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

Initializing 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:

Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal Pass 0: Manufacturer=consolidated_OEM
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2022  Iteration=0 consolidated_OEM

Aggregating vehicles from Proposal\in\vehicles_mdv_20230208.csv...

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

%%% consumer pickup shares constrained %%%

2022 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.013140 (DELTA:0.013140)
2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.346548 / 0.333408 (DELTA:0.013140)
2022 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.001378 (DELTA:0.001378)
2022 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653452 / 0.652074 (DELTA:0.001378)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80045 / $80045 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66451 / $66451 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92195 / $92195 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63929 / $63929 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80045 / $80045 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66451 / $66451 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $92195 / $92195 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63929 / $63929 R:1.000000

cross subsidized price / cost ALT BEV                                 $172241 / $172241 R:1.000000
cross subsidized price / cost ALT ICE                                 $64803 / $64803 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66451 / $66451 R:1.000000
cross subsidized price / cost ALT pickup                              $63929 / $63929 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65020 / $65020 R:1.000000

2022_0_0  SCORE:0.000377, CE:0.013140, 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_Proposal:  Year=2023  Iteration=0 consolidated_OEM
2023_0_0    SR:1.000000 CR:0.9631582126 BCR:0.9631582126
2023_0_1    SR:0.900000 CR:0.9631582126 BCR:0.9631582126
2023_0_2    SR:0.810000 CR:0.9631582126 BCR:0.9631582126
2023_0_3    SR:0.729000 CR:0.9631582126 BCR:0.9631582126
2023_0_4    SR:0.656100 CR:0.9631582126 BCR:0.9631582126
2023_0_5    SR:0.590490 CR:0.9631582126 BCR:0.9631582126
2023_0_6    SR:0.531441 CR:0.9631582126 BCR:0.9631582126
2023_0_7    SR:0.478297 CR:0.9631582126 BCR:0.9631582126
2023_0_8    SR:0.430467 CR:0.9631582126 BCR:0.9631582126
2023_0_9    SR:0.387420 CR:0.9631582126 BCR:0.9631582126
2023_0_10   SR:0.348678 CR:0.9631582126 BCR:0.9631582126
2023_0_11   SR:0.313811 CR:0.9631582126 BCR:0.9631582126
2023_0_12   SR:0.282430 CR:0.9631582126 BCR:0.9631582126
2023_0_13   SR:0.254187 CR:0.9631582126 BCR:0.9631582126
2023_0_14   SR:0.228768 CR:0.9631582126 BCR:0.9631582126
2023_0_15   SR:0.205891 CR:0.9631582126 BCR:0.9631582126
2023_0_16   SR:0.185302 CR:0.9631582126 BCR:0.9631582126
2023_0_17   SR:0.166772 CR:0.9631582126 BCR:0.9631582126
2023_0_18   SR:0.150095 CR:0.9631582126 BCR:0.9631582126
2023_0_19   SR:0.135085 CR:0.9631582126 BCR:0.9631582126
2023_0_20   SR:0.121577 CR:0.9631582126 BCR:0.9631582126
2023_0_21   SR:0.109419 CR:0.9631582126 BCR:0.9631582126
2023_0_22   SR:0.098477 CR:0.9631582126 BCR:0.9631582126
2023_0_23   SR:0.088629 CR:0.9631582126 BCR:0.9631582126
2023_0_24   SR:0.079766 CR:0.9631582126 BCR:0.9631582126
2023_0_25   SR:0.071790 CR:0.9631582126 BCR:0.9631582126
2023_0_26   SR:0.064611 CR:0.9631582126 BCR:0.9631582126
2023_0_27   SR:0.058150 CR:0.9631582126 BCR:0.9631582126
2023_0_28   SR:0.052335 CR:0.9631582126 BCR:0.9631582126
2023_0_29   SR:0.047101 CR:0.9631582126 BCR:0.9631582126
2023_0_30   SR:0.042391 CR:0.9631582126 BCR:0.9631582126
2023_0_31   SR:0.038152 CR:0.9631582126 BCR:0.9631582126
2023_0_32   SR:0.034337 CR:0.9631582126 BCR:0.9631582126
2023_0_33   SR:0.030903 CR:0.9631582126 BCR:0.9631582126
2023_0_34   SR:0.027813 CR:0.9631582126 BCR:0.9631582126
2023_0_35   SR:0.025032 CR:0.9631582126 BCR:0.9631582126
2023_0_36   SR:0.022528 CR:0.9631582126 BCR:0.9631582126
2023_0_37   SR:0.020276 CR:0.9631582126 BCR:0.9631582126
2023_0_38   SR:0.018248 CR:0.9631582126 BCR:0.9631582126
2023_0_39   SR:0.016423 CR:0.9631582126 BCR:0.9631582126
2023_0_40   SR:0.014781 CR:0.9631582126 BCR:0.9631582126
2023_0_41   SR:0.013303 CR:0.9631582126 BCR:0.9631582126
2023_0_42   SR:0.011973 CR:0.9631582126 BCR:0.9631582126
2023_0_43   SR:0.010775 CR:0.9631582126 BCR:0.9631582126
2023_0_44   SR:0.009698 CR:0.9631582126 BCR:0.9631582126
2023_0_45   SR:0.008728 CR:0.9631582126 BCR:0.9631582126
2023_0_46   SR:0.007855 CR:0.9631582126 BCR:0.9631582126
2023_0_47   SR:0.007070 CR:0.9631582126 BCR:0.9631582126
2023_0_48   SR:0.006363 CR:0.9631582126 BCR:0.9631582126
2023_0_49   SR:0.005726 CR:0.9631582126 BCR:0.9631582126
2023_0_50   SR:0.005154 CR:0.9631582126 BCR:0.9631582126
2023_0_51   SR:0.004638 CR:0.9631582126 BCR:0.9631582126
2023_0_52   SR:0.004175 CR:0.9631582126 BCR:0.9631582126
2023_0_53   SR:0.003757 CR:0.9631582126 BCR:0.9631582126
2023_0_54   SR:0.003381 CR:0.9631582126 BCR:0.9631582126
2023_0_55   SR:0.003043 CR:0.9631582126 BCR:0.9631582126
2023_0_56   SR:0.002739 CR:0.9631582126 BCR:0.9631582126
2023_0_57   SR:0.002465 CR:0.9631582126 BCR:0.9631582126
2023_0_58   SR:0.002219 CR:0.9631582126 BCR:0.9631582126
2023_0_59   SR:0.001997 CR:0.9631582126 BCR:0.9631582126
2023_0_60   SR:0.001797 CR:0.9631582126 BCR:0.9631582126
2023_0_61   SR:0.001617 CR:0.9631582126 BCR:0.9631582126
2023_0_62   SR:0.001456 CR:0.9631582126 BCR:0.9631582126
2023_0_63   SR:0.001310 CR:0.9631582126 BCR:0.9631582126
2023_0_64   SR:0.001179 CR:0.9631582126 BCR:0.9631582126
2023_0_65   SR:0.001061 CR:0.9631582126 BCR:0.9631582126
2023_0_66   SR:0.000955 CR:0.9631582126 BCR:0.9631582126
2023_0_67   SR:0.000860 CR:0.9631582126 BCR:0.9631582126
2023_0_68   SR:0.000774 CR:0.9631582126 BCR:0.9631582126
2023_0_69   SR:0.000696 CR:0.9631582126 BCR:0.9631582126
2023_0_70   SR:0.000627 CR:0.9631582126 BCR:0.9631582126
2023_0_71   SR:0.000564 CR:0.9631582126 BCR:0.9631582126
2023_0_72   SR:0.000508 CR:0.9631582126 BCR:0.9631582126
2023_0_73   SR:0.000457 CR:0.9631582126 BCR:0.9631582126
2023_0_74   SR:0.000411 CR:0.9631582126 BCR:0.9631582126
2023_0_75   SR:0.000370 CR:0.9631582126 BCR:0.9631582126
2023_0_76   SR:0.000333 CR:0.9631582126 BCR:0.9631582126
2023_0_77   SR:0.000300 CR:0.9631582126 BCR:0.9631582126
2023_0_78   SR:0.000270 CR:0.9631582126 BCR:0.9631582126
2023_0_79   SR:0.000243 CR:0.9631582126 BCR:0.9631582126
2023_0_80   SR:0.000218 CR:0.9631582126 BCR:0.9631582126
2023_0_81   SR:0.000197 CR:0.9631582126 BCR:0.9631582126
2023_0_82   SR:0.000177 CR:0.9631582126 BCR:0.9631582126
2023_0_83   SR:0.000159 CR:0.9631582126 BCR:0.9631582126
2023_0_84   SR:0.000143 CR:0.9631582126 BCR:0.9631582126
2023_0_85   SR:0.000129 CR:0.9631582126 BCR:0.9631582126
2023_0_86   SR:0.000116 CR:0.9631582126 BCR:0.9631582126
2023_0_87   SR:0.000104 CR:0.9631582126 BCR:0.9631582126
2023_0_88   SR:0.000094 CR:0.9631582126 BCR:0.9631582126
2023_0_89   SR:0.000085 CR:0.9631582126 BCR:0.9631582126
2023_0_90   SR:0.000076 CR:0.9631582126 BCR:0.9631582126
2023_0_91   SR:0.000069 CR:0.9631582126 BCR:0.9631582126
2023_0_92   SR:0.000062 CR:0.9631582126 BCR:0.9631582126
2023_0_93   SR:0.000056 CR:0.9631582126 BCR:0.9631582126
2023_0_94   SR:0.000050 CR:0.9631582126 BCR:0.9631582126
2023_0_95   SR:0.000045 CR:0.9631582126 BCR:0.9631582126
2023_0_96   SR:0.000040 CR:0.9631582126 BCR:0.9631582126
2023_0_97   SR:0.000036 CR:0.9631582126 BCR:0.9631582126
2023_0_98   SR:0.000033 CR:0.9631582126 BCR:0.9631582126
2023_0_99   SR:0.000030 CR:0.9631582126 BCR:0.9631582126
2023_0_100  SR:0.000027 CR:0.9631582126 BCR:0.9631582126
2023_0_101  SR:0.000024 CR:0.9631582126 BCR:0.9631582126
2023_0_102  SR:0.000022 CR:0.9631582126 BCR:0.9631582126
2023_0_103  SR:0.000019 CR:0.9631582126 BCR:0.9631582126
2023_0_104  SR:0.000017 CR:0.9631582126 BCR:0.9631582126
2023_0_105  SR:0.000016 CR:0.9631582126 BCR:0.9631582126
2023_0_106  SR:0.000014 CR:0.9631582126 BCR:0.9631582126
2023_0_107  SR:0.000013 CR:0.9631582126 BCR:0.9631582126
2023_0_108  SR:0.000011 CR:0.9631582126 BCR:0.9631582126
2023_0_109  SR:0.000010 CR:0.9631582126 BCR:0.9631582126
2023_0_110  SR:0.000009 CR:0.9631582126 BCR:0.9631582126
PRODUCER FINAL COMPLIANCE DELTA 0.036842
Target GHG Offset Mg -0, Actual GHG Offset Mg 1679446
Target Compliance Ratio 0.963, Actual Compliance Ratio 0.963
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347777
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.652223
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.026324 (DELTA:0.026324)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347777 / 0.321454 (DELTA:0.026324)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.026999 (DELTA:0.026999)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652223 / 0.625224 (DELTA:0.026999)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72114 / $72114 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61110 / $61110 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87723 / $87723 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67495 / $67495 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68364 / $72114 R:0.948000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61110 / $61110 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83973 / $87723 R:0.957252
modified cross subsidized price / cost ALT pickup.ICE                 $67495 / $67495 R:1.000000

cross subsidized price / cost ALT BEV                                 $159837 / $159837 R:1.000000
cross subsidized price / cost ALT ICE                                 $65274 / $65274 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61110 / $61110 R:1.000000
cross subsidized price / cost ALT pickup                              $67495 / $67495 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66110 / $66110 R:1.000000

