SR:0.003043 CR:1.0000371429 BCR:1.0000371429
2034_0_56   SR:0.002739 CR:1.0000371429 BCR:1.0000371429
2034_0_57   SR:0.002465 CR:1.0000371429 BCR:1.0000371429
2034_0_58   SR:0.002219 CR:1.0000371429 BCR:1.0000371429
2034_0_59   SR:0.001997 CR:1.0000371429 BCR:1.0000371429
2034_0_60   SR:0.001797 CR:1.0000371429 BCR:1.0000371429
2034_0_61   SR:0.001617 CR:1.0000371429 BCR:1.0000371429
2034_0_62   SR:0.001456 CR:1.0000371429 BCR:1.0000371429
2034_0_63   SR:0.001310 CR:1.0000371429 BCR:1.0000371429
2034_0_64   SR:0.001179 CR:1.0000371429 BCR:1.0000371429
2034_0_65   SR:0.001061 CR:1.0000371429 BCR:1.0000371429
2034_0_66   SR:0.000955 CR:1.0000371429 BCR:1.0000371429
2034_0_67   SR:0.000860 CR:1.0000371429 BCR:1.0000371429
2034_0_68   SR:0.000774 CR:0.9999996669 BCR:0.9999996669
2034_0_69   SR:0.000696 CR:0.9999998637 BCR:0.9999998637
2034_0_70   SR:0.000627 CR:0.9999999541 BCR:0.9999999541
2034_0_71   SR:0.000564 CR:0.9999999541 BCR:0.9999999541
2034_0_72   SR:0.000508 CR:0.9999999541 BCR:0.9999999541
2034_0_73   SR:0.000457 CR:0.9999999541 BCR:0.9999999541
2034_0_74   SR:0.000411 CR:0.9999999541 BCR:0.9999999541
2034_0_75   SR:0.000370 CR:0.9999999541 BCR:0.9999999541
2034_0_76   SR:0.000333 CR:0.9999999541 BCR:0.9999999541
2034_0_77   SR:0.000300 CR:0.9999999541 BCR:0.9999999541
2034_0_78   SR:0.000270 CR:0.9999999541 BCR:0.9999999541
2034_0_79   SR:0.000243 CR:0.9999999541 BCR:0.9999999541
2034_0_80   SR:0.000218 CR:0.9999999541 BCR:0.9999999541
2034_0_81   SR:0.000197 CR:0.9999999541 BCR:0.9999999541
2034_0_82   SR:0.000177 CR:0.9999999541 BCR:0.9999999541
2034_0_83   SR:0.000159 CR:0.9999999541 BCR:0.9999999541
2034_0_84   SR:0.000143 CR:0.9999999541 BCR:0.9999999541
2034_0_85   SR:0.000129 CR:0.9999999541 BCR:0.9999999541
2034_0_86   SR:0.000116 CR:0.9999999541 BCR:0.9999999541
2034_0_87   SR:0.000104 CR:0.9999999687 BCR:0.9999999687
2034_0_88   SR:0.000094 CR:0.9999999974 BCR:0.9999999974
2034_0_89   SR:0.000085 CR:0.9999999974 BCR:0.9999999974
2034_0_90   SR:0.000076 CR:0.9999999974 BCR:0.9999999974
2034_0_91   SR:0.000069 CR:0.9999999974 BCR:0.9999999974
2034_0_92   SR:0.000062 CR:0.9999999974 BCR:0.9999999974
2034_0_93   SR:0.000056 CR:0.9999999974 BCR:0.9999999974
2034_0_94   SR:0.000050 CR:0.9999999974 BCR:0.9999999974
2034_0_95   SR:0.000045 CR:0.9999999974 BCR:0.9999999974
2034_0_96   SR:0.000040 CR:0.9999999974 BCR:0.9999999974
2034_0_97   SR:0.000036 CR:0.9999999974 BCR:0.9999999974
2034_0_98   SR:0.000033 CR:0.9999999974 BCR:0.9999999974
2034_0_99   SR:0.000030 CR:0.9999999974 BCR:0.9999999974
2034_0_100  SR:0.000027 CR:0.9999999974 BCR:0.9999999974
2034_0_101  SR:0.000024 CR:0.9999999974 BCR:0.9999999974
2034_0_102  SR:0.000022 CR:0.9999999974 BCR:0.9999999974
2034_0_103  SR:0.000019 CR:0.9999999974 BCR:0.9999999974
2034_0_104  SR:0.000017 CR:0.9999999974 BCR:0.9999999974
2034_0_105  SR:0.000016 CR:0.9999999974 BCR:0.9999999974
2034_0_106  SR:0.000014 CR:0.9999999974 BCR:0.9999999974
2034_0_107  SR:0.000013 CR:0.9999999974 BCR:0.9999999974
2034_0_108  SR:0.000011 CR:0.9999999974 BCR:0.9999999974
2034_0_109  SR:0.000010 CR:0.9999999974 BCR:0.9999999974
2034_0_110  SR:0.000009 CR:0.9999999974 BCR:0.9999999974
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 15708, Actual GHG Offset Mg 15708
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.059616
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.874196
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.066188
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059616 / 0.211783 (DELTA:0.152167)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.874196 / 0.722029 (DELTA:0.152167)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013238 (DELTA:0.013237)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066188 / 0.052950 (DELTA:0.013237)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64182 / $64182 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59159 / $59159 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76211 / $76211 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64216 / $64216 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64182 / $64182 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59159 / $59159 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76211 / $76211 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64216 / $64216 R:1.000000

cross subsidized price / cost ALT BEV                                 $64279 / $64279 R:1.000000
cross subsidized price / cost ALT ICE                                 $59515 / $59515 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59480 / $59480 R:1.000000
cross subsidized price / cost ALT pickup                              $64303 / $64303 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60716 / $60716 R:1.000000

2034_0_0  SCORE:0.003625, CE:0.152167, 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 Nissan
2035_0_0    SR:1.000000 CR:0.9980659728 BCR:0.9980659728
2035_0_1    SR:0.900000 CR:0.9980659728 BCR:0.9980659728
2035_0_2    SR:0.810000 CR:0.9980659728 BCR:0.9980659728
2035_0_3    SR:0.729000 CR:0.9980659728 BCR:0.9980659728
2035_0_4    SR:0.656100 CR:0.9980659728 BCR:0.9980659728
2035_0_5    SR:0.590490 CR:0.9980659728 BCR:0.9980659728
2035_0_6    SR:0.531441 CR:0.9980659728 BCR:0.9980659728
2035_0_7    SR:0.478297 CR:0.9980659728 BCR:0.9980659728
2035_0_8    SR:0.430467 CR:0.9980659728 BCR:0.9980659728
2035_0_9    SR:0.387420 CR:0.9980659728 BCR:0.9980659728
2035_0_10   SR:0.348678 CR:0.9980659728 BCR:0.9980659728
2035_0_11   SR:0.313811 CR:0.9980659728 BCR:0.9980659728
2035_0_12   SR:0.282430 CR:0.9980659728 BCR:0.9980659728
2035_0_13   SR:0.254187 CR:0.9980659728 BCR:0.9980659728
2035_0_14   SR:0.228768 CR:0.9980659728 BCR:0.9980659728
2035_0_15   SR:0.205891 CR:0.9980659728 BCR:0.9980659728
2035_0_16   SR:0.185302 CR:1.0005934706 BCR:1.0005934706
2035_0_17   SR:0.166772 CR:1.0005934706 BCR:1.0005934706
2035_0_18   SR:0.150095 CR:1.0003786675 BCR:1.0003786675
2035_0_19   SR:0.135085 CR:1.0003786675 BCR:1.0003786675
2035_0_20   SR:0.121577 CR:1.0003786675 BCR:1.0003786675
2035_0_21   SR:0.109419 CR:1.0003786675 BCR:1.0003786675
2035_0_22   SR:0.098477 CR:1.0003786675 BCR:1.0003786675
2035_0_23   SR:0.088629 CR:1.0003786675 BCR:1.0003786675
2035_0_24   SR:0.079766 CR:1.0003786675 BCR:1.0003786675
2035_0_25   SR:0.071790 CR:1.0003786675 BCR:1.0003786675
2035_0_26   SR:0.064611 CR:1.0003786675 BCR:1.0003786675
2035_0_27   SR:0.058150 CR:0.9998220046 BCR:0.9998220046
2035_0_28   SR:0.052335 CR:0.9998220046 BCR:0.9998220046
2035_0_29   SR:0.047101 CR:1.0000933733 BCR:1.0000933733
2035_0_30   SR:0.042391 CR:1.0000933733 BCR:1.0000933733
2035_0_31   SR:0.038152 CR:1.0000933733 BCR:1.0000933733
2035_0_32   SR:0.034337 CR:1.0000933733 BCR:1.0000933733
2035_0_33   SR:0.030903 CR:1.0000933733 BCR:1.0000933733
2035_0_34   SR:0.027813 CR:1.0000933733 BCR:1.0000933733
2035_0_35   SR:0.025032 CR:1.0000933733 BCR:1.0000933733
2035_0_36   SR:0.022528 CR:1.0000425505 BCR:1.0000425505
2035_0_37   SR:0.020276 CR:1.0000425505 BCR:1.0000425505
2035_0_38   SR:0.018248 CR:1.0000425505 BCR:1.0000425505
2035_0_39   SR:0.016423 CR:1.0000425505 BCR:1.0000425505
2035_0_40   SR:0.014781 CR:1.0000040163 BCR:1.0000040163
2035_0_41   SR:0.013303 CR:1.0000040163 BCR:1.0000040163
2035_0_42   SR:0.011973 CR:1.0000040163 BCR:1.0000040163
2035_0_43   SR:0.010775 CR:1.0000040163 BCR:1.0000040163
2035_0_44   SR:0.009698 CR:1.0000040163 BCR:1.0000040163
2035_0_45   SR:0.008728 CR:1.0000040163 BCR:1.0000040163
2035_0_46   SR:0.007855 CR:1.0000040163 BCR:1.0000040163
2035_0_47   SR:0.007070 CR:1.0000040163 BCR:1.0000040163
2035_0_48   SR:0.006363 CR:1.0000040163 BCR:1.0000040163
2035_0_49   SR:0.005726 CR:1.0000040163 BCR:1.0000040163
2035_0_50   SR:0.005154 CR:1.0000040163 BCR:1.0000040163
2035_0_51   SR:0.004638 CR:1.0000040163 BCR:1.0000040163
2035_0_52   SR:0.004175 CR:1.0000040163 BCR:1.0000040163
2035_0_53   SR:0.003757 CR:1.0000040163 BCR:1.0000040163
2035_0_54   SR:0.003381 CR:1.0000040163 BCR:1.0000040163
2035_0_55   SR:0.003043 CR:1.0000040163 BCR:1.0000040163
2035_0_56   SR:0.002739 CR:1.0000040163 BCR:1.0000040163
2035_0_57   SR:0.002465 CR:1.0000030341 BCR:1.0000030341
2035_0_58   SR:0.002219 CR:1.0000030341 BCR:1.0000030341
2035_0_59   SR:0.001997 CR:1.0000009893 BCR:1.0000009893
2035_0_60   SR:0.001797 CR:1.0000009893 BCR:1.0000009893
2035_0_61   SR:0.001617 CR:1.0000005514 BCR:1.0000005514
2035_0_62   SR:0.001456 CR:1.0000005514 BCR:1.0000005514
2035_0_63   SR:0.001310 CR:1.0000005514 BCR:1.0000005514
2035_0_64   SR:0.001179 CR:1.0000005514 BCR:1.0000005514
2035_0_65   SR:0.001061 CR:0.9999997547 BCR:0.9999997547
2035_0_66   SR:0.000955 CR:0.9999997547 BCR:0.9999997547
2035_0_67   SR:0.000860 CR:0.9999997547 BCR:0.9999997547
2035_0_68   SR:0.000774 CR:0.9999997547 BCR:0.9999997547
2035_0_69   SR:0.000696 CR:0.9999997547 BCR:0.9999997547
2035_0_70   SR:0.000627 CR:1.0000000866 BCR:1.0000000866
2035_0_71   SR:0.000564 CR:1.0000000866 BCR:1.0000000866
2035_0_72   SR:0.000508 CR:1.0000000866 BCR:1.0000000866
2035_0_73   SR:0.000457 CR:1.0000000866 BCR:1.0000000866
2035_0_74   SR:0.000411 CR:1.0000000866 BCR:1.0000000866
2035_0_75   SR:0.000370 CR:1.0000000250 BCR:1.0000000250
2035_0_76   SR:0.000333 CR:1.0000000250 BCR:1.0000000250
2035_0_77   SR:0.000300 CR:1.0000000250 BCR:1.0000000250
2035_0_78   SR:0.000270 CR:1.0000000250 BCR:1.0000000250
2035_0_79   SR:0.000243 CR:1.0000000250 BCR:1.0000000250
2035_0_80   SR:0.000218 CR:1.0000000250 BCR:1.0000000250
2035_0_81   SR:0.000197 CR:1.0000000250 BCR:1.0000000250
2035_0_82   SR:0.000177 CR:1.0000000250 BCR:1.0000000250
2035_0_83   SR:0.000159 CR:1.0000000250 BCR:1.0000000250
2035_0_84   SR:0.000143 CR:1.0000000250 BCR:1.0000000250
2035_0_85   SR:0.000129 CR:1.0000000250 BCR:1.0000000250
2035_0_86   SR:0.000116 CR:1.0000000250 BCR:1.0000000250
2035_0_87   SR:0.000104 CR:1.0000000250 BCR:1.0000000250
2035_0_88   SR:0.000094 CR:1.0000000250 BCR:1.0000000250
2035_0_89   SR:0.000085 CR:1.0000000250 BCR:1.0000000250
2035_0_90   SR:0.000076 CR:1.0000000250 BCR:1.0000000250
2035_0_91   SR:0.000069 CR:1.0000000250 BCR:1.0000000250
2035_0_92   SR:0.000062 CR:1.0000000023 BCR:1.0000000023
2035_0_93   SR:0.000056 CR:1.0000000023 BCR:1.0000000023
2035_0_94   SR:0.000050 CR:1.0000000023 BCR:1.0000000023
2035_0_95   SR:0.000045 CR:1.0000000023 BCR:1.0000000023
2035_0_96   SR:0.000040 CR:1.0000000023 BCR:1.0000000023
2035_0_97   SR:0.000036 CR:1.0000000023 BCR:1.0000000023
2035_0_98   SR:0.000033 CR:1.0000000023 BCR:1.0000000023
2035_0_99   SR:0.000030 CR:1.0000000023 BCR:1.0000000023
2035_0_100  SR:0.000027 CR:1.0000000023 BCR:1.0000000023
2035_0_101  SR:0.000024 CR:1.0000000023 BCR:1.0000000023
2035_0_102  SR:0.000022 CR:1.0000000023 BCR:1.0000000023
2035_0_103  SR:0.000019 CR:1.0000000023 BCR:1.0000000023
2035_0_104  SR:0.000017 CR:1.0000000023 BCR:1.0000000023
2035_0_105  SR:0.000016 CR:1.0000000023 BCR:1.0000000023
2035_0_106  SR:0.000014 CR:1.0000000023 BCR:1.0000000023
2035_0_107  SR:0.000013 CR:1.0000000023 BCR:1.0000000023
2035_0_108  SR:0.000011 CR:1.0000000023 BCR:1.0000000023
2035_0_109  SR:0.000010 CR:1.0000000023 BCR:1.0000000023
2035_0_110  SR:0.000009 CR:1.0000000022 BCR:1.0000000022
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 15815, Actual GHG Offset Mg 15815
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.059555
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.874063
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.066382
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059555 / 0.246327 (DELTA:0.186773)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.874063 / 0.687290 (DELTA:0.186773)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013277 (DELTA:0.013276)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066382 / 0.053105 (DELTA:0.013276)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64066 / $64066 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59096 / $59096 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76078 / $76078 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64141 / $64141 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64066 / $64066 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59096 / $59096 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76078 / $76078 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64141 / $64141 R:1.000000

cross subsidized price / cost ALT BEV                                 $64162 / $64162 R:1.000000
cross subsidized price / cost ALT ICE                                 $59452 / $59452 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59413 / $59413 R:1.000000
cross subsidized price / cost ALT pickup                              $64227 / $64227 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60813 / $60813 R:1.000000