2023_0_0  SCORE:0.007394, CE:0.026999, 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_Proposal:  Year=2024  Iteration=0 consolidated_OEM
2024_0_0    SR:1.000000 CR:0.9885705563 BCR:0.9885705563
2024_0_1    SR:0.900000 CR:0.9885705563 BCR:0.9885705563
2024_0_2    SR:0.810000 CR:0.9885705563 BCR:0.9885705563
2024_0_3    SR:0.729000 CR:0.9885705563 BCR:0.9885705563
2024_0_4    SR:0.656100 CR:0.9885705563 BCR:0.9885705563
2024_0_5    SR:0.590490 CR:0.9885705563 BCR:0.9885705563
2024_0_6    SR:0.531441 CR:0.9885705563 BCR:0.9885705563
2024_0_7    SR:0.478297 CR:0.9885705563 BCR:0.9885705563
2024_0_8    SR:0.430467 CR:0.9885705563 BCR:0.9885705563
2024_0_9    SR:0.387420 CR:0.9885705563 BCR:0.9885705563
2024_0_10   SR:0.348678 CR:0.9885705563 BCR:0.9885705563
2024_0_11   SR:0.313811 CR:0.9885705563 BCR:0.9885705563
2024_0_12   SR:0.282430 CR:0.9885705563 BCR:0.9885705563
2024_0_13   SR:0.254187 CR:0.9885705563 BCR:0.9885705563
2024_0_14   SR:0.228768 CR:0.9885705563 BCR:0.9885705563
2024_0_15   SR:0.205891 CR:0.9885705563 BCR:0.9885705563
2024_0_16   SR:0.185302 CR:0.9885705563 BCR:0.9885705563
2024_0_17   SR:0.166772 CR:0.9885705563 BCR:0.9885705563
2024_0_18   SR:0.150095 CR:0.9885705563 BCR:0.9885705563
2024_0_19   SR:0.135085 CR:0.9885705563 BCR:0.9885705563
2024_0_20   SR:0.121577 CR:0.9885705563 BCR:0.9885705563
2024_0_21   SR:0.109419 CR:0.9885705563 BCR:0.9885705563
2024_0_22   SR:0.098477 CR:0.9885705563 BCR:0.9885705563
2024_0_23   SR:0.088629 CR:0.9885705563 BCR:0.9885705563
2024_0_24   SR:0.079766 CR:0.9885705563 BCR:0.9885705563
2024_0_25   SR:0.071790 CR:0.9885705563 BCR:0.9885705563
2024_0_26   SR:0.064611 CR:0.9885705563 BCR:0.9885705563
2024_0_27   SR:0.058150 CR:0.9885705563 BCR:0.9885705563
2024_0_28   SR:0.052335 CR:0.9885705563 BCR:0.9885705563
2024_0_29   SR:0.047101 CR:0.9885705563 BCR:0.9885705563
2024_0_30   SR:0.042391 CR:0.9885705563 BCR:0.9885705563
2024_0_31   SR:0.038152 CR:0.9885705563 BCR:0.9885705563
2024_0_32   SR:0.034337 CR:0.9885705563 BCR:0.9885705563
2024_0_33   SR:0.030903 CR:0.9885705563 BCR:0.9885705563
2024_0_34   SR:0.027813 CR:0.9885705563 BCR:0.9885705563
2024_0_35   SR:0.025032 CR:0.9885705563 BCR:0.9885705563
2024_0_36   SR:0.022528 CR:0.9885705563 BCR:0.9885705563
2024_0_37   SR:0.020276 CR:0.9885705563 BCR:0.9885705563
2024_0_38   SR:0.018248 CR:0.9885705563 BCR:0.9885705563
2024_0_39   SR:0.016423 CR:0.9885705563 BCR:0.9885705563
2024_0_40   SR:0.014781 CR:0.9885705563 BCR:0.9885705563
2024_0_41   SR:0.013303 CR:0.9885705563 BCR:0.9885705563
2024_0_42   SR:0.011973 CR:0.9885705563 BCR:0.9885705563
2024_0_43   SR:0.010775 CR:0.9885705563 BCR:0.9885705563
2024_0_44   SR:0.009698 CR:0.9885705563 BCR:0.9885705563
2024_0_45   SR:0.008728 CR:0.9885705563 BCR:0.9885705563
2024_0_46   SR:0.007855 CR:0.9885705563 BCR:0.9885705563
2024_0_47   SR:0.007070 CR:0.9885705563 BCR:0.9885705563
2024_0_48   SR:0.006363 CR:0.9885705563 BCR:0.9885705563
2024_0_49   SR:0.005726 CR:0.9885705563 BCR:0.9885705563
2024_0_50   SR:0.005154 CR:0.9885705563 BCR:0.9885705563
2024_0_51   SR:0.004638 CR:0.9885705563 BCR:0.9885705563
2024_0_52   SR:0.004175 CR:0.9885705563 BCR:0.9885705563
2024_0_53   SR:0.003757 CR:0.9885705563 BCR:0.9885705563
2024_0_54   SR:0.003381 CR:0.9885705563 BCR:0.9885705563
2024_0_55   SR:0.003043 CR:0.9885705563 BCR:0.9885705563
2024_0_56   SR:0.002739 CR:0.9885705563 BCR:0.9885705563
2024_0_57   SR:0.002465 CR:0.9885705563 BCR:0.9885705563
2024_0_58   SR:0.002219 CR:0.9885705563 BCR:0.9885705563
2024_0_59   SR:0.001997 CR:0.9885705563 BCR:0.9885705563
2024_0_60   SR:0.001797 CR:0.9885705563 BCR:0.9885705563
2024_0_61   SR:0.001617 CR:0.9885705563 BCR:0.9885705563
2024_0_62   SR:0.001456 CR:0.9885705563 BCR:0.9885705563
2024_0_63   SR:0.001310 CR:0.9885705563 BCR:0.9885705563
2024_0_64   SR:0.001179 CR:0.9885705563 BCR:0.9885705563
2024_0_65   SR:0.001061 CR:0.9885705563 BCR:0.9885705563
2024_0_66   SR:0.000955 CR:0.9885705563 BCR:0.9885705563
2024_0_67   SR:0.000860 CR:0.9885705563 BCR:0.9885705563
2024_0_68   SR:0.000774 CR:0.9885705563 BCR:0.9885705563
2024_0_69   SR:0.000696 CR:0.9885705563 BCR:0.9885705563
2024_0_70   SR:0.000627 CR:0.9885705563 BCR:0.9885705563
2024_0_71   SR:0.000564 CR:0.9885705563 BCR:0.9885705563
2024_0_72   SR:0.000508 CR:0.9885705563 BCR:0.9885705563
2024_0_73   SR:0.000457 CR:0.9885705563 BCR:0.9885705563
2024_0_74   SR:0.000411 CR:0.9885705563 BCR:0.9885705563
2024_0_75   SR:0.000370 CR:0.9885705563 BCR:0.9885705563
2024_0_76   SR:0.000333 CR:0.9885705563 BCR:0.9885705563
2024_0_77   SR:0.000300 CR:0.9885705563 BCR:0.9885705563
2024_0_78   SR:0.000270 CR:0.9885705563 BCR:0.9885705563
2024_0_79   SR:0.000243 CR:0.9885705563 BCR:0.9885705563
2024_0_80   SR:0.000218 CR:0.9885705563 BCR:0.9885705563
2024_0_81   SR:0.000197 CR:0.9885705563 BCR:0.9885705563
2024_0_82   SR:0.000177 CR:0.9885705563 BCR:0.9885705563
2024_0_83   SR:0.000159 CR:0.9885705563 BCR:0.9885705563
2024_0_84   SR:0.000143 CR:0.9885705563 BCR:0.9885705563
2024_0_85   SR:0.000129 CR:0.9885705563 BCR:0.9885705563
2024_0_86   SR:0.000116 CR:0.9885705563 BCR:0.9885705563
2024_0_87   SR:0.000104 CR:0.9885705563 BCR:0.9885705563
2024_0_88   SR:0.000094 CR:0.9885705563 BCR:0.9885705563
2024_0_89   SR:0.000085 CR:0.9885705563 BCR:0.9885705563
2024_0_90   SR:0.000076 CR:0.9885705563 BCR:0.9885705563
2024_0_91   SR:0.000069 CR:0.9885705563 BCR:0.9885705563
2024_0_92   SR:0.000062 CR:0.9885705563 BCR:0.9885705563
2024_0_93   SR:0.000056 CR:0.9885705563 BCR:0.9885705563
2024_0_94   SR:0.000050 CR:0.9885705563 BCR:0.9885705563
2024_0_95   SR:0.000045 CR:0.9885705563 BCR:0.9885705563
2024_0_96   SR:0.000040 CR:0.9885705563 BCR:0.9885705563
2024_0_97   SR:0.000036 CR:0.9885705563 BCR:0.9885705563
2024_0_98   SR:0.000033 CR:0.9885705563 BCR:0.9885705563
2024_0_99   SR:0.000030 CR:0.9885705563 BCR:0.9885705563
2024_0_100  SR:0.000027 CR:0.9885705563 BCR:0.9885705563
2024_0_101  SR:0.000024 CR:0.9885705563 BCR:0.9885705563
2024_0_102  SR:0.000022 CR:0.9885705563 BCR:0.9885705563
2024_0_103  SR:0.000019 CR:0.9885705563 BCR:0.9885705563
2024_0_104  SR:0.000017 CR:0.9885705563 BCR:0.9885705563
2024_0_105  SR:0.000016 CR:0.9885705563 BCR:0.9885705563
2024_0_106  SR:0.000014 CR:0.9885705563 BCR:0.9885705563
2024_0_107  SR:0.000013 CR:0.9885705563 BCR:0.9885705563
2024_0_108  SR:0.000011 CR:0.9885705563 BCR:0.9885705563
2024_0_109  SR:0.000010 CR:0.9885705563 BCR:0.9885705563
2024_0_110  SR:0.000009 CR:0.9885705563 BCR:0.9885705563
PRODUCER FINAL COMPLIANCE DELTA 0.011429
Target GHG Offset Mg -0, Actual GHG Offset Mg 509028
Target Compliance Ratio 0.989, Actual Compliance Ratio 0.989
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347392
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.652608
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.035134 (DELTA:0.035134)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347392 / 0.312258 (DELTA:0.035134)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.038162 (DELTA:0.038162)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652608 / 0.614446 (DELTA:0.038162)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71098 / $71098 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61041 / $61041 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86052 / $86052 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67377 / $67377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67098 / $71098 R:0.943740
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61041 / $61041 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82052 / $86052 R:0.953517
modified cross subsidized price / cost ALT pickup.ICE                 $67377 / $67377 R:1.000000

cross subsidized price / cost ALT BEV                                 $157150 / $157150 R:1.000000
cross subsidized price / cost ALT ICE                                 $65176 / $65176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61042 / $61042 R:1.000000
cross subsidized price / cost ALT pickup                              $67377 / $67377 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66242 / $66242 R:1.000000