2035_0_0  SCORE:0.003636, CE:0.186773, 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 Pass 1: Manufacturer=Stellantis
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 Stellantis
2022_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2022_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2022_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2022_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2022_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2022_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2022_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2022_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2022_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2022_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2022_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2022_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2022_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2022_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2022_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2022_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2022_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2022_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2022_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2022_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2022_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2022_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2022_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2022_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2022_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2022_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2022_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2022_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2022_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2022_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2022_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2022_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2022_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2022_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2022_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2022_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2022_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2022_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2022_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2022_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2022_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2022_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2022_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2022_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2022_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2022_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2022_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2022_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2022_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2022_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2022_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2022_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2022_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2022_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2022_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2022_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2022_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2022_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2022_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2022_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2022_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2022_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2022_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2022_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2022_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2022_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2022_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2022_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2022_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2022_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2022_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2022_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2022_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2022_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2022_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2022_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2022_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2022_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2022_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2022_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2022_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2022_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2022_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2022_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2022_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2022_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2022_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2022_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2022_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2022_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2022_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2022_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2022_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2022_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2022_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2022_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2022_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2022_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2022_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2022_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2022_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2022_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2022_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2022_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2022_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2022_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2022_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2022_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2022_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2022_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2022_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1172109, Actual GHG Offset Mg 1172108
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.221995
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.778005
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 Stellantis
2023_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2023_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2023_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2023_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2023_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2023_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2023_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2023_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2023_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2023_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2023_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2023_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2023_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2023_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2023_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2023_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2023_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2023_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2023_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2023_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2023_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2023_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2023_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2023_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2023_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2023_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2023_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2023_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2023_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2023_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2023_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2023_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2023_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2023_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2023_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2023_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2023_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2023_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2023_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2023_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2023_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2023_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2023_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2023_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2023_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2023_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2023_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2023_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2023_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2023_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2023_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2023_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2023_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2023_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2023_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2023_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2023_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2023_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2023_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2023_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2023_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2023_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2023_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2023_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2023_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2023_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2023_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2023_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2023_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2023_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2023_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2023_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2023_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2023_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2023_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2023_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2023_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2023_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2023_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2023_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2023_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2023_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2023_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2023_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2023_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2023_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2023_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2023_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2023_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2023_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2023_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2023_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2023_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2023_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2023_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2023_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2023_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2023_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2023_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2023_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2023_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2023_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2023_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2023_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2023_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2023_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2023_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2023_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2023_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2023_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2023_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 958532, Actual GHG Offset Mg 958533
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222933
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.777067
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2024  Iteration=0 Stellantis
2024_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2024_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2024_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2024_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2024_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2024_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2024_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2024_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2024_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2024_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2024_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2024_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2024_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2024_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2024_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2024_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2024_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2024_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2024_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2024_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2024_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2024_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2024_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2024_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2024_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2024_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2024_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2024_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2024_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2024_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2024_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2024_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2024_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2024_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2024_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2024_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2024_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2024_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2024_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2024_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2024_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2024_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2024_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2024_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2024_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2024_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2024_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2024_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2024_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2024_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2024_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2024_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2024_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2024_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2024_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2024_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2024_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2024_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2024_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2024_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2024_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2024_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2024_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2024_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2024_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2024_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2024_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2024_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2024_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2024_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2024_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2024_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2024_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2024_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2024_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2024_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2024_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2024_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2024_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2024_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2024_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2024_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2024_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2024_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2024_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2024_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2024_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2024_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2024_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2024_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2024_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2024_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2024_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2024_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2024_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2024_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2024_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2024_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2024_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2024_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2024_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2024_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2024_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2024_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2024_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2024_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2024_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2024_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2024_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2024_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2024_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 723725, Actual GHG Offset Mg 723726
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222638
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.777362
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2025  Iteration=0 Stellantis
2025_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2025_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2025_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2025_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2025_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2025_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2025_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2025_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2025_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2025_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2025_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2025_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2025_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2025_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2025_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2025_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2025_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2025_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2025_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2025_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2025_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2025_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2025_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2025_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2025_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2025_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2025_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2025_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2025_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2025_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2025_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2025_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2025_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2025_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2025_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2025_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2025_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2025_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2025_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2025_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2025_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2025_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2025_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2025_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2025_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2025_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2025_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2025_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2025_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2025_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2025_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2025_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2025_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2025_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2025_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2025_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2025_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2025_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2025_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2025_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2025_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2025_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2025_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2025_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2025_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2025_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2025_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2025_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2025_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2025_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2025_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2025_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2025_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2025_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2025_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2025_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2025_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2025_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2025_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2025_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2025_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2025_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2025_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2025_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2025_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2025_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2025_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2025_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2025_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2025_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2025_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2025_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2025_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2025_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2025_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2025_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2025_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2025_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2025_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2025_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2025_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2025_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2025_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2025_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2025_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2025_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2025_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2025_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2025_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2025_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2025_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 510746, Actual GHG Offset Mg 510746
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222573
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.777427
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2026  Iteration=0 Stellantis
2026_0_0    SR:1.000000 CR:1.0009272299 BCR:1.0009272299
2026_0_1    SR:0.900000 CR:1.0009272299 BCR:1.0009272299
2026_0_2    SR:0.810000 CR:1.0009272299 BCR:1.0009272299
2026_0_3    SR:0.729000 CR:1.0009272299 BCR:1.0009272299
2026_0_4    SR:0.656100 CR:1.0009272299 BCR:1.0009272299
2026_0_5    SR:0.590490 CR:1.0009272299 BCR:1.0009272299
2026_0_6    SR:0.531441 CR:1.0009272299 BCR:1.0009272299
2026_0_7    SR:0.478297 CR:1.0009272299 BCR:1.0009272299
2026_0_8    SR:0.430467 CR:1.0009272299 BCR:1.0009272299
2026_0_9    SR:0.387420 CR:1.0009272299 BCR:1.0009272299
2026_0_10   SR:0.348678 CR:1.0009272299 BCR:1.0009272299
2026_0_11   SR:0.313811 CR:1.0009272299 BCR:1.0009272299
2026_0_12   SR:0.282430 CR:1.0009272299 BCR:1.0009272299
2026_0_13   SR:0.254187 CR:1.0009272299 BCR:1.0009272299
2026_0_14   SR:0.228768 CR:1.0009272299 BCR:1.0009272299
2026_0_15   SR:0.205891 CR:1.0009272299 BCR:1.0009272299
2026_0_16   SR:0.185302 CR:1.0009272299 BCR:1.0009272299
2026_0_17   SR:0.166772 CR:1.0009272299 BCR:1.0009272299
2026_0_18   SR:0.150095 CR:1.0009272299 BCR:1.0009272299
2026_0_19   SR:0.135085 CR:1.0001332136 BCR:1.0001332136
2026_0_20   SR:0.121577 CR:1.0001332136 BCR:1.0001332136
2026_0_21   SR:0.109419 CR:1.0001332136 BCR:1.0001332136
2026_0_22   SR:0.098477 CR:1.0001332136 BCR:1.0001332136
2026_0_23   SR:0.088629 CR:1.0001332136 BCR:1.0001332136
2026_0_24   SR:0.079766 CR:1.0001332136 BCR:1.0001332136
2026_0_25   SR:0.071790 CR:1.0001332136 BCR:1.0001332136
2026_0_26   SR:0.064611 CR:1.0001332136 BCR:1.0001332136
2026_0_27   SR:0.058150 CR:1.0001332136 BCR:1.0001332136
2026_0_28   SR:0.052335 CR:1.0001332136 BCR:1.0001332136
2026_0_29   SR:0.047101 CR:1.0001332136 BCR:1.0001332136
2026_0_30   SR:0.042391 CR:1.0001332136 BCR:1.0001332136
2026_0_31   SR:0.038152 CR:1.0001332136 BCR:1.0001332136
2026_0_32   SR:0.034337 CR:1.0001332136 BCR:1.0001332136
2026_0_33   SR:0.030903 CR:1.0001332136 BCR:1.0001332136
2026_0_34   SR:0.027813 CR:1.0001332136 BCR:1.0001332136
2026_0_35   SR:0.025032 CR:1.0001332136 BCR:1.0001332136
2026_0_36   SR:0.022528 CR:1.0001332136 BCR:1.0001332136
2026_0_37   SR:0.020276 CR:1.0001332136 BCR:1.0001332136
2026_0_38   SR:0.018248 CR:1.0001332136 BCR:1.0001332136
2026_0_39   SR:0.016423 CR:1.0001332136 BCR:1.0001332136
2026_0_40   SR:0.014781 CR:1.0001332136 BCR:1.0001332136
2026_0_41   SR:0.013303 CR:1.0001332136 BCR:1.0001332136
2026_0_42   SR:0.011973 CR:1.0001332136 BCR:1.0001332136
2026_0_43   SR:0.010775 CR:1.0001332136 BCR:1.0001332136
2026_0_44   SR:0.009698 CR:1.0001332136 BCR:1.0001332136
2026_0_45   SR:0.008728 CR:1.0000077757 BCR:1.0000077757
2026_0_46   SR:0.007855 CR:1.0000077757 BCR:1.0000077757
2026_0_47   SR:0.007070 CR:1.0000077757 BCR:1.0000077757
2026_0_48   SR:0.006363 CR:1.0000077757 BCR:1.0000077757
2026_0_49   SR:0.005726 CR:1.0000077757 BCR:1.0000077757
2026_0_50   SR:0.005154 CR:1.0000077757 BCR:1.0000077757
2026_0_51   SR:0.004638 CR:1.0000077757 BCR:1.0000077757
2026_0_52   SR:0.004175 CR:1.0000077757 BCR:1.0000077757
2026_0_53   SR:0.003757 CR:1.0000077757 BCR:1.0000077757
2026_0_54   SR:0.003381 CR:1.0000077757 BCR:1.0000077757
2026_0_55   SR:0.003043 CR:1.0000077757 BCR:1.0000077757
2026_0_56   SR:0.002739 CR:1.0000077757 BCR:1.0000077757
2026_0_57   SR:0.002465 CR:1.0000077757 BCR:1.0000077757
2026_0_58   SR:0.002219 CR:1.0000077757 BCR:1.0000077757
2026_0_59   SR:0.001997 CR:1.0000077757 BCR:1.0000077757
2026_0_60   SR:0.001797 CR:1.0000077757 BCR:1.0000077757
2026_0_61   SR:0.001617 CR:1.0000077757 BCR:1.0000077757
2026_0_62   SR:0.001456 CR:1.0000077757 BCR:1.0000077757
2026_0_63   SR:0.001310 CR:1.0000077757 BCR:1.0000077757
2026_0_64   SR:0.001179 CR:1.0000077757 BCR:1.0000077757
2026_0_65   SR:0.001061 CR:1.0000077757 BCR:1.0000077757
2026_0_66   SR:0.000955 CR:1.0000077757 BCR:1.0000077757
2026_0_67   SR:0.000860 CR:1.0000077757 BCR:1.0000077757
2026_0_68   SR:0.000774 CR:1.0000077757 BCR:1.0000077757
2026_0_69   SR:0.000696 CR:0.9999977711 BCR:0.9999977711
2026_0_70   SR:0.000627 CR:0.9999987710 BCR:0.9999987710
2026_0_71   SR:0.000564 CR:0.9999987716 BCR:0.9999987716
2026_0_72   SR:0.000508 CR:0.9999994817 BCR:0.9999994817
2026_0_73   SR:0.000457 CR:0.9999995015 BCR:0.9999995015
2026_0_74   SR:0.000411 CR:0.9999995021 BCR:0.9999995021
2026_0_75   SR:0.000370 CR:0.9999995028 BCR:0.9999995028
2026_0_76   SR:0.000333 CR:0.9999995028 BCR:0.9999995028
2026_0_77   SR:0.000300 CR:0.9999995028 BCR:0.9999995028
2026_0_78   SR:0.000270 CR:0.9999995028 BCR:0.9999995028
2026_0_79   SR:0.000243 CR:0.9999995028 BCR:0.9999995028
2026_0_80   SR:0.000218 CR:0.9999997878 BCR:0.9999997878
2026_0_81   SR:0.000197 CR:0.9999997885 BCR:0.9999997885
2026_0_82   SR:0.000177 CR:0.9999997891 BCR:0.9999997891
2026_0_83   SR:0.000159 CR:0.9999997891 BCR:0.9999997891
2026_0_84   SR:0.000143 CR:0.9999997891 BCR:0.9999997891
2026_0_85   SR:0.000129 CR:0.9999999943 BCR:0.9999999943
2026_0_86   SR:0.000116 CR:0.9999999949 BCR:0.9999999949
2026_0_87   SR:0.000104 CR:0.9999999956 BCR:0.9999999956
2026_0_88   SR:0.000094 CR:0.9999999962 BCR:0.9999999962
2026_0_89   SR:0.000085 CR:0.9999999962 BCR:0.9999999962
2026_0_90   SR:0.000076 CR:0.9999999962 BCR:0.9999999962
2026_0_91   SR:0.000069 CR:0.9999999962 BCR:0.9999999962
2026_0_92   SR:0.000062 CR:0.9999999962 BCR:0.9999999962
2026_0_93   SR:0.000056 CR:0.9999999962 BCR:0.9999999962
2026_0_94   SR:0.000050 CR:0.9999999962 BCR:0.9999999962
2026_0_95   SR:0.000045 CR:0.9999999962 BCR:0.9999999962
2026_0_96   SR:0.000040 CR:0.9999999962 BCR:0.9999999962
2026_0_97   SR:0.000036 CR:0.9999999962 BCR:0.9999999962
2026_0_98   SR:0.000033 CR:0.9999999962 BCR:0.9999999962
2026_0_99   SR:0.000030 CR:0.9999999962 BCR:0.9999999962
2026_0_100  SR:0.000027 CR:0.9999999962 BCR:0.9999999962
2026_0_101  SR:0.000024 CR:0.9999999962 BCR:0.9999999962
2026_0_102  SR:0.000022 CR:0.9999999962 BCR:0.9999999962
2026_0_103  SR:0.000019 CR:0.9999999962 BCR:0.9999999962
2026_0_104  SR:0.000017 CR:0.9999999962 BCR:0.9999999962
2026_0_105  SR:0.000016 CR:0.9999999962 BCR:0.9999999962
2026_0_106  SR:0.000014 CR:0.9999999962 BCR:0.9999999962
2026_0_107  SR:0.000013 CR:0.9999999962 BCR:0.9999999962
2026_0_108  SR:0.000011 CR:0.9999999962 BCR:0.9999999962
2026_0_109  SR:0.000010 CR:0.9999999962 BCR:0.9999999962
2026_0_110  SR:0.000009 CR:0.9999999962 BCR:0.9999999962
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1251269, Actual GHG Offset Mg 1251269
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.012551
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.209771
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.777678
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               = 0.012551 / 0.017009 (DELTA:0.004459)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.209771 / 0.205313 (DELTA:0.004459)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.027649 (DELTA:0.027649)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777678 / 0.750029 (DELTA:0.027649)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71720 / $71720 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60710 / $60710 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89253 / $89253 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65673 / $65673 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71720 / $71720 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60710 / $60710 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $89253 / $89253 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65673 / $65673 R:1.000000

cross subsidized price / cost ALT BEV                                 $71770 / $71770 R:1.000000
cross subsidized price / cost ALT ICE                                 $64619 / $64619 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61332 / $61332 R:1.000000
cross subsidized price / cost ALT pickup                              $65674 / $65674 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65409 / $65409 R:1.000000