2024_0_0  SCORE:0.010451, CE:0.038162, 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_Proposal:  Year=2025  Iteration=0 consolidated_OEM
2025_0_0    SR:1.000000 CR:1.0010021925 BCR:1.0010021925
2025_0_1    SR:0.900000 CR:1.0010021925 BCR:1.0010021925
2025_0_2    SR:0.810000 CR:1.0010021925 BCR:1.0010021925
2025_0_3    SR:0.729000 CR:1.0010021925 BCR:1.0010021925
2025_0_4    SR:0.656100 CR:1.0010021925 BCR:1.0010021925
2025_0_5    SR:0.590490 CR:1.0010021925 BCR:1.0010021925
2025_0_6    SR:0.531441 CR:1.0010021925 BCR:1.0010021925
2025_0_7    SR:0.478297 CR:1.0010021925 BCR:1.0010021925
2025_0_8    SR:0.430467 CR:1.0010021925 BCR:1.0010021925
2025_0_9    SR:0.387420 CR:1.0010021925 BCR:1.0010021925
2025_0_10   SR:0.348678 CR:1.0010021925 BCR:1.0010021925
2025_0_11   SR:0.313811 CR:1.0010021925 BCR:1.0010021925
2025_0_12   SR:0.282430 CR:1.0010021925 BCR:1.0010021925
2025_0_13   SR:0.254187 CR:1.0010021925 BCR:1.0010021925
2025_0_14   SR:0.228768 CR:1.0010021925 BCR:1.0010021925
2025_0_15   SR:0.205891 CR:1.0010021925 BCR:1.0010021925
2025_0_16   SR:0.185302 CR:1.0010021925 BCR:1.0010021925
2025_0_17   SR:0.166772 CR:1.0010021925 BCR:1.0010021925
2025_0_18   SR:0.150095 CR:0.9995390773 BCR:0.9995390773
2025_0_19   SR:0.135085 CR:0.9999171495 BCR:0.9999171495
2025_0_20   SR:0.121577 CR:0.9999171495 BCR:0.9999171495
2025_0_21   SR:0.109419 CR:0.9999171495 BCR:0.9999171495
2025_0_22   SR:0.098477 CR:0.9999171495 BCR:0.9999171495
2025_0_23   SR:0.088629 CR:0.9999171495 BCR:0.9999171495
2025_0_24   SR:0.079766 CR:0.9999171495 BCR:0.9999171495
2025_0_25   SR:0.071790 CR:0.9999171495 BCR:0.9999171495
2025_0_26   SR:0.064611 CR:0.9999171495 BCR:0.9999171495
2025_0_27   SR:0.058150 CR:0.9999171495 BCR:0.9999171495
2025_0_28   SR:0.052335 CR:0.9999171495 BCR:0.9999171495
2025_0_29   SR:0.047101 CR:0.9999806285 BCR:0.9999806285
2025_0_30   SR:0.042391 CR:0.9999806285 BCR:0.9999806285
2025_0_31   SR:0.038152 CR:0.9999806285 BCR:0.9999806285
2025_0_32   SR:0.034337 CR:0.9999806285 BCR:0.9999806285
2025_0_33   SR:0.030903 CR:0.9999806285 BCR:0.9999806285
2025_0_34   SR:0.027813 CR:0.9999806285 BCR:0.9999806285
2025_0_35   SR:0.025032 CR:0.9999806285 BCR:0.9999806285
2025_0_36   SR:0.022528 CR:0.9999806285 BCR:0.9999806285
2025_0_37   SR:0.020276 CR:0.9999806285 BCR:0.9999806285
2025_0_38   SR:0.018248 CR:0.9999806285 BCR:0.9999806285
2025_0_39   SR:0.016423 CR:0.9999806285 BCR:0.9999806285
2025_0_40   SR:0.014781 CR:0.9999806285 BCR:0.9999806285
2025_0_41   SR:0.013303 CR:0.9999806285 BCR:0.9999806285
2025_0_42   SR:0.011973 CR:0.9999806285 BCR:0.9999806285
2025_0_43   SR:0.010775 CR:0.9999806285 BCR:0.9999806285
2025_0_44   SR:0.009698 CR:0.9999806285 BCR:0.9999806285
2025_0_45   SR:0.008728 CR:0.9999806285 BCR:0.9999806285
2025_0_46   SR:0.007855 CR:0.9999806285 BCR:0.9999806285
2025_0_47   SR:0.007070 CR:0.9999806285 BCR:0.9999806285
2025_0_48   SR:0.006363 CR:0.9999806285 BCR:0.9999806285
2025_0_49   SR:0.005726 CR:0.9999806285 BCR:0.9999806285
2025_0_50   SR:0.005154 CR:0.9999806285 BCR:0.9999806285
2025_0_51   SR:0.004638 CR:0.9999806285 BCR:0.9999806285
2025_0_52   SR:0.004175 CR:0.9999929070 BCR:0.9999929070
2025_0_53   SR:0.003757 CR:0.9999929070 BCR:0.9999929070
2025_0_54   SR:0.003381 CR:0.9999929070 BCR:0.9999929070
2025_0_55   SR:0.003043 CR:0.9999929070 BCR:0.9999929070
2025_0_56   SR:0.002739 CR:0.9999929070 BCR:0.9999929070
2025_0_57   SR:0.002465 CR:0.9999929070 BCR:0.9999929070
2025_0_58   SR:0.002219 CR:0.9999929070 BCR:0.9999929070
2025_0_59   SR:0.001997 CR:0.9999929070 BCR:0.9999929070
2025_0_60   SR:0.001797 CR:0.9999929070 BCR:0.9999929070
2025_0_61   SR:0.001617 CR:0.9999929070 BCR:0.9999929070
2025_0_62   SR:0.001456 CR:0.9999929070 BCR:0.9999929070
2025_0_63   SR:0.001310 CR:0.9999929070 BCR:0.9999929070
2025_0_64   SR:0.001179 CR:0.9999929070 BCR:0.9999929070
2025_0_65   SR:0.001061 CR:0.9999949336 BCR:0.9999949336
2025_0_66   SR:0.000955 CR:0.9999980927 BCR:0.9999980927
2025_0_67   SR:0.000860 CR:1.0000009537 BCR:1.0000009537
2025_0_68   SR:0.000774 CR:1.0000009537 BCR:1.0000009537
2025_0_69   SR:0.000696 CR:1.0000009537 BCR:1.0000009537
2025_0_70   SR:0.000627 CR:1.0000009537 BCR:1.0000009537
2025_0_71   SR:0.000564 CR:1.0000009537 BCR:1.0000009537
2025_0_72   SR:0.000508 CR:1.0000009537 BCR:1.0000009537
2025_0_73   SR:0.000457 CR:1.0000009537 BCR:1.0000009537
2025_0_74   SR:0.000411 CR:1.0000009537 BCR:1.0000009537
2025_0_75   SR:0.000370 CR:1.0000009537 BCR:1.0000009537
2025_0_76   SR:0.000333 CR:1.0000009537 BCR:1.0000009537
2025_0_77   SR:0.000300 CR:1.0000009537 BCR:1.0000009537
2025_0_78   SR:0.000270 CR:1.0000009537 BCR:1.0000009537
2025_0_79   SR:0.000243 CR:1.0000009537 BCR:1.0000009537
2025_0_80   SR:0.000218 CR:1.0000009537 BCR:1.0000009537
2025_0_81   SR:0.000197 CR:1.0000009537 BCR:1.0000009537
2025_0_82   SR:0.000177 CR:1.0000009537 BCR:1.0000009537
2025_0_83   SR:0.000159 CR:1.0000009537 BCR:1.0000009537
2025_0_84   SR:0.000143 CR:1.0000009537 BCR:1.0000009537
2025_0_85   SR:0.000129 CR:1.0000009537 BCR:1.0000009537
2025_0_86   SR:0.000116 CR:1.0000009537 BCR:1.0000009537
2025_0_87   SR:0.000104 CR:1.0000009537 BCR:1.0000009537
2025_0_88   SR:0.000094 CR:1.0000007153 BCR:1.0000007153
2025_0_89   SR:0.000085 CR:1.0000005960 BCR:1.0000005960
2025_0_90   SR:0.000076 CR:1.0000005960 BCR:1.0000005960
2025_0_91   SR:0.000069 CR:1.0000005960 BCR:1.0000005960
2025_0_92   SR:0.000062 CR:1.0000004768 BCR:1.0000004768
2025_0_93   SR:0.000056 CR:1.0000003576 BCR:1.0000003576
2025_0_94   SR:0.000050 CR:1.0000003576 BCR:1.0000003576
2025_0_95   SR:0.000045 CR:1.0000003576 BCR:1.0000003576
2025_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2025_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2025_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2025_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2025_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2025_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2025_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2025_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2025_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2025_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2025_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2025_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2025_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2025_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2025_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.015102
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.332204
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.652694
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               = 0.015102 / 0.045734 (DELTA:0.030632)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.332204 / 0.301573 (DELTA:0.030632)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.051992 (DELTA:0.051992)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652694 / 0.600702 (DELTA:0.051992)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70173 / $70173 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60914 / $60914 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84637 / $84637 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67270 / $67270 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65923 / $70173 R:0.939436
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60914 / $60914 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80387 / $84637 R:0.949786
modified cross subsidized price / cost ALT pickup.ICE                 $67270 / $67270 R:1.000000

cross subsidized price / cost ALT BEV                                 $70181 / $70181 R:1.000000
cross subsidized price / cost ALT ICE                                 $65126 / $65126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61316 / $61316 R:1.000000
cross subsidized price / cost ALT pickup                              $67270 / $67270 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66389 / $66389 R:1.000000

2025_0_0  SCORE:0.014239, CE:0.051992, 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_Proposal:  Year=2026  Iteration=0 consolidated_OEM
2026_0_0    SR:1.000000 CR:1.0007678500 BCR:1.0007678500
2026_0_1    SR:0.900000 CR:1.0007678500 BCR:1.0007678500
2026_0_2    SR:0.810000 CR:1.0007678500 BCR:1.0007678500
2026_0_3    SR:0.729000 CR:1.0007678500 BCR:1.0007678500
2026_0_4    SR:0.656100 CR:1.0007678500 BCR:1.0007678500
2026_0_5    SR:0.590490 CR:1.0007678500 BCR:1.0007678500
2026_0_6    SR:0.531441 CR:1.0007678500 BCR:1.0007678500
2026_0_7    SR:0.478297 CR:1.0007678500 BCR:1.0007678500
2026_0_8    SR:0.430467 CR:1.0007678500 BCR:1.0007678500
2026_0_9    SR:0.387420 CR:1.0007678500 BCR:1.0007678500
2026_0_10   SR:0.348678 CR:1.0007678500 BCR:1.0007678500
2026_0_11   SR:0.313811 CR:1.0007678500 BCR:1.0007678500
2026_0_12   SR:0.282430 CR:1.0007678500 BCR:1.0007678500
2026_0_13   SR:0.254187 CR:1.0007678500 BCR:1.0007678500
2026_0_14   SR:0.228768 CR:1.0007678500 BCR:1.0007678500
2026_0_15   SR:0.205891 CR:1.0007678500 BCR:1.0007678500
2026_0_16   SR:0.185302 CR:1.0007678500 BCR:1.0007678500
2026_0_17   SR:0.166772 CR:1.0007678500 BCR:1.0007678500
2026_0_18   SR:0.150095 CR:1.0000738577 BCR:1.0000738577
2026_0_19   SR:0.135085 CR:1.0000738577 BCR:1.0000738577
2026_0_20   SR:0.121577 CR:1.0000738577 BCR:1.0000738577
2026_0_21   SR:0.109419 CR:1.0000738577 BCR:1.0000738577
2026_0_22   SR:0.098477 CR:1.0000738577 BCR:1.0000738577
2026_0_23   SR:0.088629 CR:1.0000738577 BCR:1.0000738577
2026_0_24   SR:0.079766 CR:1.0000738577 BCR:1.0000738577
2026_0_25   SR:0.071790 CR:1.0000738577 BCR:1.0000738577
2026_0_26   SR:0.064611 CR:1.0000738577 BCR:1.0000738577
2026_0_27   SR:0.058150 CR:1.0000738577 BCR:1.0000738577
2026_0_28   SR:0.052335 CR:1.0000738577 BCR:1.0000738577
2026_0_29   SR:0.047101 CR:1.0000738577 BCR:1.0000738577
2026_0_30   SR:0.042391 CR:1.0000738577 BCR:1.0000738577
2026_0_31   SR:0.038152 CR:1.0000738577 BCR:1.0000738577
2026_0_32   SR:0.034337 CR:1.0000738577 BCR:1.0000738577
2026_0_33   SR:0.030903 CR:1.0000738577 BCR:1.0000738577
2026_0_34   SR:0.027813 CR:1.0000738577 BCR:1.0000738577
2026_0_35   SR:0.025032 CR:1.0000738577 BCR:1.0000738577
2026_0_36   SR:0.022528 CR:1.0000738577 BCR:1.0000738577
2026_0_37   SR:0.020276 CR:1.0000738577 BCR:1.0000738577
2026_0_38   SR:0.018248 CR:1.0000738577 BCR:1.0000738577
2026_0_39   SR:0.016423 CR:1.0000738577 BCR:1.0000738577
2026_0_40   SR:0.014781 CR:1.0000738577 BCR:1.0000738577
2026_0_41   SR:0.013303 CR:1.0000738577 BCR:1.0000738577
2026_0_42   SR:0.011973 CR:1.0000738577 BCR:1.0000738577
2026_0_43   SR:0.010775 CR:1.0000738577 BCR:1.0000738577
2026_0_44   SR:0.009698 CR:1.0000738577 BCR:1.0000738577
2026_0_45   SR:0.008728 CR:1.0000738577 BCR:1.0000738577
2026_0_46   SR:0.007855 CR:1.0000738577 BCR:1.0000738577
2026_0_47   SR:0.007070 CR:1.0000738577 BCR:1.0000738577
2026_0_48   SR:0.006363 CR:1.0000668764 BCR:1.0000668764
2026_0_49   SR:0.005726 CR:1.0000556008 BCR:1.0000556008
2026_0_50   SR:0.005154 CR:1.0000504463 BCR:1.0000504463
2026_0_51   SR:0.004638 CR:1.0000504463 BCR:1.0000504463
2026_0_52   SR:0.004175 CR:1.0000371364 BCR:1.0000371364
2026_0_53   SR:0.003757 CR:1.0000371364 BCR:1.0000371364
2026_0_54   SR:0.003381 CR:1.0000371364 BCR:1.0000371364
2026_0_55   SR:0.003043 CR:1.0000371364 BCR:1.0000371364
2026_0_56   SR:0.002739 CR:1.0000371364 BCR:1.0000371364
2026_0_57   SR:0.002465 CR:0.9999664070 BCR:0.9999664070
2026_0_58   SR:0.002219 CR:0.9999734793 BCR:0.9999734793
2026_0_59   SR:0.001997 CR:0.9999798468 BCR:0.9999798468
2026_0_60   SR:0.001797 CR:0.9999855749 BCR:0.9999855749
2026_0_61   SR:0.001617 CR:0.9999907302 BCR:0.9999907302
2026_0_62   SR:0.001456 CR:0.9999953710 BCR:0.9999953710
2026_0_63   SR:0.001310 CR:0.9999995484 BCR:0.9999995484
2026_0_64   SR:0.001179 CR:0.9999995484 BCR:0.9999995484
2026_0_65   SR:0.001061 CR:0.9999995484 BCR:0.9999995484
2026_0_66   SR:0.000955 CR:0.9999995484 BCR:0.9999995484
2026_0_67   SR:0.000860 CR:0.9999995484 BCR:0.9999995484
2026_0_68   SR:0.000774 CR:0.9999995484 BCR:0.9999995484
2026_0_69   SR:0.000696 CR:0.9999995484 BCR:0.9999995484
2026_0_70   SR:0.000627 CR:0.9999995484 BCR:0.9999995484
2026_0_71   SR:0.000564 CR:0.9999995484 BCR:0.9999995484
2026_0_72   SR:0.000508 CR:0.9999995484 BCR:0.9999995484
2026_0_73   SR:0.000457 CR:0.9999995484 BCR:0.9999995484
2026_0_74   SR:0.000411 CR:0.9999995484 BCR:0.9999995484
2026_0_75   SR:0.000370 CR:0.9999995484 BCR:0.9999995484
2026_0_76   SR:0.000333 CR:0.9999995484 BCR:0.9999995484
2026_0_77   SR:0.000300 CR:0.9999995484 BCR:0.9999995484
2026_0_78   SR:0.000270 CR:0.9999995484 BCR:0.9999995484
2026_0_79   SR:0.000243 CR:0.9999995484 BCR:0.9999995484
2026_0_80   SR:0.000218 CR:0.9999995484 BCR:0.9999995484
2026_0_81   SR:0.000197 CR:0.9999995484 BCR:0.9999995484
2026_0_82   SR:0.000177 CR:0.9999995484 BCR:0.9999995484
2026_0_83   SR:0.000159 CR:0.9999995484 BCR:0.9999995484
2026_0_84   SR:0.000143 CR:0.9999995484 BCR:0.9999995484
2026_0_85   SR:0.000129 CR:0.9999995484 BCR:0.9999995484
2026_0_86   SR:0.000116 CR:0.9999995484 BCR:0.9999995484
2026_0_87   SR:0.000104 CR:0.9999995484 BCR:0.9999995484
2026_0_88   SR:0.000094 CR:0.9999995484 BCR:0.9999995484
2026_0_89   SR:0.000085 CR:0.9999995484 BCR:0.9999995484
2026_0_90   SR:0.000076 CR:0.9999995484 BCR:0.9999995484
2026_0_91   SR:0.000069 CR:0.9999995484 BCR:0.9999995484
2026_0_92   SR:0.000062 CR:0.9999995484 BCR:0.9999995484
2026_0_93   SR:0.000056 CR:0.9999995854 BCR:0.9999995854
2026_0_94   SR:0.000050 CR:0.9999997438 BCR:0.9999997438
2026_0_95   SR:0.000045 CR:0.9999997438 BCR:0.9999997438
2026_0_96   SR:0.000040 CR:0.9999998713 BCR:0.9999998713
2026_0_97   SR:0.000036 CR:0.9999999378 BCR:0.9999999378
2026_0_98   SR:0.000033 CR:0.9999999378 BCR:0.9999999378
2026_0_99   SR:0.000030 CR:0.9999999928 BCR:0.9999999928
2026_0_100  SR:0.000027 CR:0.9999999928 BCR:0.9999999928
2026_0_101  SR:0.000024 CR:0.9999999928 BCR:0.9999999928
2026_0_102  SR:0.000022 CR:0.9999999928 BCR:0.9999999928
2026_0_103  SR:0.000019 CR:0.9999999928 BCR:0.9999999928
2026_0_104  SR:0.000017 CR:0.9999999928 BCR:0.9999999928
2026_0_105  SR:0.000016 CR:0.9999999928 BCR:0.9999999928
2026_0_106  SR:0.000014 CR:0.9999999928 BCR:0.9999999928
2026_0_107  SR:0.000013 CR:0.9999999928 BCR:0.9999999928
2026_0_108  SR:0.000011 CR:0.9999999928 BCR:0.9999999928
2026_0_109  SR:0.000010 CR:0.9999999928 BCR:0.9999999928
2026_0_110  SR:0.000009 CR:0.9999999928 BCR:0.9999999928
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.022048
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.324929
2026 producer_abs_share_frac_pickup.BEV           = 0.000001
2026 producer_abs_share_frac_pickup.ICE           = 0.653022
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.022048 / 0.054696 (DELTA:0.032648)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.324929 / 0.292281 (DELTA:0.032648)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.062328 (DELTA:0.062327)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653022 / 0.590695 (DELTA:0.062327)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69877 / $69877 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60827 / $60827 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83907 / $83907 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66797 / $66797 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65377 / $69877 R:0.935602
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60827 / $60827 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $79407 / $83907 R:0.946370
modified cross subsidized price / cost ALT pickup.ICE                 $66797 / $66797 R:1.000000