2026_0_0  SCORE:0.007572, CE:0.027649, 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 Stellantis
2027_0_0    SR:1.000000 CR:1.0001929998 BCR:1.0001929998
2027_0_1    SR:0.900000 CR:1.0001929998 BCR:1.0001929998
2027_0_2    SR:0.810000 CR:1.0001929998 BCR:1.0001929998
2027_0_3    SR:0.729000 CR:1.0001929998 BCR:1.0001929998
2027_0_4    SR:0.656100 CR:1.0001929998 BCR:1.0001929998
2027_0_5    SR:0.590490 CR:1.0001929998 BCR:1.0001929998
2027_0_6    SR:0.531441 CR:1.0001929998 BCR:1.0001929998
2027_0_7    SR:0.478297 CR:1.0001929998 BCR:1.0001929998
2027_0_8    SR:0.430467 CR:1.0001929998 BCR:1.0001929998
2027_0_9    SR:0.387420 CR:1.0001929998 BCR:1.0001929998
2027_0_10   SR:0.348678 CR:1.0001929998 BCR:1.0001929998
2027_0_11   SR:0.313811 CR:1.0001929998 BCR:1.0001929998
2027_0_12   SR:0.282430 CR:1.0001929998 BCR:1.0001929998
2027_0_13   SR:0.254187 CR:1.0001929998 BCR:1.0001929998
2027_0_14   SR:0.228768 CR:1.0001929998 BCR:1.0001929998
2027_0_15   SR:0.205891 CR:1.0001929998 BCR:1.0001929998
2027_0_16   SR:0.185302 CR:1.0001929998 BCR:1.0001929998
2027_0_17   SR:0.166772 CR:1.0001929998 BCR:1.0001929998
2027_0_18   SR:0.150095 CR:1.0001929998 BCR:1.0001929998
2027_0_19   SR:0.135085 CR:1.0001929998 BCR:1.0001929998
2027_0_20   SR:0.121577 CR:1.0001929998 BCR:1.0001929998
2027_0_21   SR:0.109419 CR:1.0001929998 BCR:1.0001929998
2027_0_22   SR:0.098477 CR:1.0001929998 BCR:1.0001929998
2027_0_23   SR:0.088629 CR:1.0001929998 BCR:1.0001929998
2027_0_24   SR:0.079766 CR:1.0001929998 BCR:1.0001929998
2027_0_25   SR:0.071790 CR:1.0001929998 BCR:1.0001929998
2027_0_26   SR:0.064611 CR:1.0001929998 BCR:1.0001929998
2027_0_27   SR:0.058150 CR:1.0001929998 BCR:1.0001929998
2027_0_28   SR:0.052335 CR:1.0001929998 BCR:1.0001929998
2027_0_29   SR:0.047101 CR:1.0001929998 BCR:1.0001929998
2027_0_30   SR:0.042391 CR:1.0001929998 BCR:1.0001929998
2027_0_31   SR:0.038152 CR:1.0001929998 BCR:1.0001929998
2027_0_32   SR:0.034337 CR:1.0001929998 BCR:1.0001929998
2027_0_33   SR:0.030903 CR:1.0001929998 BCR:1.0001929998
2027_0_34   SR:0.027813 CR:1.0001929998 BCR:1.0001929998
2027_0_35   SR:0.025032 CR:1.0001929998 BCR:1.0001929998
2027_0_36   SR:0.022528 CR:1.0001929998 BCR:1.0001929998
2027_0_37   SR:0.020276 CR:1.0001929998 BCR:1.0001929998
2027_0_38   SR:0.018248 CR:1.0001929998 BCR:1.0001929998
2027_0_39   SR:0.016423 CR:1.0001929998 BCR:1.0001929998
2027_0_40   SR:0.014781 CR:1.0001929998 BCR:1.0001929998
2027_0_41   SR:0.013303 CR:1.0001929998 BCR:1.0001929998
2027_0_42   SR:0.011973 CR:1.0000152588 BCR:1.0000152588
2027_0_43   SR:0.010775 CR:1.0000152588 BCR:1.0000152588
2027_0_44   SR:0.009698 CR:1.0000152588 BCR:1.0000152588
2027_0_45   SR:0.008728 CR:1.0000152588 BCR:1.0000152588
2027_0_46   SR:0.007855 CR:1.0000152588 BCR:1.0000152588
2027_0_47   SR:0.007070 CR:1.0000152588 BCR:1.0000152588
2027_0_48   SR:0.006363 CR:1.0000152588 BCR:1.0000152588
2027_0_49   SR:0.005726 CR:1.0000152588 BCR:1.0000152588
2027_0_50   SR:0.005154 CR:1.0000152588 BCR:1.0000152588
2027_0_51   SR:0.004638 CR:1.0000152588 BCR:1.0000152588
2027_0_52   SR:0.004175 CR:1.0000152588 BCR:1.0000152588
2027_0_53   SR:0.003757 CR:1.0000152588 BCR:1.0000152588
2027_0_54   SR:0.003381 CR:1.0000152588 BCR:1.0000152588
2027_0_55   SR:0.003043 CR:1.0000152588 BCR:1.0000152588
2027_0_56   SR:0.002739 CR:1.0000152588 BCR:1.0000152588
2027_0_57   SR:0.002465 CR:1.0000152588 BCR:1.0000152588
2027_0_58   SR:0.002219 CR:1.0000152588 BCR:1.0000152588
2027_0_59   SR:0.001997 CR:1.0000152588 BCR:1.0000152588
2027_0_60   SR:0.001797 CR:1.0000152588 BCR:1.0000152588
2027_0_61   SR:0.001617 CR:1.0000152588 BCR:1.0000152588
2027_0_62   SR:0.001456 CR:1.0000152588 BCR:1.0000152588
2027_0_63   SR:0.001310 CR:1.0000152588 BCR:1.0000152588
2027_0_64   SR:0.001179 CR:1.0000152588 BCR:1.0000152588
2027_0_65   SR:0.001061 CR:1.0000152588 BCR:1.0000152588
2027_0_66   SR:0.000955 CR:1.0000011921 BCR:1.0000011921
2027_0_67   SR:0.000860 CR:1.0000011921 BCR:1.0000011921
2027_0_68   SR:0.000774 CR:1.0000011921 BCR:1.0000011921
2027_0_69   SR:0.000696 CR:1.0000011921 BCR:1.0000011921
2027_0_70   SR:0.000627 CR:1.0000011921 BCR:1.0000011921
2027_0_71   SR:0.000564 CR:1.0000011921 BCR:1.0000011921
2027_0_72   SR:0.000508 CR:1.0000011921 BCR:1.0000011921
2027_0_73   SR:0.000457 CR:1.0000011921 BCR:1.0000011921
2027_0_74   SR:0.000411 CR:1.0000011921 BCR:1.0000011921
2027_0_75   SR:0.000370 CR:1.0000011921 BCR:1.0000011921
2027_0_76   SR:0.000333 CR:1.0000011921 BCR:1.0000011921
2027_0_77   SR:0.000300 CR:1.0000011921 BCR:1.0000011921
2027_0_78   SR:0.000270 CR:1.0000011921 BCR:1.0000011921
2027_0_79   SR:0.000243 CR:1.0000011921 BCR:1.0000011921
2027_0_80   SR:0.000218 CR:1.0000011921 BCR:1.0000011921
2027_0_81   SR:0.000197 CR:1.0000011921 BCR:1.0000011921
2027_0_82   SR:0.000177 CR:1.0000011921 BCR:1.0000011921
2027_0_83   SR:0.000159 CR:1.0000011921 BCR:1.0000011921
2027_0_84   SR:0.000143 CR:1.0000011921 BCR:1.0000011921
2027_0_85   SR:0.000129 CR:1.0000011921 BCR:1.0000011921
2027_0_86   SR:0.000116 CR:1.0000011921 BCR:1.0000011921
2027_0_87   SR:0.000104 CR:1.0000011921 BCR:1.0000011921
2027_0_88   SR:0.000094 CR:0.9999996424 BCR:0.9999996424
2027_0_89   SR:0.000085 CR:0.9999997616 BCR:0.9999997616
2027_0_90   SR:0.000076 CR:0.9999997616 BCR:0.9999997616
2027_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2027_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2027_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2027_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2027_0_95   SR:0.000045 CR: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 1153251, Actual GHG Offset Mg 1153251
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.031768
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.191407
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.776824
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.031768 / 0.024233 (DELTA:0.007536)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.191407 / 0.198943 (DELTA:0.007536)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.045043 (DELTA:0.045043)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776824 / 0.731781 (DELTA:0.045043)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69515 / $69515 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60630 / $60630 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85083 / $85083 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65566 / $65566 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69515 / $69515 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60630 / $60630 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85083 / $85083 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65566 / $65566 R:1.000000

cross subsidized price / cost ALT BEV                                 $69533 / $69533 R:1.000000
cross subsidized price / cost ALT ICE                                 $64590 / $64590 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61895 / $61895 R:1.000000
cross subsidized price / cost ALT pickup                              $65567 / $65567 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65559 / $65559 R:1.000000

2027_0_0  SCORE:0.012335, CE:0.045043, 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 Stellantis
2028_0_0    SR:1.000000 CR:1.0008592606 BCR:1.0008592606
2028_0_1    SR:0.900000 CR:1.0008592606 BCR:1.0008592606
2028_0_2    SR:0.810000 CR:1.0008592606 BCR:1.0008592606
2028_0_3    SR:0.729000 CR:1.0008592606 BCR:1.0008592606
2028_0_4    SR:0.656100 CR:1.0008592606 BCR:1.0008592606
2028_0_5    SR:0.590490 CR:1.0008592606 BCR:1.0008592606
2028_0_6    SR:0.531441 CR:1.0008592606 BCR:1.0008592606
2028_0_7    SR:0.478297 CR:1.0008592606 BCR:1.0008592606
2028_0_8    SR:0.430467 CR:1.0008592606 BCR:1.0008592606
2028_0_9    SR:0.387420 CR:1.0008592606 BCR:1.0008592606
2028_0_10   SR:0.348678 CR:1.0008592606 BCR:1.0008592606
2028_0_11   SR:0.313811 CR:1.0008592606 BCR:1.0008592606
2028_0_12   SR:0.282430 CR:1.0008592606 BCR:1.0008592606
2028_0_13   SR:0.254187 CR:1.0008592606 BCR:1.0008592606
2028_0_14   SR:0.228768 CR:1.0008592606 BCR:1.0008592606
2028_0_15   SR:0.205891 CR:1.0008592606 BCR:1.0008592606
2028_0_16   SR:0.185302 CR:1.0005297661 BCR:1.0005297661
2028_0_17   SR:0.166772 CR:1.0005297661 BCR:1.0005297661
2028_0_18   SR:0.150095 CR:1.0004682541 BCR:1.0004682541
2028_0_19   SR:0.135085 CR:1.0004682541 BCR:1.0004682541
2028_0_20   SR:0.121577 CR:1.0004682541 BCR:1.0004682541
2028_0_21   SR:0.109419 CR:1.0004682541 BCR:1.0004682541
2028_0_22   SR:0.098477 CR:1.0004682541 BCR:1.0004682541
2028_0_23   SR:0.088629 CR:1.0004682541 BCR:1.0004682541
2028_0_24   SR:0.079766 CR:1.0004682541 BCR:1.0004682541
2028_0_25   SR:0.071790 CR:1.0004682541 BCR:1.0004682541
2028_0_26   SR:0.064611 CR:1.0004682541 BCR:1.0004682541
2028_0_27   SR:0.058150 CR:1.0004682541 BCR:1.0004682541
2028_0_28   SR:0.052335 CR:1.0004682541 BCR:1.0004682541
2028_0_29   SR:0.047101 CR:1.0004682541 BCR:1.0004682541
2028_0_30   SR:0.042391 CR:1.0004682541 BCR:1.0004682541
2028_0_31   SR:0.038152 CR:1.0004682541 BCR:1.0004682541
2028_0_32   SR:0.034337 CR:1.0004682541 BCR:1.0004682541
2028_0_33   SR:0.030903 CR:1.0000112057 BCR:1.0000112057
2028_0_34   SR:0.027813 CR:1.0000112057 BCR:1.0000112057
2028_0_35   SR:0.025032 CR:1.0000112057 BCR:1.0000112057
2028_0_36   SR:0.022528 CR:1.0000112057 BCR:1.0000112057
2028_0_37   SR:0.020276 CR:1.0000112057 BCR:1.0000112057
2028_0_38   SR:0.018248 CR:1.0000112057 BCR:1.0000112057
2028_0_39   SR:0.016423 CR:1.0000112057 BCR:1.0000112057
2028_0_40   SR:0.014781 CR:1.0000112057 BCR:1.0000112057
2028_0_41   SR:0.013303 CR:1.0000112057 BCR:1.0000112057
2028_0_42   SR:0.011973 CR:1.0000112057 BCR:1.0000112057
2028_0_43   SR:0.010775 CR:1.0000112057 BCR:1.0000112057
2028_0_44   SR:0.009698 CR:1.0000112057 BCR:1.0000112057
2028_0_45   SR:0.008728 CR:1.0000112057 BCR:1.0000112057
2028_0_46   SR:0.007855 CR:1.0000112057 BCR:1.0000112057
2028_0_47   SR:0.007070 CR:1.0000112057 BCR:1.0000112057
2028_0_48   SR:0.006363 CR:1.0000112057 BCR:1.0000112057
2028_0_49   SR:0.005726 CR:1.0000112057 BCR:1.0000112057
2028_0_50   SR:0.005154 CR:1.0000112057 BCR:1.0000112057
2028_0_51   SR:0.004638 CR:1.0000112057 BCR:1.0000112057
2028_0_52   SR:0.004175 CR:1.0000112057 BCR:1.0000112057
2028_0_53   SR:0.003757 CR:1.0000112057 BCR:1.0000112057
2028_0_54   SR:0.003381 CR:1.0000112057 BCR:1.0000112057
2028_0_55   SR:0.003043 CR:1.0000112057 BCR:1.0000112057
2028_0_56   SR:0.002739 CR:1.0000112057 BCR:1.0000112057
2028_0_57   SR:0.002465 CR:1.0000112057 BCR:1.0000112057
2028_0_58   SR:0.002219 CR:1.0000112057 BCR:1.0000112057
2028_0_59   SR:0.001997 CR:1.0000112057 BCR:1.0000112057
2028_0_60   SR:0.001797 CR:1.0000112057 BCR:1.0000112057
2028_0_61   SR:0.001617 CR:1.0000112057 BCR:1.0000112057
2028_0_62   SR:0.001456 CR:1.0000112057 BCR:1.0000112057
2028_0_63   SR:0.001310 CR:1.0000112057 BCR:1.0000112057
2028_0_64   SR:0.001179 CR:1.0000112057 BCR:1.0000112057
2028_0_65   SR:0.001061 CR:1.0000112057 BCR:1.0000112057
2028_0_66   SR:0.000955 CR:1.0000112057 BCR:1.0000112057
2028_0_67   SR:0.000860 CR:1.0000112057 BCR:1.0000112057
2028_0_68   SR:0.000774 CR:1.0000112057 BCR:1.0000112057
2028_0_69   SR:0.000696 CR:1.0000008345 BCR:1.0000008345
2028_0_70   SR:0.000627 CR:1.0000008345 BCR:1.0000008345
2028_0_71   SR:0.000564 CR:1.0000008345 BCR:1.0000008345
2028_0_72   SR:0.000508 CR:1.0000008345 BCR:1.0000008345
2028_0_73   SR:0.000457 CR:1.0000008345 BCR:1.0000008345
2028_0_74   SR:0.000411 CR:1.0000008345 BCR:1.0000008345
2028_0_75   SR:0.000370 CR:1.0000008345 BCR:1.0000008345
2028_0_76   SR:0.000333 CR:1.0000008345 BCR:1.0000008345
2028_0_77   SR:0.000300 CR:1.0000008345 BCR:1.0000008345
2028_0_78   SR:0.000270 CR:1.0000008345 BCR:1.0000008345
2028_0_79   SR:0.000243 CR:1.0000008345 BCR:1.0000008345
2028_0_80   SR:0.000218 CR:1.0000008345 BCR:1.0000008345
2028_0_81   SR:0.000197 CR:1.0000008345 BCR:1.0000008345
2028_0_82   SR:0.000177 CR:1.0000008345 BCR:1.0000008345
2028_0_83   SR:0.000159 CR:1.0000008345 BCR:1.0000008345
2028_0_84   SR:0.000143 CR:1.0000008345 BCR:1.0000008345
2028_0_85   SR:0.000129 CR:1.0000008345 BCR:1.0000008345
2028_0_86   SR:0.000116 CR:1.0000008345 BCR:1.0000008345
2028_0_87   SR:0.000104 CR:1.0000008345 BCR:1.0000008345
2028_0_88   SR:0.000094 CR:1.0000008345 BCR:1.0000008345
2028_0_89   SR:0.000085 CR:1.0000008345 BCR:1.0000008345
2028_0_90   SR:0.000076 CR:1.0000008345 BCR:1.0000008345
2028_0_91   SR:0.000069 CR:1.0000008345 BCR:1.0000008345
2028_0_92   SR:0.000062 CR:1.0000008345 BCR:1.0000008345
2028_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2028_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2028_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2028_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2028_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2028_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2028_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2028_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2028_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2028_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2028_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2028_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2028_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2028_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2028_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2028_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2028_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2028_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1157828, Actual GHG Offset Mg 1157828
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.031737
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.190594
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.777669
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               = 0.031737 / 0.031925 (DELTA:0.000188)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.190594 / 0.190406 (DELTA:0.000188)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.065028 (DELTA:0.065028)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777669 / 0.712641 (DELTA:0.065028)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68116 / $68116 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60552 / $60552 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82486 / $82486 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65461 / $65461 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68116 / $68116 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60552 / $60552 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82486 / $82486 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65461 / $65461 R:1.000000

cross subsidized price / cost ALT BEV                                 $68135 / $68135 R:1.000000
cross subsidized price / cost ALT ICE                                 $64495 / $64495 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61631 / $61631 R:1.000000
cross subsidized price / cost ALT pickup                              $65462 / $65462 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65718 / $65718 R:1.000000

2028_0_0  SCORE:0.017809, CE:0.065028, 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 Stellantis
2029_0_0    SR:1.000000 CR:1.0015363693 BCR:1.0015363693
2029_0_1    SR:0.900000 CR:1.0015363693 BCR:1.0015363693
2029_0_2    SR:0.810000 CR:1.0015363693 BCR:1.0015363693
2029_0_3    SR:0.729000 CR:1.0015363693 BCR:1.0015363693
2029_0_4    SR:0.656100 CR:1.0015363693 BCR:1.0015363693
2029_0_5    SR:0.590490 CR:1.0015363693 BCR:1.0015363693
2029_0_6    SR:0.531441 CR:1.0015363693 BCR:1.0015363693
2029_0_7    SR:0.478297 CR:1.0015363693 BCR:1.0015363693
2029_0_8    SR:0.430467 CR:1.0015363693 BCR:1.0015363693
2029_0_9    SR:0.387420 CR:1.0015363693 BCR:1.0015363693
2029_0_10   SR:0.348678 CR:1.0015363693 BCR:1.0015363693
2029_0_11   SR:0.313811 CR:1.0015363693 BCR:1.0015363693
2029_0_12   SR:0.282430 CR:1.0015363693 BCR:1.0015363693
2029_0_13   SR:0.254187 CR:1.0015363693 BCR:1.0015363693
2029_0_14   SR:0.228768 CR:1.0015363693 BCR:1.0015363693
2029_0_15   SR:0.205891 CR:1.0000051260 BCR:1.0000051260
2029_0_16   SR:0.185302 CR:1.0000050068 BCR:1.0000050068
2029_0_17   SR:0.166772 CR:1.0000050068 BCR:1.0000050068
2029_0_18   SR:0.150095 CR:1.0000050068 BCR:1.0000050068
2029_0_19   SR:0.135085 CR:1.0000050068 BCR:1.0000050068
2029_0_20   SR:0.121577 CR:1.0000050068 BCR:1.0000050068
2029_0_21   SR:0.109419 CR:1.0000050068 BCR:1.0000050068
2029_0_22   SR:0.098477 CR:1.0000050068 BCR:1.0000050068
2029_0_23   SR:0.088629 CR:1.0000050068 BCR:1.0000050068
2029_0_24   SR:0.079766 CR:1.0000050068 BCR:1.0000050068
2029_0_25   SR:0.071790 CR:1.0000050068 BCR:1.0000050068
2029_0_26   SR:0.064611 CR:1.0000050068 BCR:1.0000050068
2029_0_27   SR:0.058150 CR:1.0000050068 BCR:1.0000050068
2029_0_28   SR:0.052335 CR:1.0000050068 BCR:1.0000050068
2029_0_29   SR:0.047101 CR:1.0000050068 BCR:1.0000050068
2029_0_30   SR:0.042391 CR:1.0000050068 BCR:1.0000050068
2029_0_31   SR:0.038152 CR:1.0000050068 BCR:1.0000050068
2029_0_32   SR:0.034337 CR:1.0000050068 BCR:1.0000050068
2029_0_33   SR:0.030903 CR:1.0000050068 BCR:1.0000050068
2029_0_34   SR:0.027813 CR:1.0000050068 BCR:1.0000050068
2029_0_35   SR:0.025032 CR:1.0000050068 BCR:1.0000050068
2029_0_36   SR:0.022528 CR:1.0000050068 BCR:1.0000050068
2029_0_37   SR:0.020276 CR:1.0000050068 BCR:1.0000050068
2029_0_38   SR:0.018248 CR:1.0000050068 BCR:1.0000050068
2029_0_39   SR:0.016423 CR:1.0000050068 BCR:1.0000050068
2029_0_40   SR:0.014781 CR:1.0000050068 BCR:1.0000050068
2029_0_41   SR:0.013303 CR:1.0000050068 BCR:1.0000050068
2029_0_42   SR:0.011973 CR:1.0000050068 BCR:1.0000050068
2029_0_43   SR:0.010775 CR:1.0000050068 BCR:1.0000050068
2029_0_44   SR:0.009698 CR:1.0000050068 BCR:1.0000050068
2029_0_45   SR:0.008728 CR:1.0000050068 BCR:1.0000050068
2029_0_46   SR:0.007855 CR:1.0000050068 BCR:1.0000050068
2029_0_47   SR:0.007070 CR:1.0000050068 BCR:1.0000050068
2029_0_48   SR:0.006363 CR:1.0000050068 BCR:1.0000050068
2029_0_49   SR:0.005726 CR:1.0000050068 BCR:1.0000050068
2029_0_50   SR:0.005154 CR:1.0000050068 BCR:1.0000050068
2029_0_51   SR:0.004638 CR:1.0000050068 BCR:1.0000050068
2029_0_52   SR:0.004175 CR:1.0000050068 BCR:1.0000050068
2029_0_53   SR:0.003757 CR:1.0000050068 BCR:1.0000050068
2029_0_54   SR:0.003381 CR:1.0000050068 BCR:1.0000050068
2029_0_55   SR:0.003043 CR:1.0000050068 BCR:1.0000050068
2029_0_56   SR:0.002739 CR:1.0000050068 BCR:1.0000050068
2029_0_57   SR:0.002465 CR:1.0000050068 BCR:1.0000050068
2029_0_58   SR:0.002219 CR:1.0000050068 BCR:1.0000050068
2029_0_59   SR:0.001997 CR:1.0000050068 BCR:1.0000050068
2029_0_60   SR:0.001797 CR:1.0000050068 BCR:1.0000050068
2029_0_61   SR:0.001617 CR:1.0000050068 BCR:1.0000050068
2029_0_62   SR:0.001456 CR:1.0000050068 BCR:1.0000050068
2029_0_63   SR:0.001310 CR:1.0000050068 BCR:1.0000050068
2029_0_64   SR:0.001179 CR:1.0000050068 BCR:1.0000050068
2029_0_65   SR:0.001061 CR:1.0000050068 BCR:1.0000050068
2029_0_66   SR:0.000955 CR:1.0000050068 BCR:1.0000050068
2029_0_67   SR:0.000860 CR:1.0000050068 BCR:1.0000050068
2029_0_68   SR:0.000774 CR:1.0000050068 BCR:1.0000050068
2029_0_69   SR:0.000696 CR:1.0000050068 BCR:1.0000050068
2029_0_70   SR:0.000627 CR:1.0000050068 BCR:1.0000050068
2029_0_71   SR:0.000564 CR:1.0000050068 BCR:1.0000050068
2029_0_72   SR:0.000508 CR:1.0000050068 BCR:1.0000050068
2029_0_73   SR:0.000457 CR:1.0000050068 BCR:1.0000050068
2029_0_74   SR:0.000411 CR:1.0000050068 BCR:1.0000050068
2029_0_75   SR:0.000370 CR:0.9999995232 BCR:0.9999995232
2029_0_76   SR:0.000333 CR:1.0000002384 BCR:1.0000002384
2029_0_77   SR:0.000300 CR:1.0000002384 BCR:1.0000002384
2029_0_78   SR:0.000270 CR:1.0000002384 BCR:1.0000002384
2029_0_79   SR:0.000243 CR:1.0000002384 BCR:1.0000002384
2029_0_80   SR:0.000218 CR:1.0000002384 BCR:1.0000002384
2029_0_81   SR:0.000197 CR:1.0000002384 BCR:1.0000002384
2029_0_82   SR:0.000177 CR:1.0000002384 BCR:1.0000002384
2029_0_83   SR:0.000159 CR:1.0000002384 BCR:1.0000002384
2029_0_84   SR:0.000143 CR:1.0000002384 BCR:1.0000002384
2029_0_85   SR:0.000129 CR:1.0000002384 BCR:1.0000002384
2029_0_86   SR:0.000116 CR:1.0000002384 BCR:1.0000002384
2029_0_87   SR:0.000104 CR:1.0000002384 BCR:1.0000002384
2029_0_88   SR:0.000094 CR:1.0000002384 BCR:1.0000002384
2029_0_89   SR:0.000085 CR:1.0000002384 BCR:1.0000002384
2029_0_90   SR:0.000076 CR:1.0000002384 BCR:1.0000002384
2029_0_91   SR:0.000069 CR:1.0000002384 BCR:1.0000002384
2029_0_92   SR:0.000062 CR:1.0000002384 BCR:1.0000002384
2029_0_93   SR:0.000056 CR:1.0000002384 BCR:1.0000002384
2029_0_94   SR:0.000050 CR:1.0000002384 BCR:1.0000002384
2029_0_95   SR:0.000045 CR:1.0000002384 BCR:1.0000002384
2029_0_96   SR:0.000040 CR:1.0000002384 BCR:1.0000002384
2029_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2029_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2029_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2029_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2029_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2029_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1146639, Actual GHG Offset Mg 1146639
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.028925
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.192940
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.778134
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               = 0.028925 / 0.039697 (DELTA:0.010772)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.192940 / 0.182169 (DELTA:0.010772)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.086338 (DELTA:0.086337)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778134 / 0.691797 (DELTA:0.086337)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67122 / $67122 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60475 / $60475 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80670 / $80670 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65358 / $65358 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67122 / $67122 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60475 / $60475 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80670 / $80670 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65358 / $65358 R:1.000000

cross subsidized price / cost ALT BEV                                 $67141 / $67141 R:1.000000
cross subsidized price / cost ALT ICE                                 $64388 / $64388 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61341 / $61341 R:1.000000
cross subsidized price / cost ALT pickup                              $65359 / $65359 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65861 / $65861 R:1.000000