cross subsidized price / cost ALT BEV                                 $69878 / $69878 R:1.000000
cross subsidized price / cost ALT ICE                                 $64813 / $64813 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61402 / $61402 R:1.000000
cross subsidized price / cost ALT pickup                              $66797 / $66797 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66287 / $66287 R:1.000000

2026_0_0  SCORE:0.017069, CE:0.062327, 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_Proposal:  Year=2027  Iteration=0 consolidated_OEM
2027_0_0    SR:1.000000 CR:0.9991365671 BCR:0.9991365671
2027_0_1    SR:0.900000 CR:0.9991365671 BCR:0.9991365671
2027_0_2    SR:0.810000 CR:0.9991365671 BCR:0.9991365671
2027_0_3    SR:0.729000 CR:0.9991365671 BCR:0.9991365671
2027_0_4    SR:0.656100 CR:0.9991365671 BCR:0.9991365671
2027_0_5    SR:0.590490 CR:0.9991365671 BCR:0.9991365671
2027_0_6    SR:0.531441 CR:0.9991365671 BCR:0.9991365671
2027_0_7    SR:0.478297 CR:0.9991365671 BCR:0.9991365671
2027_0_8    SR:0.430467 CR:0.9991365671 BCR:0.9991365671
2027_0_9    SR:0.387420 CR:0.9991365671 BCR:0.9991365671
2027_0_10   SR:0.348678 CR:0.9991365671 BCR:0.9991365671
2027_0_11   SR:0.313811 CR:0.9991365671 BCR:0.9991365671
2027_0_12   SR:0.282430 CR:0.9991365671 BCR:0.9991365671
2027_0_13   SR:0.254187 CR:0.9991365671 BCR:0.9991365671
2027_0_14   SR:0.228768 CR:0.9991365671 BCR:0.9991365671
2027_0_15   SR:0.205891 CR:0.9991365671 BCR:0.9991365671
2027_0_16   SR:0.185302 CR:0.9991365671 BCR:0.9991365671
2027_0_17   SR:0.166772 CR:0.9991365671 BCR:0.9991365671
2027_0_18   SR:0.150095 CR:0.9997636080 BCR:0.9997636080
2027_0_19   SR:0.135085 CR:0.9997636080 BCR:0.9997636080
2027_0_20   SR:0.121577 CR:0.9997636080 BCR:0.9997636080
2027_0_21   SR:0.109419 CR:0.9997636080 BCR:0.9997636080
2027_0_22   SR:0.098477 CR:0.9997636080 BCR:0.9997636080
2027_0_23   SR:0.088629 CR:0.9997636080 BCR:0.9997636080
2027_0_24   SR:0.079766 CR:0.9997636080 BCR:0.9997636080
2027_0_25   SR:0.071790 CR:0.9997636080 BCR:0.9997636080
2027_0_26   SR:0.064611 CR:0.9997636080 BCR:0.9997636080
2027_0_27   SR:0.058150 CR:0.9997636080 BCR:0.9997636080
2027_0_28   SR:0.052335 CR:0.9997636080 BCR:0.9997636080
2027_0_29   SR:0.047101 CR:0.9997636080 BCR:0.9997636080
2027_0_30   SR:0.042391 CR:0.9997636080 BCR:0.9997636080
2027_0_31   SR:0.038152 CR:0.9997636080 BCR:0.9997636080
2027_0_32   SR:0.034337 CR:0.9997636080 BCR:0.9997636080
2027_0_33   SR:0.030903 CR:0.9997636080 BCR:0.9997636080
2027_0_34   SR:0.027813 CR:0.9999617934 BCR:0.9999617934
2027_0_35   SR:0.025032 CR:0.9999617934 BCR:0.9999617934
2027_0_36   SR:0.022528 CR:0.9999617934 BCR:0.9999617934
2027_0_37   SR:0.020276 CR:0.9999617934 BCR:0.9999617934
2027_0_38   SR:0.018248 CR:0.9999617934 BCR:0.9999617934
2027_0_39   SR:0.016423 CR:0.9999617934 BCR:0.9999617934
2027_0_40   SR:0.014781 CR:0.9999617934 BCR:0.9999617934
2027_0_41   SR:0.013303 CR:0.9999617934 BCR:0.9999617934
2027_0_42   SR:0.011973 CR:0.9999617934 BCR:0.9999617934
2027_0_43   SR:0.010775 CR:0.9999617934 BCR:0.9999617934
2027_0_44   SR:0.009698 CR:0.9999617934 BCR:0.9999617934
2027_0_45   SR:0.008728 CR:0.9999617934 BCR:0.9999617934
2027_0_46   SR:0.007855 CR:0.9999617934 BCR:0.9999617934
2027_0_47   SR:0.007070 CR:0.9999617934 BCR:0.9999617934
2027_0_48   SR:0.006363 CR:0.9999617934 BCR:0.9999617934
2027_0_49   SR:0.005726 CR:0.9999617934 BCR:0.9999617934
2027_0_50   SR:0.005154 CR:0.9999617934 BCR:0.9999617934
2027_0_51   SR:0.004638 CR:0.9999617934 BCR:0.9999617934
2027_0_52   SR:0.004175 CR:0.9999617934 BCR:0.9999617934
2027_0_53   SR:0.003757 CR:0.9999617934 BCR:0.9999617934
2027_0_54   SR:0.003381 CR:0.9999617934 BCR:0.9999617934
2027_0_55   SR:0.003043 CR:0.9999944568 BCR:0.9999944568
2027_0_56   SR:0.002739 CR:0.9999944568 BCR:0.9999944568
2027_0_57   SR:0.002465 CR:0.9999944568 BCR:0.9999944568
2027_0_58   SR:0.002219 CR:1.0000050068 BCR:1.0000050068
2027_0_59   SR:0.001997 CR:1.0000009537 BCR:1.0000009537
2027_0_60   SR:0.001797 CR:1.0000009537 BCR:1.0000009537
2027_0_61   SR:0.001617 CR:1.0000009537 BCR:1.0000009537
2027_0_62   SR:0.001456 CR:1.0000009537 BCR:1.0000009537
2027_0_63   SR:0.001310 CR:1.0000009537 BCR:1.0000009537
2027_0_64   SR:0.001179 CR:1.0000009537 BCR:1.0000009537
2027_0_65   SR:0.001061 CR:1.0000009537 BCR:1.0000009537
2027_0_66   SR:0.000955 CR:1.0000008345 BCR:1.0000008345
2027_0_67   SR:0.000860 CR:1.0000008345 BCR:1.0000008345
2027_0_68   SR:0.000774 CR:1.0000008345 BCR:1.0000008345
2027_0_69   SR:0.000696 CR:1.0000008345 BCR:1.0000008345
2027_0_70   SR:0.000627 CR:1.0000008345 BCR:1.0000008345
2027_0_71   SR:0.000564 CR:0.9999991655 BCR:0.9999991655
2027_0_72   SR:0.000508 CR:0.9999991655 BCR:0.9999991655
2027_0_73   SR:0.000457 CR:1.0000008345 BCR:1.0000008345
2027_0_74   SR:0.000411 CR:1.0000008345 BCR:1.0000008345
2027_0_75   SR:0.000370 CR:1.0000002384 BCR:1.0000002384
2027_0_76   SR:0.000333 CR:1.0000002384 BCR:1.0000002384
2027_0_77   SR:0.000300 CR:1.0000002384 BCR:1.0000002384
2027_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2027_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2027_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2027_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2027_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2027_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2027_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2027_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2027_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2027_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2027_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2027_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2027_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2027_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2027_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2027_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2027_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2027_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2027_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2027_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2027_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2027_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2027_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2027_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2027_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2027_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2027_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2027_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2027_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2027_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2027_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2027_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2027_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.091737
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.256359
2027 producer_abs_share_frac_pickup.BEV           = 0.047414
2027 producer_abs_share_frac_pickup.ICE           = 0.604491
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               = 0.091737 / 0.080594 (DELTA:0.011142)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.256359 / 0.267501 (DELTA:0.011142)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.047414 / 0.110274 (DELTA:0.062860)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.604491 / 0.541631 (DELTA:0.062860)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67287 / $67287 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60760 / $60760 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78845 / $78845 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66693 / $66693 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62537 / $67287 R:0.929408
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60760 / $60760 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74095 / $78845 R:0.939756
modified cross subsidized price / cost ALT pickup.ICE                 $66693 / $66693 R:1.000000

cross subsidized price / cost ALT BEV                                 $71225 / $71225 R:1.000000
cross subsidized price / cost ALT ICE                                 $64926 / $64926 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62480 / $62480 R:1.000000
cross subsidized price / cost ALT pickup                              $67577 / $67577 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66494 / $66494 R:1.000000