2029_0_0  SCORE:0.023644, CE:0.086337, 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 Stellantis
2030_0_0    SR:1.000000 CR:0.9961698227 BCR:0.9961698227
2030_0_1    SR:0.900000 CR:0.9961698227 BCR:0.9961698227
2030_0_2    SR:0.810000 CR:0.9961698227 BCR:0.9961698227
2030_0_3    SR:0.729000 CR:0.9961698227 BCR:0.9961698227
2030_0_4    SR:0.656100 CR:0.9961698227 BCR:0.9961698227
2030_0_5    SR:0.590490 CR:0.9961698227 BCR:0.9961698227
2030_0_6    SR:0.531441 CR:0.9961698227 BCR:0.9961698227
2030_0_7    SR:0.478297 CR:0.9961698227 BCR:0.9961698227
2030_0_8    SR:0.430467 CR:0.9961698227 BCR:0.9961698227
2030_0_9    SR:0.387420 CR:0.9961698227 BCR:0.9961698227
2030_0_10   SR:0.348678 CR:0.9961698227 BCR:0.9961698227
2030_0_11   SR:0.313811 CR:0.9961698227 BCR:0.9961698227
2030_0_12   SR:0.282430 CR:0.9961698227 BCR:0.9961698227
2030_0_13   SR:0.254187 CR:0.9961698227 BCR:0.9961698227
2030_0_14   SR:0.228768 CR:0.9961698227 BCR:0.9961698227
2030_0_15   SR:0.205891 CR:0.9961698227 BCR:0.9961698227
2030_0_16   SR:0.185302 CR:0.9961698227 BCR:0.9961698227
2030_0_17   SR:0.166772 CR:0.9961698227 BCR:0.9961698227
2030_0_18   SR:0.150095 CR:0.9961698227 BCR:0.9961698227
2030_0_19   SR:0.135085 CR:0.9961698227 BCR:0.9961698227
2030_0_20   SR:0.121577 CR:0.9961698227 BCR:0.9961698227
2030_0_21   SR:0.109419 CR:0.9961698227 BCR:0.9961698227
2030_0_22   SR:0.098477 CR:0.9961698227 BCR:0.9961698227
2030_0_23   SR:0.088629 CR:0.9961698227 BCR:0.9961698227
2030_0_24   SR:0.079766 CR:0.9961698227 BCR:0.9961698227
2030_0_25   SR:0.071790 CR:0.9961698227 BCR:0.9961698227
2030_0_26   SR:0.064611 CR:0.9961698227 BCR:0.9961698227
2030_0_27   SR:0.058150 CR:0.9961698227 BCR:0.9961698227
2030_0_28   SR:0.052335 CR:0.9961698227 BCR:0.9961698227
2030_0_29   SR:0.047101 CR:0.9961698227 BCR:0.9961698227
2030_0_30   SR:0.042391 CR:0.9961698227 BCR:0.9961698227
2030_0_31   SR:0.038152 CR:0.9961698227 BCR:0.9961698227
2030_0_32   SR:0.034337 CR:0.9961698227 BCR:0.9961698227
2030_0_33   SR:0.030903 CR:0.9961698227 BCR:0.9961698227
2030_0_34   SR:0.027813 CR:0.9961698227 BCR:0.9961698227
2030_0_35   SR:0.025032 CR:0.9961698227 BCR:0.9961698227
2030_0_36   SR:0.022528 CR:0.9961698227 BCR:0.9961698227
2030_0_37   SR:0.020276 CR:0.9961698227 BCR:0.9961698227
2030_0_38   SR:0.018248 CR:0.9961698227 BCR:0.9961698227
2030_0_39   SR:0.016423 CR:0.9961698227 BCR:0.9961698227
2030_0_40   SR:0.014781 CR:0.9961698227 BCR:0.9961698227
2030_0_41   SR:0.013303 CR:0.9961698227 BCR:0.9961698227
2030_0_42   SR:0.011973 CR:0.9961698227 BCR:0.9961698227
2030_0_43   SR:0.010775 CR:0.9961698227 BCR:0.9961698227
2030_0_44   SR:0.009698 CR:0.9961698227 BCR:0.9961698227
2030_0_45   SR:0.008728 CR:0.9961698227 BCR:0.9961698227
2030_0_46   SR:0.007855 CR:0.9961698227 BCR:0.9961698227
2030_0_47   SR:0.007070 CR:0.9961698227 BCR:0.9961698227
2030_0_48   SR:0.006363 CR:0.9961698227 BCR:0.9961698227
2030_0_49   SR:0.005726 CR:0.9961698227 BCR:0.9961698227
2030_0_50   SR:0.005154 CR:0.9961698227 BCR:0.9961698227
2030_0_51   SR:0.004638 CR:0.9961698227 BCR:0.9961698227
2030_0_52   SR:0.004175 CR:0.9961698227 BCR:0.9961698227
2030_0_53   SR:0.003757 CR:0.9961698227 BCR:0.9961698227
2030_0_54   SR:0.003381 CR:0.9961698227 BCR:0.9961698227
2030_0_55   SR:0.003043 CR:0.9961698227 BCR:0.9961698227
2030_0_56   SR:0.002739 CR:0.9961698227 BCR:0.9961698227
2030_0_57   SR:0.002465 CR:0.9961698227 BCR:0.9961698227
2030_0_58   SR:0.002219 CR:0.9961698227 BCR:0.9961698227
2030_0_59   SR:0.001997 CR:0.9961698227 BCR:0.9961698227
2030_0_60   SR:0.001797 CR:0.9961698227 BCR:0.9961698227
2030_0_61   SR:0.001617 CR:0.9961698227 BCR:0.9961698227
2030_0_62   SR:0.001456 CR:0.9961698227 BCR:0.9961698227
2030_0_63   SR:0.001310 CR:0.9961698227 BCR:0.9961698227
2030_0_64   SR:0.001179 CR:0.9961698227 BCR:0.9961698227
2030_0_65   SR:0.001061 CR:0.9961698227 BCR:0.9961698227
2030_0_66   SR:0.000955 CR:0.9961698227 BCR:0.9961698227
2030_0_67   SR:0.000860 CR:0.9961698227 BCR:0.9961698227
2030_0_68   SR:0.000774 CR:0.9961698227 BCR:0.9961698227
2030_0_69   SR:0.000696 CR:0.9961698227 BCR:0.9961698227
2030_0_70   SR:0.000627 CR:0.9961698227 BCR:0.9961698227
2030_0_71   SR:0.000564 CR:0.9961698227 BCR:0.9961698227
2030_0_72   SR:0.000508 CR:0.9961698227 BCR:0.9961698227
2030_0_73   SR:0.000457 CR:0.9961698227 BCR:0.9961698227
2030_0_74   SR:0.000411 CR:0.9961698227 BCR:0.9961698227
2030_0_75   SR:0.000370 CR:0.9961698227 BCR:0.9961698227
2030_0_76   SR:0.000333 CR:0.9961698227 BCR:0.9961698227
2030_0_77   SR:0.000300 CR:0.9961698227 BCR:0.9961698227
2030_0_78   SR:0.000270 CR:0.9961698227 BCR:0.9961698227
2030_0_79   SR:0.000243 CR:0.9961698227 BCR:0.9961698227
2030_0_80   SR:0.000218 CR:0.9961698227 BCR:0.9961698227
2030_0_81   SR:0.000197 CR:0.9961698227 BCR:0.9961698227
2030_0_82   SR:0.000177 CR:0.9961698227 BCR:0.9961698227
2030_0_83   SR:0.000159 CR:0.9961698227 BCR:0.9961698227
2030_0_84   SR:0.000143 CR:0.9961698227 BCR:0.9961698227
2030_0_85   SR:0.000129 CR:0.9961698227 BCR:0.9961698227
2030_0_86   SR:0.000116 CR:0.9961698227 BCR:0.9961698227
2030_0_87   SR:0.000104 CR:0.9961698227 BCR:0.9961698227
2030_0_88   SR:0.000094 CR:0.9961698227 BCR:0.9961698227
2030_0_89   SR:0.000085 CR:0.9961698227 BCR:0.9961698227
2030_0_90   SR:0.000076 CR:0.9961698227 BCR:0.9961698227
2030_0_91   SR:0.000069 CR:0.9961698227 BCR:0.9961698227
2030_0_92   SR:0.000062 CR:0.9961698227 BCR:0.9961698227
2030_0_93   SR:0.000056 CR:0.9961698227 BCR:0.9961698227
2030_0_94   SR:0.000050 CR:0.9961698227 BCR:0.9961698227
2030_0_95   SR:0.000045 CR:0.9961698227 BCR:0.9961698227
2030_0_96   SR:0.000040 CR:0.9961698227 BCR:0.9961698227
2030_0_97   SR:0.000036 CR:0.9961698227 BCR:0.9961698227
2030_0_98   SR:0.000033 CR:0.9961698227 BCR:0.9961698227
2030_0_99   SR:0.000030 CR:0.9961698227 BCR:0.9961698227
2030_0_100  SR:0.000027 CR:0.9961698227 BCR:0.9961698227
2030_0_101  SR:0.000024 CR:0.9961698227 BCR:0.9961698227
2030_0_102  SR:0.000022 CR:0.9961698227 BCR:0.9961698227
2030_0_103  SR:0.000019 CR:0.9961698227 BCR:0.9961698227
2030_0_104  SR:0.000017 CR:0.9961698227 BCR:0.9961698227
2030_0_105  SR:0.000016 CR:0.9961698227 BCR:0.9961698227
2030_0_106  SR:0.000014 CR:0.9961698227 BCR:0.9961698227
2030_0_107  SR:0.000013 CR:0.9961698227 BCR:0.9961698227
2030_0_108  SR:0.000011 CR:0.9961698227 BCR:0.9961698227
2030_0_109  SR:0.000010 CR:0.9961698227 BCR:0.9961698227
2030_0_110  SR:0.000009 CR:0.9961698227 BCR:0.9961698227
PRODUCER FINAL COMPLIANCE DELTA 0.003830
Target GHG Offset Mg 455562, Actual GHG Offset Mg 489173
Target Compliance Ratio 0.996, Actual Compliance Ratio 0.996
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.221247
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.778753
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               = 0.000000 / 0.049365 (DELTA:0.049365)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.221247 / 0.171882 (DELTA:0.049365)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.113579 (DELTA:0.113579)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778753 / 0.665174 (DELTA:0.113579)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66318 / $66318 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59059 / $59059 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $79212 / $79212 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64698 / $64698 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66318 / $66318 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59059 / $59059 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $79212 / $79212 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64698 / $64698 R:1.000000

cross subsidized price / cost ALT BEV                                 $145530 / $145530 R:1.000000
cross subsidized price / cost ALT ICE                                 $63450 / $63450 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59061 / $59061 R:1.000000
cross subsidized price / cost ALT pickup                              $64699 / $64699 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65457 / $65457 R:1.000000

2030_0_0  SCORE:0.031105, CE:0.113579, 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 Stellantis
2031_0_0    SR:1.000000 CR:0.9981287655 BCR:0.9981287655
2031_0_1    SR:0.900000 CR:0.9981287655 BCR:0.9981287655
2031_0_2    SR:0.810000 CR:0.9981287655 BCR:0.9981287655
2031_0_3    SR:0.729000 CR:0.9981287655 BCR:0.9981287655
2031_0_4    SR:0.656100 CR:0.9981287655 BCR:0.9981287655
2031_0_5    SR:0.590490 CR:0.9981287655 BCR:0.9981287655
2031_0_6    SR:0.531441 CR:0.9981287655 BCR:0.9981287655
2031_0_7    SR:0.478297 CR:0.9981287655 BCR:0.9981287655
2031_0_8    SR:0.430467 CR:0.9981287655 BCR:0.9981287655
2031_0_9    SR:0.387420 CR:0.9981287655 BCR:0.9981287655
2031_0_10   SR:0.348678 CR:0.9981287655 BCR:0.9981287655
2031_0_11   SR:0.313811 CR:0.9981287655 BCR:0.9981287655
2031_0_12   SR:0.282430 CR:0.9981287655 BCR:0.9981287655
2031_0_13   SR:0.254187 CR:0.9981287655 BCR:0.9981287655
2031_0_14   SR:0.228768 CR:0.9981287655 BCR:0.9981287655
2031_0_15   SR:0.205891 CR:0.9981287655 BCR:0.9981287655
2031_0_16   SR:0.185302 CR:0.9981287655 BCR:0.9981287655
2031_0_17   SR:0.166772 CR:0.9981287655 BCR:0.9981287655
2031_0_18   SR:0.150095 CR:0.9981287655 BCR:0.9981287655
2031_0_19   SR:0.135085 CR:0.9981287655 BCR:0.9981287655
2031_0_20   SR:0.121577 CR:0.9981287655 BCR:0.9981287655
2031_0_21   SR:0.109419 CR:0.9981287655 BCR:0.9981287655
2031_0_22   SR:0.098477 CR:0.9981287655 BCR:0.9981287655
2031_0_23   SR:0.088629 CR:0.9981287655 BCR:0.9981287655
2031_0_24   SR:0.079766 CR:0.9981287655 BCR:0.9981287655
2031_0_25   SR:0.071790 CR:0.9981287655 BCR:0.9981287655
2031_0_26   SR:0.064611 CR:0.9981287655 BCR:0.9981287655
2031_0_27   SR:0.058150 CR:0.9981287655 BCR:0.9981287655
2031_0_28   SR:0.052335 CR:0.9981287655 BCR:0.9981287655
2031_0_29   SR:0.047101 CR:0.9981287655 BCR:0.9981287655
2031_0_30   SR:0.042391 CR:0.9981287655 BCR:0.9981287655
2031_0_31   SR:0.038152 CR:0.9981287655 BCR:0.9981287655
2031_0_32   SR:0.034337 CR:0.9981287655 BCR:0.9981287655
2031_0_33   SR:0.030903 CR:0.9981287655 BCR:0.9981287655
2031_0_34   SR:0.027813 CR:0.9981287655 BCR:0.9981287655
2031_0_35   SR:0.025032 CR:0.9981287655 BCR:0.9981287655
2031_0_36   SR:0.022528 CR:0.9981287655 BCR:0.9981287655
2031_0_37   SR:0.020276 CR:0.9981287655 BCR:0.9981287655
2031_0_38   SR:0.018248 CR:0.9981287655 BCR:0.9981287655
2031_0_39   SR:0.016423 CR:0.9981287655 BCR:0.9981287655
2031_0_40   SR:0.014781 CR:0.9981287655 BCR:0.9981287655
2031_0_41   SR:0.013303 CR:0.9981287655 BCR:0.9981287655
2031_0_42   SR:0.011973 CR:0.9981287655 BCR:0.9981287655
2031_0_43   SR:0.010775 CR:0.9981287655 BCR:0.9981287655
2031_0_44   SR:0.009698 CR:0.9981287655 BCR:0.9981287655
2031_0_45   SR:0.008728 CR:0.9981287655 BCR:0.9981287655
2031_0_46   SR:0.007855 CR:0.9981287655 BCR:0.9981287655
2031_0_47   SR:0.007070 CR:0.9981287655 BCR:0.9981287655
2031_0_48   SR:0.006363 CR:0.9981287655 BCR:0.9981287655
2031_0_49   SR:0.005726 CR:0.9981287655 BCR:0.9981287655
2031_0_50   SR:0.005154 CR:0.9981287655 BCR:0.9981287655
2031_0_51   SR:0.004638 CR:0.9981287655 BCR:0.9981287655
2031_0_52   SR:0.004175 CR:0.9981287655 BCR:0.9981287655
2031_0_53   SR:0.003757 CR:0.9981287655 BCR:0.9981287655
2031_0_54   SR:0.003381 CR:0.9981287655 BCR:0.9981287655
2031_0_55   SR:0.003043 CR:0.9981287655 BCR:0.9981287655
2031_0_56   SR:0.002739 CR:0.9981287655 BCR:0.9981287655
2031_0_57   SR:0.002465 CR:0.9981287655 BCR:0.9981287655
2031_0_58   SR:0.002219 CR:0.9981287655 BCR:0.9981287655
2031_0_59   SR:0.001997 CR:0.9981287655 BCR:0.9981287655
2031_0_60   SR:0.001797 CR:0.9981287655 BCR:0.9981287655
2031_0_61   SR:0.001617 CR:0.9981287655 BCR:0.9981287655
2031_0_62   SR:0.001456 CR:0.9981287655 BCR:0.9981287655
2031_0_63   SR:0.001310 CR:0.9981287655 BCR:0.9981287655
2031_0_64   SR:0.001179 CR:0.9981287655 BCR:0.9981287655
2031_0_65   SR:0.001061 CR:0.9981287655 BCR:0.9981287655
2031_0_66   SR:0.000955 CR:0.9981287655 BCR:0.9981287655
2031_0_67   SR:0.000860 CR:0.9981287655 BCR:0.9981287655
2031_0_68   SR:0.000774 CR:0.9981287655 BCR:0.9981287655
2031_0_69   SR:0.000696 CR:0.9981287655 BCR:0.9981287655
2031_0_70   SR:0.000627 CR:0.9981287655 BCR:0.9981287655
2031_0_71   SR:0.000564 CR:0.9981287655 BCR:0.9981287655
2031_0_72   SR:0.000508 CR:0.9981287655 BCR:0.9981287655
2031_0_73   SR:0.000457 CR:0.9981287655 BCR:0.9981287655
2031_0_74   SR:0.000411 CR:0.9981287655 BCR:0.9981287655
2031_0_75   SR:0.000370 CR:0.9981287655 BCR:0.9981287655
2031_0_76   SR:0.000333 CR:0.9981287655 BCR:0.9981287655
2031_0_77   SR:0.000300 CR:0.9981287655 BCR:0.9981287655
2031_0_78   SR:0.000270 CR:0.9981287655 BCR:0.9981287655
2031_0_79   SR:0.000243 CR:0.9981287655 BCR:0.9981287655
2031_0_80   SR:0.000218 CR:0.9981287655 BCR:0.9981287655
2031_0_81   SR:0.000197 CR:0.9981287655 BCR:0.9981287655
2031_0_82   SR:0.000177 CR:0.9981287655 BCR:0.9981287655
2031_0_83   SR:0.000159 CR:0.9981287655 BCR:0.9981287655
2031_0_84   SR:0.000143 CR:0.9981287655 BCR:0.9981287655
2031_0_85   SR:0.000129 CR:0.9981287655 BCR:0.9981287655
2031_0_86   SR:0.000116 CR:0.9981287655 BCR:0.9981287655
2031_0_87   SR:0.000104 CR:0.9981287655 BCR:0.9981287655
2031_0_88   SR:0.000094 CR:0.9981287655 BCR:0.9981287655
2031_0_89   SR:0.000085 CR:0.9981287655 BCR:0.9981287655
2031_0_90   SR:0.000076 CR:0.9981287655 BCR:0.9981287655
2031_0_91   SR:0.000069 CR:0.9981287655 BCR:0.9981287655
2031_0_92   SR:0.000062 CR:0.9981287655 BCR:0.9981287655
2031_0_93   SR:0.000056 CR:0.9981287655 BCR:0.9981287655
2031_0_94   SR:0.000050 CR:0.9981287655 BCR:0.9981287655
2031_0_95   SR:0.000045 CR:0.9981287655 BCR:0.9981287655
2031_0_96   SR:0.000040 CR:0.9981287655 BCR:0.9981287655
2031_0_97   SR:0.000036 CR:0.9981287655 BCR:0.9981287655
2031_0_98   SR:0.000033 CR:0.9981287655 BCR:0.9981287655
2031_0_99   SR:0.000030 CR:0.9981287655 BCR:0.9981287655
2031_0_100  SR:0.000027 CR:0.9981287655 BCR:0.9981287655
2031_0_101  SR:0.000024 CR:0.9981287655 BCR:0.9981287655
2031_0_102  SR:0.000022 CR:0.9981287655 BCR:0.9981287655
2031_0_103  SR:0.000019 CR:0.9981287655 BCR:0.9981287655
2031_0_104  SR:0.000017 CR:0.9981287655 BCR:0.9981287655
2031_0_105  SR:0.000016 CR:0.9981287655 BCR:0.9981287655
2031_0_106  SR:0.000014 CR:0.9981287655 BCR:0.9981287655
2031_0_107  SR:0.000013 CR:0.9981287655 BCR:0.9981287655
2031_0_108  SR:0.000011 CR:0.9981287655 BCR:0.9981287655
2031_0_109  SR:0.000010 CR:0.9981287655 BCR:0.9981287655
2031_0_110  SR:0.000009 CR:0.9981287655 BCR:0.9981287655
PRODUCER FINAL COMPLIANCE DELTA 0.001871
Target GHG Offset Mg 404643, Actual GHG Offset Mg 421194
Target Compliance Ratio 0.998, Actual Compliance Ratio 0.998
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.220350
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.779650
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.044070 (DELTA:0.044070)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.220350 / 0.176280 (DELTA:0.044070)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.140606 (DELTA:0.140606)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.779650 / 0.639044 (DELTA:0.140606)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65630 / $65630 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58747 / $58747 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77972 / $77972 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64601 / $64601 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65630 / $65630 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58747 / $58747 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77972 / $77972 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64601 / $64601 R:1.000000

cross subsidized price / cost ALT BEV                                 $143602 / $143602 R:1.000000
cross subsidized price / cost ALT ICE                                 $63311 / $63311 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58749 / $58749 R:1.000000
cross subsidized price / cost ALT pickup                              $64602 / $64602 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65495 / $65495 R:1.000000

2031_0_0  SCORE:0.038507, CE:0.140606, 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 Stellantis
2032_0_0    SR:1.000000 CR:1.0011665986 BCR:1.0011665986
2032_0_1    SR:0.900000 CR:1.0011665986 BCR:1.0011665986
2032_0_2    SR:0.810000 CR:1.0011665986 BCR:1.0011665986
2032_0_3    SR:0.729000 CR:1.0011665986 BCR:1.0011665986
2032_0_4    SR:0.656100 CR:1.0011665986 BCR:1.0011665986
2032_0_5    SR:0.590490 CR:1.0011665986 BCR:1.0011665986
2032_0_6    SR:0.531441 CR:1.0011665986 BCR:1.0011665986
2032_0_7    SR:0.478297 CR:1.0011665986 BCR:1.0011665986
2032_0_8    SR:0.430467 CR:1.0011665986 BCR:1.0011665986
2032_0_9    SR:0.387420 CR:1.0011665986 BCR:1.0011665986
2032_0_10   SR:0.348678 CR:1.0011665986 BCR:1.0011665986
2032_0_11   SR:0.313811 CR:1.0011665986 BCR:1.0011665986
2032_0_12   SR:0.282430 CR:1.0011665986 BCR:1.0011665986
2032_0_13   SR:0.254187 CR:1.0011665986 BCR:1.0011665986
2032_0_14   SR:0.228768 CR:1.0011665986 BCR:1.0011665986
2032_0_15   SR:0.205891 CR:1.0011665986 BCR:1.0011665986
2032_0_16   SR:0.185302 CR:1.0011665986 BCR:1.0011665986
2032_0_17   SR:0.166772 CR:1.0005737600 BCR:1.0005737600
2032_0_18   SR:0.150095 CR:1.0005737600 BCR:1.0005737600
2032_0_19   SR:0.135085 CR:1.0005000689 BCR:1.0005000689
2032_0_20   SR:0.121577 CR:1.0000225225 BCR:1.0000225225
2032_0_21   SR:0.109419 CR:1.0000225225 BCR:1.0000225225
2032_0_22   SR:0.098477 CR:1.0000225225 BCR:1.0000225225
2032_0_23   SR:0.088629 CR:1.0000225225 BCR:1.0000225225
2032_0_24   SR:0.079766 CR:1.0000225225 BCR:1.0000225225
2032_0_25   SR:0.071790 CR:1.0000225225 BCR:1.0000225225
2032_0_26   SR:0.064611 CR:1.0000225225 BCR:1.0000225225
2032_0_27   SR:0.058150 CR:1.0000225225 BCR:1.0000225225
2032_0_28   SR:0.052335 CR:1.0000225225 BCR:1.0000225225
2032_0_29   SR:0.047101 CR:1.0000225225 BCR:1.0000225225
2032_0_30   SR:0.042391 CR:1.0000225225 BCR:1.0000225225
2032_0_31   SR:0.038152 CR:1.0000225225 BCR:1.0000225225
2032_0_32   SR:0.034337 CR:1.0000225225 BCR:1.0000225225
2032_0_33   SR:0.030903 CR:1.0000225225 BCR:1.0000225225
2032_0_34   SR:0.027813 CR:1.0000225225 BCR:1.0000225225
2032_0_35   SR:0.025032 CR:1.0000225225 BCR:1.0000225225
2032_0_36   SR:0.022528 CR:1.0000225225 BCR:1.0000225225
2032_0_37   SR:0.020276 CR:1.0000225225 BCR:1.0000225225
2032_0_38   SR:0.018248 CR:1.0000225225 BCR:1.0000225225
2032_0_39   SR:0.016423 CR:1.0000225225 BCR:1.0000225225
2032_0_40   SR:0.014781 CR:1.0000225225 BCR:1.0000225225
2032_0_41   SR:0.013303 CR:1.0000225225 BCR:1.0000225225
2032_0_42   SR:0.011973 CR:1.0000225225 BCR:1.0000225225
2032_0_43   SR:0.010775 CR:1.0000225225 BCR:1.0000225225
2032_0_44   SR:0.009698 CR:1.0000225225 BCR:1.0000225225
2032_0_45   SR:0.008728 CR:1.0000225225 BCR:1.0000225225
2032_0_46   SR:0.007855 CR:1.0000225225 BCR:1.0000225225
2032_0_47   SR:0.007070 CR:1.0000225225 BCR:1.0000225225
2032_0_48   SR:0.006363 CR:1.0000225225 BCR:1.0000225225
2032_0_49   SR:0.005726 CR:1.0000225225 BCR:1.0000225225
2032_0_50   SR:0.005154 CR:1.0000225225 BCR:1.0000225225
2032_0_51   SR:0.004638 CR:1.0000225225 BCR:1.0000225225
2032_0_52   SR:0.004175 CR:1.0000225225 BCR:1.0000225225
2032_0_53   SR:0.003757 CR:1.0000225225 BCR:1.0000225225
2032_0_54   SR:0.003381 CR:1.0000225225 BCR:1.0000225225
2032_0_55   SR:0.003043 CR:1.0000225225 BCR:1.0000225225
2032_0_56   SR:0.002739 CR:1.0000225225 BCR:1.0000225225
2032_0_57   SR:0.002465 CR:1.0000225225 BCR:1.0000225225
2032_0_58   SR:0.002219 CR:1.0000225225 BCR:1.0000225225
2032_0_59   SR:0.001997 CR:1.0000225225 BCR:1.0000225225
2032_0_60   SR:0.001797 CR:1.0000225225 BCR:1.0000225225
2032_0_61   SR:0.001617 CR:1.0000225225 BCR:1.0000225225
2032_0_62   SR:0.001456 CR:1.0000225225 BCR:1.0000225225
2032_0_63   SR:0.001310 CR:0.9999993662 BCR:0.9999993662
2032_0_64   SR:0.001179 CR:0.9999993662 BCR:0.9999993662
2032_0_65   SR:0.001061 CR:0.9999993662 BCR:0.9999993662
2032_0_66   SR:0.000955 CR:0.9999993662 BCR:0.9999993662
2032_0_67   SR:0.000860 CR:0.9999993662 BCR:0.9999993662
2032_0_68   SR:0.000774 CR:0.9999993662 BCR:0.9999993662
2032_0_69   SR:0.000696 CR:0.9999993662 BCR:0.9999993662
2032_0_70   SR:0.000627 CR:0.9999993662 BCR:0.9999993662
2032_0_71   SR:0.000564 CR:0.9999993662 BCR:0.9999993662
2032_0_72   SR:0.000508 CR:0.9999993662 BCR:0.9999993662
2032_0_73   SR:0.000457 CR:0.9999993662 BCR:0.9999993662
2032_0_74   SR:0.000411 CR:0.9999993662 BCR:0.9999993662
2032_0_75   SR:0.000370 CR:0.9999993662 BCR:0.9999993662
2032_0_76   SR:0.000333 CR:0.9999993662 BCR:0.9999993662
2032_0_77   SR:0.000300 CR:0.9999993662 BCR:0.9999993662
2032_0_78   SR:0.000270 CR:0.9999993662 BCR:0.9999993662
2032_0_79   SR:0.000243 CR:0.9999993662 BCR:0.9999993662
2032_0_80   SR:0.000218 CR:0.9999993662 BCR:0.9999993662
2032_0_81   SR:0.000197 CR:0.9999993662 BCR:0.9999993662
2032_0_82   SR:0.000177 CR:0.9999993662 BCR:0.9999993662
2032_0_83   SR:0.000159 CR:0.9999993662 BCR:0.9999993662
2032_0_84   SR:0.000143 CR:0.9999993662 BCR:0.9999993662
2032_0_85   SR:0.000129 CR:0.9999994016 BCR:0.9999994016
2032_0_86   SR:0.000116 CR:0.9999995945 BCR:0.9999995945
2032_0_87   SR:0.000104 CR:0.9999997999 BCR:0.9999997999
2032_0_88   SR:0.000094 CR:0.9999997999 BCR:0.9999997999
2032_0_89   SR:0.000085 CR:0.9999999457 BCR:0.9999999457
2032_0_90   SR:0.000076 CR:0.9999999457 BCR:0.9999999457
2032_0_91   SR:0.000069 CR:0.9999999457 BCR:0.9999999457
2032_0_92   SR:0.000062 CR:0.9999999457 BCR:0.9999999457
2032_0_93   SR:0.000056 CR:0.9999999457 BCR:0.9999999457
2032_0_94   SR:0.000050 CR:0.9999999457 BCR:0.9999999457
2032_0_95   SR:0.000045 CR:0.9999999457 BCR:0.9999999457
2032_0_96   SR:0.000040 CR:0.9999999457 BCR:0.9999999457
2032_0_97   SR:0.000036 CR:0.9999999457 BCR:0.9999999457
2032_0_98   SR:0.000033 CR:0.9999999457 BCR:0.9999999457
2032_0_99   SR:0.000030 CR:0.9999999935 BCR:0.9999999935
2032_0_100  SR:0.000027 CR:0.9999999935 BCR:0.9999999935
2032_0_101  SR:0.000024 CR:0.9999999935 BCR:0.9999999935
2032_0_102  SR:0.000022 CR:0.9999999935 BCR:0.9999999935
2032_0_103  SR:0.000019 CR:0.9999999935 BCR:0.9999999935
2032_0_104  SR:0.000017 CR:0.9999999935 BCR:0.9999999935
2032_0_105  SR:0.000016 CR:0.9999999935 BCR:0.9999999935
2032_0_106  SR:0.000014 CR:0.9999999935 BCR:0.9999999935
2032_0_107  SR:0.000013 CR:0.9999999935 BCR:0.9999999935
2032_0_108  SR:0.000011 CR:0.9999999935 BCR:0.9999999935
2032_0_109  SR:0.000010 CR:0.9999999935 BCR:0.9999999935
2032_0_110  SR:0.000009 CR:0.9999999935 BCR:0.9999999935
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 412819, Actual GHG Offset Mg 412819
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.008044
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.211744
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.780211
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.008044 / 0.043958 (DELTA:0.035913)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.211744 / 0.175831 (DELTA:0.035913)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156042 (DELTA:0.156042)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.780211 / 0.624169 (DELTA:0.156042)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65046 / $65046 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58681 / $58681 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76928 / $76928 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64419 / $64419 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65046 / $65046 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58681 / $58681 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76928 / $76928 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64419 / $64419 R:1.000000