2027_0_0  SCORE:0.017215, CE:0.062860, 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_Proposal:  Year=2028  Iteration=0 consolidated_OEM
2028_0_0    SR:1.000000 CR:0.9932267666 BCR:0.9932267666
2028_0_1    SR:0.900000 CR:0.9932267666 BCR:0.9932267666
2028_0_2    SR:0.810000 CR:0.9932267666 BCR:0.9932267666
2028_0_3    SR:0.729000 CR:0.9932267666 BCR:0.9932267666
2028_0_4    SR:0.656100 CR:0.9932267666 BCR:0.9932267666
2028_0_5    SR:0.590490 CR:0.9932267666 BCR:0.9932267666
2028_0_6    SR:0.531441 CR:0.9932267666 BCR:0.9932267666
2028_0_7    SR:0.478297 CR:0.9932267666 BCR:0.9932267666
2028_0_8    SR:0.430467 CR:0.9932267666 BCR:0.9932267666
2028_0_9    SR:0.387420 CR:0.9932267666 BCR:0.9932267666
2028_0_10   SR:0.348678 CR:0.9993340373 BCR:0.9993340373
2028_0_11   SR:0.313811 CR:0.9993340373 BCR:0.9993340373
2028_0_12   SR:0.282430 CR:0.9993340373 BCR:0.9993340373
2028_0_13   SR:0.254187 CR:0.9993340373 BCR:0.9993340373
2028_0_14   SR:0.228768 CR:0.9999983907 BCR:0.9999983907
2028_0_15   SR:0.205891 CR:0.9999983907 BCR:0.9999983907
2028_0_16   SR:0.185302 CR:0.9999983907 BCR:0.9999983907
2028_0_17   SR:0.166772 CR:0.9999983907 BCR:0.9999983907
2028_0_18   SR:0.150095 CR:0.9999983907 BCR:0.9999983907
2028_0_19   SR:0.135085 CR:0.9999983907 BCR:0.9999983907
2028_0_20   SR:0.121577 CR:0.9999983907 BCR:0.9999983907
2028_0_21   SR:0.109419 CR:0.9999983907 BCR:0.9999983907
2028_0_22   SR:0.098477 CR:0.9999983907 BCR:0.9999983907
2028_0_23   SR:0.088629 CR:0.9999983907 BCR:0.9999983907
2028_0_24   SR:0.079766 CR:0.9999983907 BCR:0.9999983907
2028_0_25   SR:0.071790 CR:0.9999983907 BCR:0.9999983907
2028_0_26   SR:0.064611 CR:0.9999983907 BCR:0.9999983907
2028_0_27   SR:0.058150 CR:0.9999983907 BCR:0.9999983907
2028_0_28   SR:0.052335 CR:0.9999983907 BCR:0.9999983907
2028_0_29   SR:0.047101 CR:0.9999983907 BCR:0.9999983907
2028_0_30   SR:0.042391 CR:0.9999983907 BCR:0.9999983907
2028_0_31   SR:0.038152 CR:0.9999983907 BCR:0.9999983907
2028_0_32   SR:0.034337 CR:0.9999983907 BCR:0.9999983907
2028_0_33   SR:0.030903 CR:0.9999983907 BCR:0.9999983907
2028_0_34   SR:0.027813 CR:0.9999983907 BCR:0.9999983907
2028_0_35   SR:0.025032 CR:0.9999983907 BCR:0.9999983907
2028_0_36   SR:0.022528 CR:0.9999983907 BCR:0.9999983907
2028_0_37   SR:0.020276 CR:0.9999983907 BCR:0.9999983907
2028_0_38   SR:0.018248 CR:0.9999983907 BCR:0.9999983907
2028_0_39   SR:0.016423 CR:0.9999983907 BCR:0.9999983907
2028_0_40   SR:0.014781 CR:0.9999983907 BCR:0.9999983907
2028_0_41   SR:0.013303 CR:0.9999983907 BCR:0.9999983907
2028_0_42   SR:0.011973 CR:0.9999983907 BCR:0.9999983907
2028_0_43   SR:0.010775 CR:0.9999983907 BCR:0.9999983907
2028_0_44   SR:0.009698 CR:0.9999983907 BCR:0.9999983907
2028_0_45   SR:0.008728 CR:0.9999983907 BCR:0.9999983907
2028_0_46   SR:0.007855 CR:0.9999983907 BCR:0.9999983907
2028_0_47   SR:0.007070 CR:0.9999983907 BCR:0.9999983907
2028_0_48   SR:0.006363 CR:0.9999983907 BCR:0.9999983907
2028_0_49   SR:0.005726 CR:0.9999983907 BCR:0.9999983907
2028_0_50   SR:0.005154 CR:0.9999983907 BCR:0.9999983907
2028_0_51   SR:0.004638 CR:0.9999983907 BCR:0.9999983907
2028_0_52   SR:0.004175 CR:0.9999983907 BCR:0.9999983907
2028_0_53   SR:0.003757 CR:0.9999983907 BCR:0.9999983907
2028_0_54   SR:0.003381 CR:0.9999983907 BCR:0.9999983907
2028_0_55   SR:0.003043 CR:0.9999983907 BCR:0.9999983907
2028_0_56   SR:0.002739 CR:0.9999983907 BCR:0.9999983907
2028_0_57   SR:0.002465 CR:0.9999983907 BCR:0.9999983907
2028_0_58   SR:0.002219 CR:0.9999983907 BCR:0.9999983907
2028_0_59   SR:0.001997 CR:0.9999983907 BCR:0.9999983907
2028_0_60   SR:0.001797 CR:0.9999983907 BCR:0.9999983907
2028_0_61   SR:0.001617 CR:0.9999983907 BCR:0.9999983907
2028_0_62   SR:0.001456 CR:0.9999983907 BCR:0.9999983907
2028_0_63   SR:0.001310 CR:0.9999983907 BCR:0.9999983907
2028_0_64   SR:0.001179 CR:0.9999983907 BCR:0.9999983907
2028_0_65   SR:0.001061 CR:0.9999983907 BCR:0.9999983907
2028_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2028_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2028_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2028_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2028_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2028_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2028_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2028_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2028_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2028_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2028_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2028_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2028_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2028_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2028_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2028_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2028_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2028_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2028_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2028_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2028_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2028_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2028_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2028_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2028_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2028_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2028_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2028_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2028_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2028_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2028_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2028_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2028_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2028_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2028_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2028_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2028_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2028_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2028_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2028_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2028_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2028_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2028_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2028_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2028_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.160840
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.186148
2028 producer_abs_share_frac_pickup.BEV           = 0.010515
2028 producer_abs_share_frac_pickup.ICE           = 0.642496
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               = 0.160840 / 0.105278 (DELTA:0.055562)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.186148 / 0.241710 (DELTA:0.055562)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.010515 / 0.158930 (DELTA:0.148416)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.642496 / 0.494081 (DELTA:0.148415)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65854 / $65854 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60694 / $60694 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76166 / $76166 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66591 / $66591 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60854 / $65854 R:0.924075
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60694 / $60694 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71166 / $76166 R:0.934354
modified cross subsidized price / cost ALT pickup.ICE                 $66591 / $66591 R:1.000000

cross subsidized price / cost ALT BEV                                 $66486 / $66486 R:1.000000
cross subsidized price / cost ALT ICE                                 $65266 / $65266 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63086 / $63086 R:1.000000
cross subsidized price / cost ALT pickup                              $66745 / $66745 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66610 / $66610 R:1.000000

2028_0_0  SCORE:0.040645, CE:0.148416, 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_Proposal:  Year=2029  Iteration=0 consolidated_OEM
2029_0_0    SR:1.000000 CR:0.9994758800 BCR:0.9994758800
2029_0_1    SR:0.900000 CR:0.9994759010 BCR:0.9994759010
2029_0_2    SR:0.810000 CR:0.9994759010 BCR:0.9994759010
2029_0_3    SR:0.729000 CR:0.9994759010 BCR:0.9994759010
2029_0_4    SR:0.656100 CR:0.9994759010 BCR:0.9994759010
2029_0_5    SR:0.590490 CR:0.9994759010 BCR:0.9994759010
2029_0_6    SR:0.531441 CR:0.9994759010 BCR:0.9994759010
2029_0_7    SR:0.478297 CR:0.9994759010 BCR:0.9994759010
2029_0_8    SR:0.430467 CR:0.9994759010 BCR:0.9994759010
2029_0_9    SR:0.387420 CR:0.9994759010 BCR:0.9994759010
2029_0_10   SR:0.348678 CR:0.9994759010 BCR:0.9994759010
2029_0_11   SR:0.313811 CR:0.9994759010 BCR:0.9994759010
2029_0_12   SR:0.282430 CR:0.9994759010 BCR:0.9994759010
2029_0_13   SR:0.254187 CR:0.9994759010 BCR:0.9994759010
2029_0_14   SR:0.228768 CR:0.9994759010 BCR:0.9994759010
2029_0_15   SR:0.205891 CR:0.9994759010 BCR:0.9994759010
2029_0_16   SR:0.185302 CR:0.9994759010 BCR:0.9994759010
2029_0_17   SR:0.166772 CR:0.9994759010 BCR:0.9994759010
2029_0_18   SR:0.150095 CR:0.9994759010 BCR:0.9994759010
2029_0_19   SR:0.135085 CR:0.9999160066 BCR:0.9999160066
2029_0_20   SR:0.121577 CR:0.9999160066 BCR:0.9999160066
2029_0_21   SR:0.109419 CR:0.9999160066 BCR:0.9999160066
2029_0_22   SR:0.098477 CR:0.9999160066 BCR:0.9999160066
2029_0_23   SR:0.088629 CR:0.9999160066 BCR:0.9999160066
2029_0_24   SR:0.079766 CR:0.9999160066 BCR:0.9999160066
2029_0_25   SR:0.071790 CR:0.9999160066 BCR:0.9999160066
2029_0_26   SR:0.064611 CR:0.9999160066 BCR:0.9999160066
2029_0_27   SR:0.058150 CR:0.9999160066 BCR:0.9999160066
2029_0_28   SR:0.052335 CR:0.9999160066 BCR:0.9999160066
2029_0_29   SR:0.047101 CR:0.9999160066 BCR:0.9999160066
2029_0_30   SR:0.042391 CR:0.9999160066 BCR:0.9999160066
2029_0_31   SR:0.038152 CR:0.9999160066 BCR:0.9999160066
2029_0_32   SR:0.034337 CR:0.9999160066 BCR:0.9999160066
2029_0_33   SR:0.030903 CR:0.9999160066 BCR:0.9999160066
2029_0_34   SR:0.027813 CR:0.9999160066 BCR:0.9999160066
2029_0_35   SR:0.025032 CR:0.9999160066 BCR:0.9999160066
2029_0_36   SR:0.022528 CR:0.9999160066 BCR:0.9999160066
2029_0_37   SR:0.020276 CR:0.9999160066 BCR:0.9999160066
2029_0_38   SR:0.018248 CR:0.9999160066 BCR:0.9999160066
2029_0_39   SR:0.016423 CR:0.9999160066 BCR:0.9999160066
2029_0_40   SR:0.014781 CR:0.9999927807 BCR:0.9999927807
2029_0_41   SR:0.013303 CR:0.9999927807 BCR:0.9999927807
2029_0_42   SR:0.011973 CR:0.9999927807 BCR:0.9999927807
2029_0_43   SR:0.010775 CR:0.9999927807 BCR:0.9999927807
2029_0_44   SR:0.009698 CR:0.9999927807 BCR:0.9999927807
2029_0_45   SR:0.008728 CR:0.9999927807 BCR:0.9999927807
2029_0_46   SR:0.007855 CR:0.9999927807 BCR:0.9999927807
2029_0_47   SR:0.007070 CR:0.9999927807 BCR:0.9999927807
2029_0_48   SR:0.006363 CR:0.9999927807 BCR:0.9999927807
2029_0_49   SR:0.005726 CR:0.9999927807 BCR:0.9999927807
2029_0_50   SR:0.005154 CR:0.9999927807 BCR:0.9999927807
2029_0_51   SR:0.004638 CR:0.9999927807 BCR:0.9999927807
2029_0_52   SR:0.004175 CR:0.9999927807 BCR:0.9999927807
2029_0_53   SR:0.003757 CR:0.9999927807 BCR:0.9999927807
2029_0_54   SR:0.003381 CR:0.9999927807 BCR:0.9999927807
2029_0_55   SR:0.003043 CR:0.9999983996 BCR:0.9999983996
2029_0_56   SR:0.002739 CR:0.9999983996 BCR:0.9999983996
2029_0_57   SR:0.002465 CR:0.9999983996 BCR:0.9999983996
2029_0_58   SR:0.002219 CR:0.9999983996 BCR:0.9999983996
2029_0_59   SR:0.001997 CR:0.9999993252 BCR:0.9999993252
2029_0_60   SR:0.001797 CR:0.9999993252 BCR:0.9999993252
2029_0_61   SR:0.001617 CR:0.9999993252 BCR:0.9999993252
2029_0_62   SR:0.001456 CR:0.9999993252 BCR:0.9999993252
2029_0_63   SR:0.001310 CR:0.9999993252 BCR:0.9999993252
2029_0_64   SR:0.001179 CR:0.9999993252 BCR:0.9999993252
2029_0_65   SR:0.001061 CR:0.9999993252 BCR:0.9999993252
2029_0_66   SR:0.000955 CR:0.9999993252 BCR:0.9999993252
2029_0_67   SR:0.000860 CR:0.9999993252 BCR:0.9999993252
2029_0_68   SR:0.000774 CR:0.9999993252 BCR:0.9999993252
2029_0_69   SR:0.000696 CR:0.9999993252 BCR:0.9999993252
2029_0_70   SR:0.000627 CR:0.9999993252 BCR:0.9999993252
2029_0_71   SR:0.000564 CR:0.9999993252 BCR:0.9999993252
2029_0_72   SR:0.000508 CR:0.9999993252 BCR:0.9999993252
2029_0_73   SR:0.000457 CR:0.9999993252 BCR:0.9999993252
2029_0_74   SR:0.000411 CR:0.9999993252 BCR:0.9999993252
2029_0_75   SR:0.000370 CR:1.0000002713 BCR:1.0000002713
2029_0_76   SR:0.000333 CR:1.0000002713 BCR:1.0000002713
2029_0_77   SR:0.000300 CR:1.0000002713 BCR:1.0000002713
2029_0_78   SR:0.000270 CR:1.0000002713 BCR:1.0000002713
2029_0_79   SR:0.000243 CR:1.0000002713 BCR:1.0000002713
2029_0_80   SR:0.000218 CR:1.0000002713 BCR:1.0000002713
2029_0_81   SR:0.000197 CR:1.0000002713 BCR:1.0000002713
2029_0_82   SR:0.000177 CR:1.0000002713 BCR:1.0000002713
2029_0_83   SR:0.000159 CR:1.0000002713 BCR:1.0000002713
2029_0_84   SR:0.000143 CR:1.0000002713 BCR:1.0000002713
2029_0_85   SR:0.000129 CR:1.0000002713 BCR:1.0000002713
2029_0_86   SR:0.000116 CR:1.0000002713 BCR:1.0000002713
2029_0_87   SR:0.000104 CR:1.0000002713 BCR:1.0000002713
2029_0_88   SR:0.000094 CR:1.0000002713 BCR:1.0000002713
2029_0_89   SR:0.000085 CR:1.0000002713 BCR:1.0000002713
2029_0_90   SR:0.000076 CR:1.0000002713 BCR:1.0000002713
2029_0_91   SR:0.000069 CR:1.0000002713 BCR:1.0000002713
2029_0_92   SR:0.000062 CR:1.0000001239 BCR:1.0000001239
2029_0_93   SR:0.000056 CR:1.0000001239 BCR:1.0000001239
2029_0_94   SR:0.000050 CR:1.0000001239 BCR:1.0000001239
2029_0_95   SR:0.000045 CR:1.0000001239 BCR:1.0000001239
2029_0_96   SR:0.000040 CR:1.0000001239 BCR:1.0000001239
2029_0_97   SR:0.000036 CR:0.9999999483 BCR:0.9999999483
2029_0_98   SR:0.000033 CR:1.0000000272 BCR:1.0000000272
2029_0_99   SR:0.000030 CR:1.0000000246 BCR:1.0000000246
2029_0_100  SR:0.000027 CR:1.0000000220 BCR:1.0000000220
2029_0_101  SR:0.000024 CR:1.0000000220 BCR:1.0000000220
2029_0_102  SR:0.000022 CR:1.0000000220 BCR:1.0000000220
2029_0_103  SR:0.000019 CR:1.0000000220 BCR:1.0000000220
2029_0_104  SR:0.000017 CR:1.0000000220 BCR:1.0000000220
2029_0_105  SR:0.000016 CR:1.0000000220 BCR:1.0000000220
2029_0_106  SR:0.000014 CR:1.0000000220 BCR:1.0000000220
2029_0_107  SR:0.000013 CR:1.0000000220 BCR:1.0000000220
2029_0_108  SR:0.000011 CR:1.0000000220 BCR:1.0000000220
2029_0_109  SR:0.000010 CR:1.0000000042 BCR:1.0000000042
2029_0_110  SR:0.000009 CR:1.0000000042 BCR:1.0000000042
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.222904
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.123474
2029 producer_abs_share_frac_pickup.BEV           = 0.028897
2029 producer_abs_share_frac_pickup.ICE           = 0.624724
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.222904 / 0.128602 (DELTA:0.094303)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.123474 / 0.217777 (DELTA:0.094303)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.028897 / 0.141249 (DELTA:0.112352)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.624724 / 0.512372 (DELTA:0.112352)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64845 / $64845 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60666 / $60666 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74306 / $74306 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66491 / $66491 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59595 / $64845 R:0.919038
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60666 / $60666 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69056 / $74306 R:0.929347
modified cross subsidized price / cost ALT pickup.ICE                 $66491 / $66491 R:1.000000

cross subsidized price / cost ALT BEV                                 $65931 / $65931 R:1.000000
cross subsidized price / cost ALT ICE                                 $65530 / $65530 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63355 / $63355 R:1.000000
cross subsidized price / cost ALT pickup                              $66837 / $66837 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66115 / $66115 R:1.000000

2029_0_0  SCORE:0.030769, CE:0.112352, 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_Proposal:  Year=2030  Iteration=0 consolidated_OEM
2030_0_0    SR:1.000000 CR:0.9949010662 BCR:0.9949010662
2030_0_1    SR:0.900000 CR:0.9949010662 BCR:0.9949010662
2030_0_2    SR:0.810000 CR:0.9949010662 BCR:0.9949010662
2030_0_3    SR:0.729000 CR:0.9949010662 BCR:0.9949010662
2030_0_4    SR:0.656100 CR:0.9949010662 BCR:0.9949010662
2030_0_5    SR:0.590490 CR:0.9949010662 BCR:0.9949010662
2030_0_6    SR:0.531441 CR:0.9949010662 BCR:0.9949010662
2030_0_7    SR:0.478297 CR:0.9949010662 BCR:0.9949010662
2030_0_8    SR:0.430467 CR:0.9949010662 BCR:0.9949010662
2030_0_9    SR:0.387420 CR:0.9949010662 BCR:0.9949010662
2030_0_10   SR:0.348678 CR:0.9949010662 BCR:0.9949010662
2030_0_11   SR:0.313811 CR:0.9949010662 BCR:0.9949010662
2030_0_12   SR:0.282430 CR:0.9949010662 BCR:0.9949010662
2030_0_13   SR:0.254187 CR:0.9949010662 BCR:0.9949010662
2030_0_14   SR:0.228768 CR:0.9976968737 BCR:0.9976968737
2030_0_15   SR:0.205891 CR:0.9976968763 BCR:0.9976968763
2030_0_16   SR:0.185302 CR:0.9998545899 BCR:0.9998545899
2030_0_17   SR:0.166772 CR:0.9998545899 BCR:0.9998545899
2030_0_18   SR:0.150095 CR:0.9998545899 BCR:0.9998545899
2030_0_19   SR:0.135085 CR:0.9998545899 BCR:0.9998545899
2030_0_20   SR:0.121577 CR:0.9998545899 BCR:0.9998545899
2030_0_21   SR:0.109419 CR:0.9998545899 BCR:0.9998545899
2030_0_22   SR:0.098477 CR:0.9999087676 BCR:0.9999087676
2030_0_23   SR:0.088629 CR:0.9999087767 BCR:0.9999087767
2030_0_24   SR:0.079766 CR:0.9999087780 BCR:0.9999087780
2030_0_25   SR:0.071790 CR:0.9999087780 BCR:0.9999087780
2030_0_26   SR:0.064611 CR:0.9999087780 BCR:0.9999087780
2030_0_27   SR:0.058150 CR:0.9999087780 BCR:0.9999087780
2030_0_28   SR:0.052335 CR:0.9999087780 BCR:0.9999087780
2030_0_29   SR:0.047101 CR:0.9999087780 BCR:0.9999087780
2030_0_30   SR:0.042391 CR:0.9999087780 BCR:0.9999087780
2030_0_31   SR:0.038152 CR:0.9999087780 BCR:0.9999087780
2030_0_32   SR:0.034337 CR:0.9999087780 BCR:0.9999087780
2030_0_33   SR:0.030903 CR:0.9999087780 BCR:0.9999087780
2030_0_34   SR:0.027813 CR:0.9999087780 BCR:0.9999087780
2030_0_35   SR:0.025032 CR:0.9999087780 BCR:0.9999087780
2030_0_36   SR:0.022528 CR:0.9999087780 BCR:0.9999087780
2030_0_37   SR:0.020276 CR:0.9999087780 BCR:0.9999087780
2030_0_38   SR:0.018248 CR:0.9999087780 BCR:0.9999087780
2030_0_39   SR:0.016423 CR:0.9999087780 BCR:0.9999087780
2030_0_40   SR:0.014781 CR:0.9999087780 BCR:0.9999087780
2030_0_41   SR:0.013303 CR:0.9999087780 BCR:0.9999087780
2030_0_42   SR:0.011973 CR:0.9999087780 BCR:0.9999087780
2030_0_43   SR:0.010775 CR:0.9999087780 BCR:0.9999087780
2030_0_44   SR:0.009698 CR:0.9999087780 BCR:0.9999087780
2030_0_45   SR:0.008728 CR:0.9999087780 BCR:0.9999087780
2030_0_46   SR:0.007855 CR:0.9999087780 BCR:0.9999087780
2030_0_47   SR:0.007070 CR:0.9999087780 BCR:0.9999087780
2030_0_48   SR:0.006363 CR:0.9999087780 BCR:0.9999087780
2030_0_49   SR:0.005726 CR:0.9999087780 BCR:0.9999087780
2030_0_50   SR:0.005154 CR:0.9999087780 BCR:0.9999087780
2030_0_51   SR:0.004638 CR:0.9999087780 BCR:0.9999087780
2030_0_52   SR:0.004175 CR:0.9999982898 BCR:0.9999982898
2030_0_53   SR:0.003757 CR:0.9999982937 BCR:0.9999982937
2030_0_54   SR:0.003381 CR:0.9999982937 BCR:0.9999982937
2030_0_55   SR:0.003043 CR:0.9999982937 BCR:0.9999982937
2030_0_56   SR:0.002739 CR:0.9999982937 BCR:0.9999982937
2030_0_57   SR:0.002465 CR:0.9999982937 BCR:0.9999982937
2030_0_58   SR:0.002219 CR:0.9999982937 BCR:0.9999982937
2030_0_59   SR:0.001997 CR:0.9999982937 BCR:0.9999982937
2030_0_60   SR:0.001797 CR:0.9999994173 BCR:0.9999994173
2030_0_61   SR:0.001617 CR:0.9999994173 BCR:0.9999994173
2030_0_62   SR:0.001456 CR:0.9999994173 BCR:0.9999994173
2030_0_63   SR:0.001310 CR:0.9999994173 BCR:0.9999994173
2030_0_64   SR:0.001179 CR:0.9999999114 BCR:0.9999999114
2030_0_65   SR:0.001061 CR:0.9999999114 BCR:0.9999999114
2030_0_66   SR:0.000955 CR:0.9999999114 BCR:0.9999999114
2030_0_67   SR:0.000860 CR:0.9999999114 BCR:0.9999999114
2030_0_68   SR:0.000774 CR:0.9999999114 BCR:0.9999999114
2030_0_69   SR:0.000696 CR:0.9999999114 BCR:0.9999999114
2030_0_70   SR:0.000627 CR:1.0000000166 BCR:1.0000000166
2030_0_71   SR:0.000564 CR:1.0000000108 BCR:1.0000000108
2030_0_72   SR:0.000508 CR:1.0000000108 BCR:1.0000000108
2030_0_73   SR:0.000457 CR:1.0000000108 BCR:1.0000000108
2030_0_74   SR:0.000411 CR:1.0000000108 BCR:1.0000000108
2030_0_75   SR:0.000370 CR:1.0000000108 BCR:1.0000000108
2030_0_76   SR:0.000333 CR:1.0000000108 BCR:1.0000000108
2030_0_77   SR:0.000300 CR:1.0000000108 BCR:1.0000000108
2030_0_78   SR:0.000270 CR:1.0000000108 BCR:1.0000000108
2030_0_79   SR:0.000243 CR:1.0000000108 BCR:1.0000000108
2030_0_80   SR:0.000218 CR:1.0000000108 BCR:1.0000000108
2030_0_81   SR:0.000197 CR:1.0000000108 BCR:1.0000000108
2030_0_82   SR:0.000177 CR:1.0000000108 BCR:1.0000000108
2030_0_83   SR:0.000159 CR:1.0000000108 BCR:1.0000000108
2030_0_84   SR:0.000143 CR:1.0000000108 BCR:1.0000000108
2030_0_85   SR:0.000129 CR:1.0000000108 BCR:1.0000000108
2030_0_86   SR:0.000116 CR:1.0000000108 BCR:1.0000000108
2030_0_87   SR:0.000104 CR:1.0000000108 BCR:1.0000000108
2030_0_88   SR:0.000094 CR:1.0000000108 BCR:1.0000000108
2030_0_89   SR:0.000085 CR:0.9999999932 BCR:0.9999999932
2030_0_90   SR:0.000076 CR:0.9999999932 BCR:0.9999999932
2030_0_91   SR:0.000069 CR:0.9999999932 BCR:0.9999999932
2030_0_92   SR:0.000062 CR:0.9999999932 BCR:0.9999999932
2030_0_93   SR:0.000056 CR:0.9999999932 BCR:0.9999999932
2030_0_94   SR:0.000050 CR:0.9999999932 BCR:0.9999999932
2030_0_95   SR:0.000045 CR:0.9999999932 BCR:0.9999999932
2030_0_96   SR:0.000040 CR:0.9999999932 BCR:0.9999999932
2030_0_97   SR:0.000036 CR:0.9999999932 BCR:0.9999999932
2030_0_98   SR:0.000033 CR:0.9999999932 BCR:0.9999999932
2030_0_99   SR:0.000030 CR:0.9999999932 BCR:0.9999999932
2030_0_100  SR:0.000027 CR:0.9999999932 BCR:0.9999999932
2030_0_101  SR:0.000024 CR:0.9999999932 BCR:0.9999999932
2030_0_102  SR:0.000022 CR:0.9999999932 BCR:0.9999999932
2030_0_103  SR:0.000019 CR:1.0000000044 BCR:1.0000000044
2030_0_104  SR:0.000017 CR:1.0000000044 BCR:1.0000000044
2030_0_105  SR:0.000016 CR:1.0000000044 BCR:1.0000000044
2030_0_106  SR:0.000014 CR:1.0000000044 BCR:1.0000000044
2030_0_107  SR:0.000013 CR:1.0000000044 BCR:1.0000000044
2030_0_108  SR:0.000011 CR:1.0000000044 BCR:1.0000000044
2030_0_109  SR:0.000010 CR:1.0000000044 BCR:1.0000000044
2030_0_110  SR:0.000009 CR:1.0000000044 BCR:1.0000000044
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.284581
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.060986
2030 producer_abs_share_frac_pickup.BEV           = 0.011457
2030 producer_abs_share_frac_pickup.ICE           = 0.642977
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.284581 / 0.153268 (DELTA:0.131313)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.060986 / 0.192298 (DELTA:0.131313)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011457 / 0.159819 (DELTA:0.148363)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.642977 / 0.494614 (DELTA:0.148363)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64936 / $64936 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60454 / $60454 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74914 / $74914 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66840 / $66840 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59436 / $64936 R:0.915302
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60454 / $60454 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69414 / $74914 R:0.926583
modified cross subsidized price / cost ALT pickup.ICE                 $66840 / $66840 R:1.000000