cross subsidized price / cost ALT BEV                                 $65110 / $65110 R:1.000000
cross subsidized price / cost ALT ICE                                 $63194 / $63194 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58914 / $58914 R:1.000000
cross subsidized price / cost ALT pickup                              $64420 / $64420 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65389 / $65389 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2033  Iteration=0 Stellantis
2033_0_0    SR:1.000000 CR:1.0001531437 BCR:1.0001531437
2033_0_1    SR:0.900000 CR:1.0001531437 BCR:1.0001531437
2033_0_2    SR:0.810000 CR:1.0001531437 BCR:1.0001531437
2033_0_3    SR:0.729000 CR:1.0001531437 BCR:1.0001531437
2033_0_4    SR:0.656100 CR:1.0001531437 BCR:1.0001531437
2033_0_5    SR:0.590490 CR:1.0001531437 BCR:1.0001531437
2033_0_6    SR:0.531441 CR:1.0001531437 BCR:1.0001531437
2033_0_7    SR:0.478297 CR:1.0001531437 BCR:1.0001531437
2033_0_8    SR:0.430467 CR:1.0001531437 BCR:1.0001531437
2033_0_9    SR:0.387420 CR:1.0001531437 BCR:1.0001531437
2033_0_10   SR:0.348678 CR:1.0001531437 BCR:1.0001531437
2033_0_11   SR:0.313811 CR:1.0001531437 BCR:1.0001531437
2033_0_12   SR:0.282430 CR:1.0001531437 BCR:1.0001531437
2033_0_13   SR:0.254187 CR:1.0001531437 BCR:1.0001531437
2033_0_14   SR:0.228768 CR:1.0001531437 BCR:1.0001531437
2033_0_15   SR:0.205891 CR:1.0001531437 BCR:1.0001531437
2033_0_16   SR:0.185302 CR:1.0001531437 BCR:1.0001531437
2033_0_17   SR:0.166772 CR:1.0001531437 BCR:1.0001531437
2033_0_18   SR:0.150095 CR:1.0001531437 BCR:1.0001531437
2033_0_19   SR:0.135085 CR:1.0001531437 BCR:1.0001531437
2033_0_20   SR:0.121577 CR:1.0001531437 BCR:1.0001531437
2033_0_21   SR:0.109419 CR:1.0000234100 BCR:1.0000234100
2033_0_22   SR:0.098477 CR:1.0000234100 BCR:1.0000234100
2033_0_23   SR:0.088629 CR:1.0000234100 BCR:1.0000234100
2033_0_24   SR:0.079766 CR:1.0000234100 BCR:1.0000234100
2033_0_25   SR:0.071790 CR:1.0000234100 BCR:1.0000234100
2033_0_26   SR:0.064611 CR:1.0000234100 BCR:1.0000234100
2033_0_27   SR:0.058150 CR:1.0000234100 BCR:1.0000234100
2033_0_28   SR:0.052335 CR:1.0000234100 BCR:1.0000234100
2033_0_29   SR:0.047101 CR:1.0000234100 BCR:1.0000234100
2033_0_30   SR:0.042391 CR:1.0000234100 BCR:1.0000234100
2033_0_31   SR:0.038152 CR:1.0000203868 BCR:1.0000203868
2033_0_32   SR:0.034337 CR:1.0000203868 BCR:1.0000203868
2033_0_33   SR:0.030903 CR:1.0000203868 BCR:1.0000203868
2033_0_34   SR:0.027813 CR:1.0000203868 BCR:1.0000203868
2033_0_35   SR:0.025032 CR:1.0000203868 BCR:1.0000203868
2033_0_36   SR:0.022528 CR:1.0000203868 BCR:1.0000203868
2033_0_37   SR:0.020276 CR:1.0000203868 BCR:1.0000203868
2033_0_38   SR:0.018248 CR:1.0000203868 BCR:1.0000203868
2033_0_39   SR:0.016423 CR:1.0000203868 BCR:1.0000203868
2033_0_40   SR:0.014781 CR:1.0000203868 BCR:1.0000203868
2033_0_41   SR:0.013303 CR:1.0000203868 BCR:1.0000203868
2033_0_42   SR:0.011973 CR:1.0000203868 BCR:1.0000203868
2033_0_43   SR:0.010775 CR:1.0000203868 BCR:1.0000203868
2033_0_44   SR:0.009698 CR:1.0000203868 BCR:1.0000203868
2033_0_45   SR:0.008728 CR:1.0000203868 BCR:1.0000203868
2033_0_46   SR:0.007855 CR:1.0000203868 BCR:1.0000203868
2033_0_47   SR:0.007070 CR:1.0000203868 BCR:1.0000203868
2033_0_48   SR:0.006363 CR:1.0000203868 BCR:1.0000203868
2033_0_49   SR:0.005726 CR:1.0000203868 BCR:1.0000203868
2033_0_50   SR:0.005154 CR:1.0000203868 BCR:1.0000203868
2033_0_51   SR:0.004638 CR:1.0000203868 BCR:1.0000203868
2033_0_52   SR:0.004175 CR:1.0000203868 BCR:1.0000203868
2033_0_53   SR:0.003757 CR:1.0000203868 BCR:1.0000203868
2033_0_54   SR:0.003381 CR:1.0000203868 BCR:1.0000203868
2033_0_55   SR:0.003043 CR:1.0000203868 BCR:1.0000203868
2033_0_56   SR:0.002739 CR:1.0000203868 BCR:1.0000203868
2033_0_57   SR:0.002465 CR:1.0000203868 BCR:1.0000203868
2033_0_58   SR:0.002219 CR:1.0000203868 BCR:1.0000203868
2033_0_59   SR:0.001997 CR:1.0000203868 BCR:1.0000203868
2033_0_60   SR:0.001797 CR:1.0000203868 BCR:1.0000203868
2033_0_61   SR:0.001617 CR:1.0000203868 BCR:1.0000203868
2033_0_62   SR:0.001456 CR:1.0000203868 BCR:1.0000203868
2033_0_63   SR:0.001310 CR:1.0000203868 BCR:1.0000203868
2033_0_64   SR:0.001179 CR:0.9999996382 BCR:0.9999996382
2033_0_65   SR:0.001061 CR:0.9999996382 BCR:0.9999996382
2033_0_66   SR:0.000955 CR:0.9999996382 BCR:0.9999996382
2033_0_67   SR:0.000860 CR:0.9999996382 BCR:0.9999996382
2033_0_68   SR:0.000774 CR:0.9999996382 BCR:0.9999996382
2033_0_69   SR:0.000696 CR:0.9999996382 BCR:0.9999996382
2033_0_70   SR:0.000627 CR:0.9999996382 BCR:0.9999996382
2033_0_71   SR:0.000564 CR:0.9999996382 BCR:0.9999996382
2033_0_72   SR:0.000508 CR:0.9999996382 BCR:0.9999996382
2033_0_73   SR:0.000457 CR:0.9999996382 BCR:0.9999996382
2033_0_74   SR:0.000411 CR:0.9999996382 BCR:0.9999996382
2033_0_75   SR:0.000370 CR:0.9999996382 BCR:0.9999996382
2033_0_76   SR:0.000333 CR:0.9999996382 BCR:0.9999996382
2033_0_77   SR:0.000300 CR:0.9999996382 BCR:0.9999996382
2033_0_78   SR:0.000270 CR:0.9999996382 BCR:0.9999996382
2033_0_79   SR:0.000243 CR:0.9999996382 BCR:0.9999996382
2033_0_80   SR:0.000218 CR:0.9999996382 BCR:0.9999996382
2033_0_81   SR:0.000197 CR:0.9999996382 BCR:0.9999996382
2033_0_82   SR:0.000177 CR:0.9999996382 BCR:0.9999996382
2033_0_83   SR:0.000159 CR:0.9999996382 BCR:0.9999996382
2033_0_84   SR:0.000143 CR:0.9999996382 BCR:0.9999996382
2033_0_85   SR:0.000129 CR:0.9999996382 BCR:0.9999996382
2033_0_86   SR:0.000116 CR:0.9999996696 BCR:0.9999996696
2033_0_87   SR:0.000104 CR:0.9999998415 BCR:0.9999998415
2033_0_88   SR:0.000094 CR:0.9999998543 BCR:0.9999998543
2033_0_89   SR:0.000085 CR:0.9999998543 BCR:0.9999998543
2033_0_90   SR:0.000076 CR:0.9999998543 BCR:0.9999998543
2033_0_91   SR:0.000069 CR:0.9999999878 BCR:0.9999999878
2033_0_92   SR:0.000062 CR:0.9999999878 BCR:0.9999999878
2033_0_93   SR:0.000056 CR:0.9999999878 BCR:0.9999999878
2033_0_94   SR:0.000050 CR:0.9999999878 BCR:0.9999999878
2033_0_95   SR:0.000045 CR:0.9999999878 BCR:0.9999999878
2033_0_96   SR:0.000040 CR:0.9999999878 BCR:0.9999999878
2033_0_97   SR:0.000036 CR:0.9999999878 BCR:0.9999999878
2033_0_98   SR:0.000033 CR:0.9999999878 BCR:0.9999999878
2033_0_99   SR:0.000030 CR:0.9999999878 BCR:0.9999999878
2033_0_100  SR:0.000027 CR:0.9999999878 BCR:0.9999999878
2033_0_101  SR:0.000024 CR:0.9999999878 BCR:0.9999999878
2033_0_102  SR:0.000022 CR:0.9999999878 BCR:0.9999999878
2033_0_103  SR:0.000019 CR:0.9999999878 BCR:0.9999999878
2033_0_104  SR:0.000017 CR:0.9999999878 BCR:0.9999999878
2033_0_105  SR:0.000016 CR:0.9999999878 BCR:0.9999999878
2033_0_106  SR:0.000014 CR:0.9999999903 BCR:0.9999999903
2033_0_107  SR:0.000013 CR:0.9999999903 BCR:0.9999999903
2033_0_108  SR:0.000011 CR:0.9999999903 BCR:0.9999999903
2033_0_109  SR:0.000010 CR:0.9999999903 BCR:0.9999999903
2033_0_110  SR:0.000009 CR:0.9999999903 BCR:0.9999999903
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 418528, Actual GHG Offset Mg 418528
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.007957
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.210903
2033 producer_abs_share_frac_pickup.BEV           = 0.000001
2033 producer_abs_share_frac_pickup.ICE           = 0.781139
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               = 0.007957 / 0.051782 (DELTA:0.043825)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.210903 / 0.167078 (DELTA:0.043825)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.156228 (DELTA:0.156227)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.781139 / 0.624912 (DELTA:0.156227)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64530 / $64530 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58616 / $58616 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76009 / $76009 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64326 / $64326 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64530 / $64530 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58616 / $58616 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76009 / $76009 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64326 / $64326 R:1.000000

cross subsidized price / cost ALT BEV                                 $64589 / $64589 R:1.000000
cross subsidized price / cost ALT ICE                                 $63112 / $63112 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58831 / $58831 R:1.000000
cross subsidized price / cost ALT pickup                              $64327 / $64327 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65208 / $65208 R:1.000000

2033_0_0  SCORE:0.042785, CE:0.156227, 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 Stellantis
2034_0_0    SR:1.000000 CR:1.0402255246 BCR:1.0402255246
2034_0_1    SR:0.900000 CR:1.0386150955 BCR:1.0386150955
2034_0_2    SR:0.810000 CR:1.0386150955 BCR:1.0386150955
2034_0_3    SR:0.729000 CR:1.0386150955 BCR:1.0386150955
2034_0_4    SR:0.656100 CR:1.0386150955 BCR:1.0386150955
2034_0_5    SR:0.590490 CR:1.0386150955 BCR:1.0386150955
2034_0_6    SR:0.531441 CR:1.0386150955 BCR:1.0386150955
2034_0_7    SR:0.478297 CR:1.0386150955 BCR:1.0386150955
2034_0_8    SR:0.430467 CR:1.0386150955 BCR:1.0386150955
2034_0_9    SR:0.387420 CR:1.0386150955 BCR:1.0386150955
2034_0_10   SR:0.348678 CR:1.0386150955 BCR:1.0386150955
2034_0_11   SR:0.313811 CR:1.0386150955 BCR:1.0386150955
2034_0_12   SR:0.282430 CR:1.0386150955 BCR:1.0386150955
2034_0_13   SR:0.254187 CR:1.0386150955 BCR:1.0386150955
2034_0_14   SR:0.228768 CR:1.0386150955 BCR:1.0386150955
2034_0_15   SR:0.205891 CR:1.0386150955 BCR:1.0386150955
2034_0_16   SR:0.185302 CR:1.0386150955 BCR:1.0386150955
2034_0_17   SR:0.166772 CR:1.0386150955 BCR:1.0386150955
2034_0_18   SR:0.150095 CR:1.0386150955 BCR:1.0386150955
2034_0_19   SR:0.135085 CR:1.0386150955 BCR:1.0386150955
2034_0_20   SR:0.121577 CR:1.0386150955 BCR:1.0386150955
2034_0_21   SR:0.109419 CR:1.0386150955 BCR:1.0386150955
2034_0_22   SR:0.098477 CR:1.0386150955 BCR:1.0386150955
2034_0_23   SR:0.088629 CR:1.0386150955 BCR:1.0386150955
2034_0_24   SR:0.079766 CR:1.0386150955 BCR:1.0386150955
2034_0_25   SR:0.071790 CR:1.0386150955 BCR:1.0386150955
2034_0_26   SR:0.064611 CR:1.0386150955 BCR:1.0386150955
2034_0_27   SR:0.058150 CR:1.0386150955 BCR:1.0386150955
2034_0_28   SR:0.052335 CR:1.0386150955 BCR:1.0386150955
2034_0_29   SR:0.047101 CR:1.0386150955 BCR:1.0386150955
2034_0_30   SR:0.042391 CR:1.0386150955 BCR:1.0386150955
2034_0_31   SR:0.038152 CR:1.0386150955 BCR:1.0386150955
2034_0_32   SR:0.034337 CR:1.0386150955 BCR:1.0386150955
2034_0_33   SR:0.030903 CR:1.0386150955 BCR:1.0386150955
2034_0_34   SR:0.027813 CR:1.0386150955 BCR:1.0386150955
2034_0_35   SR:0.025032 CR:1.0386150955 BCR:1.0386150955
2034_0_36   SR:0.022528 CR:1.0386150955 BCR:1.0386150955
2034_0_37   SR:0.020276 CR:1.0386150955 BCR:1.0386150955
2034_0_38   SR:0.018248 CR:1.0386150955 BCR:1.0386150955
2034_0_39   SR:0.016423 CR:1.0386150955 BCR:1.0386150955
2034_0_40   SR:0.014781 CR:1.0386150955 BCR:1.0386150955
2034_0_41   SR:0.013303 CR:1.0386150955 BCR:1.0386150955
2034_0_42   SR:0.011973 CR:1.0386150955 BCR:1.0386150955
2034_0_43   SR:0.010775 CR:1.0386150955 BCR:1.0386150955
2034_0_44   SR:0.009698 CR:1.0386150955 BCR:1.0386150955
2034_0_45   SR:0.008728 CR:1.0386150955 BCR:1.0386150955
2034_0_46   SR:0.007855 CR:1.0386150955 BCR:1.0386150955
2034_0_47   SR:0.007070 CR:1.0386150955 BCR:1.0386150955
2034_0_48   SR:0.006363 CR:1.0386150955 BCR:1.0386150955
2034_0_49   SR:0.005726 CR:1.0386150955 BCR:1.0386150955
2034_0_50   SR:0.005154 CR:1.0386150955 BCR:1.0386150955
2034_0_51   SR:0.004638 CR:1.0386150955 BCR:1.0386150955
2034_0_52   SR:0.004175 CR:1.0386150955 BCR:1.0386150955
2034_0_53   SR:0.003757 CR:1.0386150955 BCR:1.0386150955
2034_0_54   SR:0.003381 CR:1.0386150955 BCR:1.0386150955
2034_0_55   SR:0.003043 CR:1.0386150955 BCR:1.0386150955
2034_0_56   SR:0.002739 CR:1.0386150955 BCR:1.0386150955
2034_0_57   SR:0.002465 CR:1.0386150955 BCR:1.0386150955
2034_0_58   SR:0.002219 CR:1.0385956063 BCR:1.0385956063
2034_0_59   SR:0.001997 CR:1.0385956063 BCR:1.0385956063
2034_0_60   SR:0.001797 CR:1.0385956063 BCR:1.0385956063
2034_0_61   SR:0.001617 CR:1.0385956063 BCR:1.0385956063
2034_0_62   SR:0.001456 CR:1.0385956063 BCR:1.0385956063
2034_0_63   SR:0.001310 CR:1.0385956063 BCR:1.0385956063
2034_0_64   SR:0.001179 CR:1.0385956063 BCR:1.0385956063
2034_0_65   SR:0.001061 CR:1.0385945033 BCR:1.0385945033
2034_0_66   SR:0.000955 CR:1.0385899271 BCR:1.0385899271
2034_0_67   SR:0.000860 CR:1.0385798598 BCR:1.0385798598
2034_0_68   SR:0.000774 CR:1.0385798598 BCR:1.0385798598
2034_0_69   SR:0.000696 CR:1.0385798598 BCR:1.0385798598
2034_0_70   SR:0.000627 CR:1.0385798598 BCR:1.0385798598
2034_0_71   SR:0.000564 CR:1.0385748014 BCR:1.0385748014
2034_0_72   SR:0.000508 CR:1.0385748014 BCR:1.0385748014
2034_0_73   SR:0.000457 CR:1.0385748014 BCR:1.0385748014
2034_0_74   SR:0.000411 CR:1.0385748014 BCR:1.0385748014
2034_0_75   SR:0.000370 CR:1.0385748014 BCR:1.0385748014
2034_0_76   SR:0.000333 CR:1.0385748014 BCR:1.0385748014
2034_0_77   SR:0.000300 CR:1.0385748014 BCR:1.0385748014
2034_0_78   SR:0.000270 CR:1.0385748014 BCR:1.0385748014
2034_0_79   SR:0.000243 CR:1.0385748014 BCR:1.0385748014
2034_0_80   SR:0.000218 CR:1.0385748014 BCR:1.0385748014
2034_0_81   SR:0.000197 CR:1.0385748014 BCR:1.0385748014
2034_0_82   SR:0.000177 CR:1.0385748014 BCR:1.0385748014
2034_0_83   SR:0.000159 CR:1.0385748014 BCR:1.0385748014
2034_0_84   SR:0.000143 CR:1.0385748014 BCR:1.0385748014
2034_0_85   SR:0.000129 CR:1.0385748014 BCR:1.0385748014
2034_0_86   SR:0.000116 CR:1.0385748014 BCR:1.0385748014
2034_0_87   SR:0.000104 CR:1.0385748014 BCR:1.0385748014
2034_0_88   SR:0.000094 CR:1.0385748014 BCR:1.0385748014
2034_0_89   SR:0.000085 CR:1.0385748014 BCR:1.0385748014
2034_0_90   SR:0.000076 CR:1.0385748014 BCR:1.0385748014
2034_0_91   SR:0.000069 CR:1.0385748014 BCR:1.0385748014
2034_0_92   SR:0.000062 CR:1.0385748014 BCR:1.0385748014
2034_0_93   SR:0.000056 CR:1.0385748014 BCR:1.0385748014
2034_0_94   SR:0.000050 CR:1.0385748014 BCR:1.0385748014
2034_0_95   SR:0.000045 CR:1.0385748014 BCR:1.0385748014
2034_0_96   SR:0.000040 CR:1.0385748014 BCR:1.0385748014
2034_0_97   SR:0.000036 CR:1.0385748014 BCR:1.0385748014
2034_0_98   SR:0.000033 CR:1.0385748014 BCR:1.0385748014
2034_0_99   SR:0.000030 CR:1.0385748014 BCR:1.0385748014
2034_0_100  SR:0.000027 CR:1.0385748014 BCR:1.0385748014
2034_0_101  SR:0.000024 CR:1.0385748014 BCR:1.0385748014
2034_0_102  SR:0.000022 CR:1.0385748014 BCR:1.0385748014
2034_0_103  SR:0.000019 CR:1.0385748014 BCR:1.0385748014
2034_0_104  SR:0.000017 CR:1.0385748014 BCR:1.0385748014
2034_0_105  SR:0.000016 CR:1.0385748014 BCR:1.0385748014
2034_0_106  SR:0.000014 CR:1.0385748014 BCR:1.0385748014
2034_0_107  SR:0.000013 CR:1.0385748014 BCR:1.0385748014
2034_0_108  SR:0.000011 CR:1.0385743584 BCR:1.0385743584
2034_0_109  SR:0.000010 CR:1.0385730929 BCR:1.0385730929
2034_0_110  SR:0.000009 CR:1.0385724420 BCR:1.0385724420
PRODUCER FINAL COMPLIANCE DELTA 0.038572
Target GHG Offset Mg -30149, Actual GHG Offset Mg -382266
Target Compliance Ratio 1.039, Actual Compliance Ratio 1.039
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000052
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.217940
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.782007
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000052 / 0.051524 (DELTA:0.051472)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.217940 / 0.166469 (DELTA:0.051472)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156402 (DELTA:0.156402)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782007 / 0.625605 (DELTA:0.156402)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64408 / $64408 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58552 / $58552 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75866 / $75866 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63293 / $63293 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64408 / $64408 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58552 / $58552 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75866 / $75866 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63293 / $63293 R:1.000000