cross subsidized price / cost ALT BEV                                 $65322 / $65322 R:1.000000
cross subsidized price / cost ALT ICE                                 $66287 / $66287 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64145 / $64145 R:1.000000
cross subsidized price / cost ALT pickup                              $66981 / $66981 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66610 / $66610 R:1.000000

2030_0_0  SCORE:0.040631, CE:0.148363, 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_Proposal:  Year=2031  Iteration=0 consolidated_OEM
2031_0_0    SR:1.000000 CR:0.9990955204 BCR:0.9990955204
2031_0_1    SR:0.900000 CR:0.9990955204 BCR:0.9990955204
2031_0_2    SR:0.810000 CR:0.9990955204 BCR:0.9990955204
2031_0_3    SR:0.729000 CR:0.9990955204 BCR:0.9990955204
2031_0_4    SR:0.656100 CR:0.9990955204 BCR:0.9990955204
2031_0_5    SR:0.590490 CR:0.9990955204 BCR:0.9990955204
2031_0_6    SR:0.531441 CR:0.9990955204 BCR:0.9990955204
2031_0_7    SR:0.478297 CR:0.9990955204 BCR:0.9990955204
2031_0_8    SR:0.430467 CR:0.9990955204 BCR:0.9990955204
2031_0_9    SR:0.387420 CR:0.9990955204 BCR:0.9990955204
2031_0_10   SR:0.348678 CR:0.9990955204 BCR:0.9990955204
2031_0_11   SR:0.313811 CR:0.9990955204 BCR:0.9990955204
2031_0_12   SR:0.282430 CR:0.9990955204 BCR:0.9990955204
2031_0_13   SR:0.254187 CR:0.9990955204 BCR:0.9990955204
2031_0_14   SR:0.228768 CR:0.9995823549 BCR:0.9995823549
2031_0_15   SR:0.205891 CR:0.9995823549 BCR:0.9995823549
2031_0_16   SR:0.185302 CR:0.9995823549 BCR:0.9995823549
2031_0_17   SR:0.166772 CR:0.9995823549 BCR:0.9995823549
2031_0_18   SR:0.150095 CR:0.9995823549 BCR:0.9995823549
2031_0_19   SR:0.135085 CR:0.9995823549 BCR:0.9995823549
2031_0_20   SR:0.121577 CR:0.9995823549 BCR:0.9995823549
2031_0_21   SR:0.109419 CR:0.9995823549 BCR:0.9995823549
2031_0_22   SR:0.098477 CR:1.0003387698 BCR:1.0003387698
2031_0_23   SR:0.088629 CR:1.0003387698 BCR:1.0003387698
2031_0_24   SR:0.079766 CR:1.0003387698 BCR:1.0003387698
2031_0_25   SR:0.071790 CR:1.0003387698 BCR:1.0003387698
2031_0_26   SR:0.064611 CR:1.0003387698 BCR:1.0003387698
2031_0_27   SR:0.058150 CR:1.0003387698 BCR:1.0003387698
2031_0_28   SR:0.052335 CR:1.0003387698 BCR:1.0003387698
2031_0_29   SR:0.047101 CR:1.0003387698 BCR:1.0003387698
2031_0_30   SR:0.042391 CR:1.0003387698 BCR:1.0003387698
2031_0_31   SR:0.038152 CR:1.0003387698 BCR:1.0003387698
2031_0_32   SR:0.034337 CR:1.0003387698 BCR:1.0003387698
2031_0_33   SR:0.030903 CR:1.0003387698 BCR:1.0003387698
2031_0_34   SR:0.027813 CR:1.0003387698 BCR:1.0003387698
2031_0_35   SR:0.025032 CR:1.0003387698 BCR:1.0003387698
2031_0_36   SR:0.022528 CR:1.0003387698 BCR:1.0003387698
2031_0_37   SR:0.020276 CR:1.0003387698 BCR:1.0003387698
2031_0_38   SR:0.018248 CR:0.9998104313 BCR:0.9998104313
2031_0_39   SR:0.016423 CR:0.9998104313 BCR:0.9998104313
2031_0_40   SR:0.014781 CR:0.9998104313 BCR:0.9998104313
2031_0_41   SR:0.013303 CR:0.9998104313 BCR:0.9998104313
2031_0_42   SR:0.011973 CR:0.9998104313 BCR:0.9998104313
2031_0_43   SR:0.010775 CR:0.9998104313 BCR:0.9998104313
2031_0_44   SR:0.009698 CR:0.9998104313 BCR:0.9998104313
2031_0_45   SR:0.008728 CR:0.9998104313 BCR:0.9998104313
2031_0_46   SR:0.007855 CR:0.9999731754 BCR:0.9999731754
2031_0_47   SR:0.007070 CR:0.9999731754 BCR:0.9999731754
2031_0_48   SR:0.006363 CR:0.9999731754 BCR:0.9999731754
2031_0_49   SR:0.005726 CR:0.9999731754 BCR:0.9999731754
2031_0_50   SR:0.005154 CR:0.9999731754 BCR:0.9999731754
2031_0_51   SR:0.004638 CR:0.9999731754 BCR:0.9999731754
2031_0_52   SR:0.004175 CR:0.9999731754 BCR:0.9999731754
2031_0_53   SR:0.003757 CR:0.9999731754 BCR:0.9999731754
2031_0_54   SR:0.003381 CR:0.9999731754 BCR:0.9999731754
2031_0_55   SR:0.003043 CR:0.9999731754 BCR:0.9999731754
2031_0_56   SR:0.002739 CR:1.0000151479 BCR:1.0000151479
2031_0_57   SR:0.002465 CR:0.9999878261 BCR:0.9999878261
2031_0_58   SR:0.002219 CR:0.9999878261 BCR:0.9999878261
2031_0_59   SR:0.001997 CR:0.9999878261 BCR:0.9999878261
2031_0_60   SR:0.001797 CR:0.9999878261 BCR:0.9999878261
2031_0_61   SR:0.001617 CR:0.9999878261 BCR:0.9999878261
2031_0_62   SR:0.001456 CR:0.9999878261 BCR:0.9999878261
2031_0_63   SR:0.001310 CR:0.9999878261 BCR:0.9999878261
2031_0_64   SR:0.001179 CR:0.9999878261 BCR:0.9999878261
2031_0_65   SR:0.001061 CR:0.9999878261 BCR:0.9999878261
2031_0_66   SR:0.000955 CR:0.9999878261 BCR:0.9999878261
2031_0_67   SR:0.000860 CR:0.9999878261 BCR:0.9999878261
2031_0_68   SR:0.000774 CR:0.9999878261 BCR:0.9999878261
2031_0_69   SR:0.000696 CR:0.9999878261 BCR:0.9999878261
2031_0_70   SR:0.000627 CR:0.9999878261 BCR:0.9999878261
2031_0_71   SR:0.000564 CR:0.9999878261 BCR:0.9999878261
2031_0_72   SR:0.000508 CR:0.9999878261 BCR:0.9999878261
2031_0_73   SR:0.000457 CR:0.9999988386 BCR:0.9999988386
2031_0_74   SR:0.000411 CR:0.9999988625 BCR:0.9999988625
2031_0_75   SR:0.000370 CR:0.9999988721 BCR:0.9999988721
2031_0_76   SR:0.000333 CR:0.9999988721 BCR:0.9999988721
2031_0_77   SR:0.000300 CR:0.9999988721 BCR:0.9999988721
2031_0_78   SR:0.000270 CR:0.9999988721 BCR:0.9999988721
2031_0_79   SR:0.000243 CR:0.9999988721 BCR:0.9999988721
2031_0_80   SR:0.000218 CR:0.9999988721 BCR:0.9999988721
2031_0_81   SR:0.000197 CR:0.9999998633 BCR:0.9999998633
2031_0_82   SR:0.000177 CR:0.9999998688 BCR:0.9999998688
2031_0_83   SR:0.000159 CR:0.9999998688 BCR:0.9999998688
2031_0_84   SR:0.000143 CR:0.9999998688 BCR:0.9999998688
2031_0_85   SR:0.000129 CR:0.9999998688 BCR:0.9999998688
2031_0_86   SR:0.000116 CR:0.9999998688 BCR:0.9999998688
2031_0_87   SR:0.000104 CR:0.9999998688 BCR:0.9999998688
2031_0_88   SR:0.000094 CR:0.9999998688 BCR:0.9999998688
2031_0_89   SR:0.000085 CR:0.9999998688 BCR:0.9999998688
2031_0_90   SR:0.000076 CR:0.9999998688 BCR:0.9999998688
2031_0_91   SR:0.000069 CR:0.9999998688 BCR:0.9999998688
2031_0_92   SR:0.000062 CR:0.9999998688 BCR:0.9999998688
2031_0_93   SR:0.000056 CR:0.9999998688 BCR:0.9999998688
2031_0_94   SR:0.000050 CR:0.9999999994 BCR:0.9999999994
2031_0_95   SR:0.000045 CR:0.9999999994 BCR:0.9999999994
2031_0_96   SR:0.000040 CR:0.9999999994 BCR:0.9999999994
2031_0_97   SR:0.000036 CR:0.9999999994 BCR:0.9999999994
2031_0_98   SR:0.000033 CR:0.9999999994 BCR:0.9999999994
2031_0_99   SR:0.000030 CR:0.9999999994 BCR:0.9999999994
2031_0_100  SR:0.000027 CR:0.9999999994 BCR:0.9999999994
2031_0_101  SR:0.000024 CR:0.9999999994 BCR:0.9999999994
2031_0_102  SR:0.000022 CR:0.9999999994 BCR:0.9999999994
2031_0_103  SR:0.000019 CR:0.9999999994 BCR:0.9999999994
2031_0_104  SR:0.000017 CR:0.9999999994 BCR:0.9999999994
2031_0_105  SR:0.000016 CR:0.9999999994 BCR:0.9999999994
2031_0_106  SR:0.000014 CR:0.9999999994 BCR:0.9999999994
2031_0_107  SR:0.000013 CR:0.9999999994 BCR:0.9999999994
2031_0_108  SR:0.000011 CR:0.9999999994 BCR:0.9999999994
2031_0_109  SR:0.000010 CR:0.9999999994 BCR:0.9999999994
2031_0_110  SR:0.000009 CR:0.9999999994 BCR:0.9999999994
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.305189
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.039200
2031 producer_abs_share_frac_pickup.BEV           = 0.071025
2031 producer_abs_share_frac_pickup.ICE           = 0.584586
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.305189 / 0.214733 (DELTA:0.090456)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.039200 / 0.129656 (DELTA:0.090456)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.071025 / 0.142599 (DELTA:0.071574)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.584586 / 0.513012 (DELTA:0.071574)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65148 / $65148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60393 / $60393 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75748 / $75748 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66734 / $66734 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59398 / $65148 R:0.911739
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60393 / $60393 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69998 / $75748 R:0.924091
modified cross subsidized price / cost ALT pickup.ICE                 $66734 / $66734 R:1.000000

cross subsidized price / cost ALT BEV                                 $67149 / $67149 R:1.000000
cross subsidized price / cost ALT ICE                                 $66336 / $66336 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64606 / $64606 R:1.000000
cross subsidized price / cost ALT pickup                              $67711 / $67711 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66857 / $66857 R:1.000000