cross subsidized price / cost ALT BEV                                 $73228 / $73228 R:1.000000
cross subsidized price / cost ALT ICE                                 $62260 / $62260 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58554 / $58554 R:1.000000
cross subsidized price / cost ALT pickup                              $63294 / $63294 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64528 / $64528 R:1.000000

2034_0_0  SCORE:0.042832, CE:0.156402, 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 Stellantis
2035_0_0    SR:1.000000 CR:1.0402077129 BCR:1.0402077129
2035_0_1    SR:0.900000 CR:1.0146108304 BCR:1.0146108304
2035_0_2    SR:0.810000 CR:1.0146108304 BCR:1.0146108304
2035_0_3    SR:0.729000 CR:1.0146108304 BCR:1.0146108304
2035_0_4    SR:0.656100 CR:1.0146108304 BCR:1.0146108304
2035_0_5    SR:0.590490 CR:1.0146108304 BCR:1.0146108304
2035_0_6    SR:0.531441 CR:1.0146108304 BCR:1.0146108304
2035_0_7    SR:0.478297 CR:1.0146108304 BCR:1.0146108304
2035_0_8    SR:0.430467 CR:1.0146108304 BCR:1.0146108304
2035_0_9    SR:0.387420 CR:1.0146108304 BCR:1.0146108304
2035_0_10   SR:0.348678 CR:1.0146108304 BCR:1.0146108304
2035_0_11   SR:0.313811 CR:1.0146108304 BCR:1.0146108304
2035_0_12   SR:0.282430 CR:1.0146108304 BCR:1.0146108304
2035_0_13   SR:0.254187 CR:1.0146108304 BCR:1.0146108304
2035_0_14   SR:0.228768 CR:1.0146108304 BCR:1.0146108304
2035_0_15   SR:0.205891 CR:1.0146108304 BCR:1.0146108304
2035_0_16   SR:0.185302 CR:1.0146108304 BCR:1.0146108304
2035_0_17   SR:0.166772 CR:1.0146108304 BCR:1.0146108304
2035_0_18   SR:0.150095 CR:1.0146108304 BCR:1.0146108304
2035_0_19   SR:0.135085 CR:1.0146108304 BCR:1.0146108304
2035_0_20   SR:0.121577 CR:1.0146108304 BCR:1.0146108304
2035_0_21   SR:0.109419 CR:1.0146108304 BCR:1.0146108304
2035_0_22   SR:0.098477 CR:1.0146108304 BCR:1.0146108304
2035_0_23   SR:0.088629 CR:1.0146108304 BCR:1.0146108304
2035_0_24   SR:0.079766 CR:1.0146108304 BCR:1.0146108304
2035_0_25   SR:0.071790 CR:1.0146108304 BCR:1.0146108304
2035_0_26   SR:0.064611 CR:1.0146108304 BCR:1.0146108304
2035_0_27   SR:0.058150 CR:1.0146108304 BCR:1.0146108304
2035_0_28   SR:0.052335 CR:1.0146108304 BCR:1.0146108304
2035_0_29   SR:0.047101 CR:1.0146108304 BCR:1.0146108304
2035_0_30   SR:0.042391 CR:1.0146108304 BCR:1.0146108304
2035_0_31   SR:0.038152 CR:1.0146108304 BCR:1.0146108304
2035_0_32   SR:0.034337 CR:1.0146108304 BCR:1.0146108304
2035_0_33   SR:0.030903 CR:1.0146108304 BCR:1.0146108304
2035_0_34   SR:0.027813 CR:1.0146108304 BCR:1.0146108304
2035_0_35   SR:0.025032 CR:1.0146108304 BCR:1.0146108304
2035_0_36   SR:0.022528 CR:1.0146108304 BCR:1.0146108304
2035_0_37   SR:0.020276 CR:1.0146108304 BCR:1.0146108304
2035_0_38   SR:0.018248 CR:1.0146108304 BCR:1.0146108304
2035_0_39   SR:0.016423 CR:1.0146108304 BCR:1.0146108304
2035_0_40   SR:0.014781 CR:1.0146108304 BCR:1.0146108304
2035_0_41   SR:0.013303 CR:1.0146108304 BCR:1.0146108304
2035_0_42   SR:0.011973 CR:1.0146108304 BCR:1.0146108304
2035_0_43   SR:0.010775 CR:1.0146108304 BCR:1.0146108304
2035_0_44   SR:0.009698 CR:1.0145256551 BCR:1.0145256551
2035_0_45   SR:0.008728 CR:1.0145256551 BCR:1.0145256551
2035_0_46   SR:0.007855 CR:1.0145256551 BCR:1.0145256551
2035_0_47   SR:0.007070 CR:1.0145256551 BCR:1.0145256551
2035_0_48   SR:0.006363 CR:1.0145256551 BCR:1.0145256551
2035_0_49   SR:0.005726 CR:1.0145256551 BCR:1.0145256551
2035_0_50   SR:0.005154 CR:1.0145256551 BCR:1.0145256551
2035_0_51   SR:0.004638 CR:1.0145208344 BCR:1.0145208344
2035_0_52   SR:0.004175 CR:1.0145208344 BCR:1.0145208344
2035_0_53   SR:0.003757 CR:1.0145208344 BCR:1.0145208344
2035_0_54   SR:0.003381 CR:1.0145208344 BCR:1.0145208344
2035_0_55   SR:0.003043 CR:1.0145171441 BCR:1.0145171441
2035_0_56   SR:0.002739 CR:1.0145171441 BCR:1.0145171441
2035_0_57   SR:0.002465 CR:1.0145171441 BCR:1.0145171441
2035_0_58   SR:0.002219 CR:1.0145171441 BCR:1.0145171441
2035_0_59   SR:0.001997 CR:1.0145171441 BCR:1.0145171441
2035_0_60   SR:0.001797 CR:1.0145171441 BCR:1.0145171441
2035_0_61   SR:0.001617 CR:1.0145171441 BCR:1.0145171441
2035_0_62   SR:0.001456 CR:1.0145171441 BCR:1.0145171441
2035_0_63   SR:0.001310 CR:1.0145171441 BCR:1.0145171441
2035_0_64   SR:0.001179 CR:1.0145171441 BCR:1.0145171441
2035_0_65   SR:0.001061 CR:1.0145171441 BCR:1.0145171441
2035_0_66   SR:0.000955 CR:1.0145171441 BCR:1.0145171441
2035_0_67   SR:0.000860 CR:1.0145171441 BCR:1.0145171441
2035_0_68   SR:0.000774 CR:1.0144817414 BCR:1.0144817414
2035_0_69   SR:0.000696 CR:1.0144817414 BCR:1.0144817414
2035_0_70   SR:0.000627 CR:1.0144817414 BCR:1.0144817414
2035_0_71   SR:0.000564 CR:1.0144817414 BCR:1.0144817414
2035_0_72   SR:0.000508 CR:1.0144817414 BCR:1.0144817414
2035_0_73   SR:0.000457 CR:1.0144817414 BCR:1.0144817414
2035_0_74   SR:0.000411 CR:1.0144817414 BCR:1.0144817414
2035_0_75   SR:0.000370 CR:1.0144817414 BCR:1.0144817414
2035_0_76   SR:0.000333 CR:1.0144817414 BCR:1.0144817414
2035_0_77   SR:0.000300 CR:1.0144817414 BCR:1.0144817414
2035_0_78   SR:0.000270 CR:1.0144817414 BCR:1.0144817414
2035_0_79   SR:0.000243 CR:1.0144817414 BCR:1.0144817414
2035_0_80   SR:0.000218 CR:1.0144817414 BCR:1.0144817414
2035_0_81   SR:0.000197 CR:1.0144817414 BCR:1.0144817414
2035_0_82   SR:0.000177 CR:1.0144817414 BCR:1.0144817414
2035_0_83   SR:0.000159 CR:1.0144817414 BCR:1.0144817414
2035_0_84   SR:0.000143 CR:1.0144817414 BCR:1.0144817414
2035_0_85   SR:0.000129 CR:1.0144817414 BCR:1.0144817414
2035_0_86   SR:0.000116 CR:1.0144817414 BCR:1.0144817414
2035_0_87   SR:0.000104 CR:1.0144817414 BCR:1.0144817414
2035_0_88   SR:0.000094 CR:1.0144817414 BCR:1.0144817414
2035_0_89   SR:0.000085 CR:1.0144817414 BCR:1.0144817414
2035_0_90   SR:0.000076 CR:1.0144817414 BCR:1.0144817414
2035_0_91   SR:0.000069 CR:1.0144817414 BCR:1.0144817414
2035_0_92   SR:0.000062 CR:1.0144817414 BCR:1.0144817414
2035_0_93   SR:0.000056 CR:1.0144817414 BCR:1.0144817414
2035_0_94   SR:0.000050 CR:1.0144817414 BCR:1.0144817414
2035_0_95   SR:0.000045 CR:1.0144817414 BCR:1.0144817414
2035_0_96   SR:0.000040 CR:1.0144817414 BCR:1.0144817414
2035_0_97   SR:0.000036 CR:1.0144817414 BCR:1.0144817414
2035_0_98   SR:0.000033 CR:1.0144817414 BCR:1.0144817414
2035_0_99   SR:0.000030 CR:1.0144817414 BCR:1.0144817414
2035_0_100  SR:0.000027 CR:1.0144817414 BCR:1.0144817414
2035_0_101  SR:0.000024 CR:1.0144817414 BCR:1.0144817414
2035_0_102  SR:0.000022 CR:1.0144817414 BCR:1.0144817414
2035_0_103  SR:0.000019 CR:1.0144817414 BCR:1.0144817414
2035_0_104  SR:0.000017 CR:1.0144810855 BCR:1.0144810855
2035_0_105  SR:0.000016 CR:1.0144810855 BCR:1.0144810855
2035_0_106  SR:0.000014 CR:1.0144810855 BCR:1.0144810855
2035_0_107  SR:0.000013 CR:1.0144810855 BCR:1.0144810855
2035_0_108  SR:0.000011 CR:1.0144810855 BCR:1.0144810855
2035_0_109  SR:0.000010 CR:1.0144810855 BCR:1.0144810855
2035_0_110  SR:0.000009 CR:1.0144810855 BCR:1.0144810855
PRODUCER FINAL COMPLIANCE DELTA 0.014481
Target GHG Offset Mg -30613, Actual GHG Offset Mg -164164
Target Compliance Ratio 1.014, Actual Compliance Ratio 1.014
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000160
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.217299
2035 producer_abs_share_frac_pickup.BEV           = 0.000001
2035 producer_abs_share_frac_pickup.ICE           = 0.782540
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000160 / 0.043544 (DELTA:0.043384)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.217299 / 0.173915 (DELTA:0.043384)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.156509 (DELTA:0.156508)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782540 / 0.626032 (DELTA:0.156508)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64293 / $64293 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58490 / $58490 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75732 / $75732 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63490 / $63490 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64293 / $64293 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58490 / $58490 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75732 / $75732 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63490 / $63490 R:1.000000

cross subsidized price / cost ALT BEV                                 $67066 / $67066 R:1.000000
cross subsidized price / cost ALT ICE                                 $62403 / $62403 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58494 / $58494 R:1.000000
cross subsidized price / cost ALT pickup                              $63490 / $63490 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64571 / $64571 R:1.000000

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

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

Session ended at 2023-03-17 16:21:25
Session elapsed time 798.89 seconds


Session Complete