2031_0_0  SCORE:0.019601, CE:0.090456, 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_Proposal:  Year=2032  Iteration=0 consolidated_OEM
2032_0_0    SR:1.000000 CR:0.9961715346 BCR:0.9961715346
2032_0_1    SR:0.900000 CR:0.9961715346 BCR:0.9961715346
2032_0_2    SR:0.810000 CR:0.9961715346 BCR:0.9961715346
2032_0_3    SR:0.729000 CR:0.9961715346 BCR:0.9961715346
2032_0_4    SR:0.656100 CR:0.9961715346 BCR:0.9961715346
2032_0_5    SR:0.590490 CR:0.9961715346 BCR:0.9961715346
2032_0_6    SR:0.531441 CR:0.9961715346 BCR:0.9961715346
2032_0_7    SR:0.478297 CR:0.9961715346 BCR:0.9961715346
2032_0_8    SR:0.430467 CR:0.9961715346 BCR:0.9961715346
2032_0_9    SR:0.387420 CR:0.9961715346 BCR:0.9961715346
2032_0_10   SR:0.348678 CR:0.9961715346 BCR:0.9961715346
2032_0_11   SR:0.313811 CR:0.9961715346 BCR:0.9961715346
2032_0_12   SR:0.282430 CR:0.9961715346 BCR:0.9961715346
2032_0_13   SR:0.254187 CR:0.9961715346 BCR:0.9961715346
2032_0_14   SR:0.228768 CR:0.9998391868 BCR:0.9998391868
2032_0_15   SR:0.205891 CR:0.9998391969 BCR:0.9998391969
2032_0_16   SR:0.185302 CR:0.9998391969 BCR:0.9998391969
2032_0_17   SR:0.166772 CR:0.9998391969 BCR:0.9998391969
2032_0_18   SR:0.150095 CR:0.9998391969 BCR:0.9998391969
2032_0_19   SR:0.135085 CR:0.9998716004 BCR:0.9998716004
2032_0_20   SR:0.121577 CR:0.9998716004 BCR:0.9998716004
2032_0_21   SR:0.109419 CR:0.9998716004 BCR:0.9998716004
2032_0_22   SR:0.098477 CR:0.9998716004 BCR:0.9998716004
2032_0_23   SR:0.088629 CR:0.9998716004 BCR:0.9998716004
2032_0_24   SR:0.079766 CR:0.9998716004 BCR:0.9998716004
2032_0_25   SR:0.071790 CR:0.9998716004 BCR:0.9998716004
2032_0_26   SR:0.064611 CR:0.9998716004 BCR:0.9998716004
2032_0_27   SR:0.058150 CR:0.9998716004 BCR:0.9998716004
2032_0_28   SR:0.052335 CR:0.9998716004 BCR:0.9998716004
2032_0_29   SR:0.047101 CR:0.9998716004 BCR:0.9998716004
2032_0_30   SR:0.042391 CR:0.9998716004 BCR:0.9998716004
2032_0_31   SR:0.038152 CR:0.9998716004 BCR:0.9998716004
2032_0_32   SR:0.034337 CR:0.9998716004 BCR:0.9998716004
2032_0_33   SR:0.030903 CR:0.9998716004 BCR:0.9998716004
2032_0_34   SR:0.027813 CR:0.9998716004 BCR:0.9998716004
2032_0_35   SR:0.025032 CR:0.9998716004 BCR:0.9998716004
2032_0_36   SR:0.022528 CR:0.9998716004 BCR:0.9998716004
2032_0_37   SR:0.020276 CR:0.9998716004 BCR:0.9998716004
2032_0_38   SR:0.018248 CR:0.9998716004 BCR:0.9998716004
2032_0_39   SR:0.016423 CR:0.9998716004 BCR:0.9998716004
2032_0_40   SR:0.014781 CR:0.9998716004 BCR:0.9998716004
2032_0_41   SR:0.013303 CR:0.9998716004 BCR:0.9998716004
2032_0_42   SR:0.011973 CR:0.9998716004 BCR:0.9998716004
2032_0_43   SR:0.010775 CR:1.0000742750 BCR:1.0000742750
2032_0_44   SR:0.009698 CR:1.0000611742 BCR:1.0000611742
2032_0_45   SR:0.008728 CR:1.0000369691 BCR:1.0000369691
2032_0_46   SR:0.007855 CR:1.0000369357 BCR:1.0000369357
2032_0_47   SR:0.007070 CR:0.9999955264 BCR:0.9999955264
2032_0_48   SR:0.006363 CR:0.9999955333 BCR:0.9999955333
2032_0_49   SR:0.005726 CR:0.9999955333 BCR:0.9999955333
2032_0_50   SR:0.005154 CR:0.9999955333 BCR:0.9999955333
2032_0_51   SR:0.004638 CR:0.9999955333 BCR:0.9999955333
2032_0_52   SR:0.004175 CR:0.9999955333 BCR:0.9999955333
2032_0_53   SR:0.003757 CR:0.9999955333 BCR:0.9999955333
2032_0_54   SR:0.003381 CR:0.9999969160 BCR:0.9999969160
2032_0_55   SR:0.003043 CR:0.9999969160 BCR:0.9999969160
2032_0_56   SR:0.002739 CR:0.9999969160 BCR:0.9999969160
2032_0_57   SR:0.002465 CR:0.9999969160 BCR:0.9999969160
2032_0_58   SR:0.002219 CR:1.0000018870 BCR:1.0000018870
2032_0_59   SR:0.001997 CR:1.0000001909 BCR:1.0000001909
2032_0_60   SR:0.001797 CR:1.0000001575 BCR:1.0000001575
2032_0_61   SR:0.001617 CR:1.0000001479 BCR:1.0000001479
2032_0_62   SR:0.001456 CR:1.0000001479 BCR:1.0000001479
2032_0_63   SR:0.001310 CR:1.0000001479 BCR:1.0000001479
2032_0_64   SR:0.001179 CR:1.0000001479 BCR:1.0000001479
2032_0_65   SR:0.001061 CR:1.0000001479 BCR:1.0000001479
2032_0_66   SR:0.000955 CR:1.0000001479 BCR:1.0000001479
2032_0_67   SR:0.000860 CR:1.0000001479 BCR:1.0000001479
2032_0_68   SR:0.000774 CR:1.0000001479 BCR:1.0000001479
2032_0_69   SR:0.000696 CR:1.0000001479 BCR:1.0000001479
2032_0_70   SR:0.000627 CR:1.0000001479 BCR:1.0000001479
2032_0_71   SR:0.000564 CR:1.0000001479 BCR:1.0000001479
2032_0_72   SR:0.000508 CR:1.0000001479 BCR:1.0000001479
2032_0_73   SR:0.000457 CR:1.0000001479 BCR:1.0000001479
2032_0_74   SR:0.000411 CR:1.0000001479 BCR:1.0000001479
2032_0_75   SR:0.000370 CR:1.0000001479 BCR:1.0000001479
2032_0_76   SR:0.000333 CR:1.0000001479 BCR:1.0000001479
2032_0_77   SR:0.000300 CR:1.0000000972 BCR:1.0000000972
2032_0_78   SR:0.000270 CR:1.0000000972 BCR:1.0000000972
2032_0_79   SR:0.000243 CR:1.0000000945 BCR:1.0000000945
2032_0_80   SR:0.000218 CR:1.0000000945 BCR:1.0000000945
2032_0_81   SR:0.000197 CR:1.0000000945 BCR:1.0000000945
2032_0_82   SR:0.000177 CR:1.0000000945 BCR:1.0000000945
2032_0_83   SR:0.000159 CR:1.0000000945 BCR:1.0000000945
2032_0_84   SR:0.000143 CR:1.0000000945 BCR:1.0000000945
2032_0_85   SR:0.000129 CR:1.0000000945 BCR:1.0000000945
2032_0_86   SR:0.000116 CR:1.0000000945 BCR:1.0000000945
2032_0_87   SR:0.000104 CR:1.0000000945 BCR:1.0000000945
2032_0_88   SR:0.000094 CR:1.0000000945 BCR:1.0000000945
2032_0_89   SR:0.000085 CR:1.0000000945 BCR:1.0000000945
2032_0_90   SR:0.000076 CR:1.0000000945 BCR:1.0000000945
2032_0_91   SR:0.000069 CR:1.0000000945 BCR:1.0000000945
2032_0_92   SR:0.000062 CR:1.0000000945 BCR:1.0000000945
2032_0_93   SR:0.000056 CR:1.0000000945 BCR:1.0000000945
2032_0_94   SR:0.000050 CR:1.0000000614 BCR:1.0000000614
2032_0_95   SR:0.000045 CR:1.0000000531 BCR:1.0000000531
2032_0_96   SR:0.000040 CR:1.0000000531 BCR:1.0000000531
2032_0_97   SR:0.000036 CR:1.0000000531 BCR:1.0000000531
2032_0_98   SR:0.000033 CR:1.0000000531 BCR:1.0000000531
2032_0_99   SR:0.000030 CR:1.0000000531 BCR:1.0000000531
2032_0_100  SR:0.000027 CR:1.0000000531 BCR:1.0000000531
2032_0_101  SR:0.000024 CR:1.0000000531 BCR:1.0000000531
2032_0_102  SR:0.000022 CR:1.0000000531 BCR:1.0000000531
2032_0_103  SR:0.000019 CR:1.0000000531 BCR:1.0000000531
2032_0_104  SR:0.000017 CR:1.0000000531 BCR:1.0000000531
2032_0_105  SR:0.000016 CR:1.0000000531 BCR:1.0000000531
2032_0_106  SR:0.000014 CR:1.0000000531 BCR:1.0000000531
2032_0_107  SR:0.000013 CR:1.0000000531 BCR:1.0000000531
2032_0_108  SR:0.000011 CR:1.0000000531 BCR:1.0000000531
2032_0_109  SR:0.000010 CR:1.0000000405 BCR:1.0000000405
2032_0_110  SR:0.000009 CR:0.9999999765 BCR:0.9999999765
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.309285
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.034366
2032 producer_abs_share_frac_pickup.BEV           = 0.131969
2032 producer_abs_share_frac_pickup.ICE           = 0.524380
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               = 0.309285 / 0.235805 (DELTA:0.073480)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.034366 / 0.107846 (DELTA:0.073480)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.131969 / 0.164087 (DELTA:0.032118)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.524380 / 0.492262 (DELTA:0.032118)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65459 / $65459 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61760 / $61760 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76768 / $76768 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66848 / $66848 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59459 / $65459 R:0.908340
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61760 / $61760 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70768 / $76768 R:0.921843
modified cross subsidized price / cost ALT pickup.ICE                 $66848 / $66848 R:1.000000

cross subsidized price / cost ALT BEV                                 $68841 / $68841 R:1.000000
cross subsidized price / cost ALT ICE                                 $66535 / $66535 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65089 / $65089 R:1.000000
cross subsidized price / cost ALT pickup                              $68843 / $68843 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67600 / $67600 R:1.000000

2032_0_0  SCORE:0.008796, CE:0.073480, 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_Proposal:  Year=2033  Iteration=0 consolidated_OEM
2033_0_0    SR:1.000000 CR:0.9971548976 BCR:0.9971548976
2033_0_1    SR:0.900000 CR:0.9971548976 BCR:0.9971548976
2033_0_2    SR:0.810000 CR:0.9971548976 BCR:0.9971548976
2033_0_3    SR:0.729000 CR:0.9971548976 BCR:0.9971548976
2033_0_4    SR:0.656100 CR:0.9971548976 BCR:0.9971548976
2033_0_5    SR:0.590490 CR:0.9971548976 BCR:0.9971548976
2033_0_6    SR:0.531441 CR:0.9971548976 BCR:0.9971548976
2033_0_7    SR:0.478297 CR:0.9971548976 BCR:0.9971548976
2033_0_8    SR:0.430467 CR:0.9971548976 BCR:0.9971548976
2033_0_9    SR:0.387420 CR:0.9971548976 BCR:0.9971548976
2033_0_10   SR:0.348678 CR:0.9971548976 BCR:0.9971548976
2033_0_11   SR:0.313811 CR:0.9971548976 BCR:0.9971548976
2033_0_12   SR:0.282430 CR:0.9971548976 BCR:0.9971548976
2033_0_13   SR:0.254187 CR:0.9971548976 BCR:0.9971548976
2033_0_14   SR:0.228768 CR:0.9971548976 BCR:0.9971548976
2033_0_15   SR:0.205891 CR:0.9971548976 BCR:0.9971548976
2033_0_16   SR:0.185302 CR:0.9971548976 BCR:0.9971548976
2033_0_17   SR:0.166772 CR:0.9995337552 BCR:0.9995337552
2033_0_18   SR:0.150095 CR:0.9995337552 BCR:0.9995337552
2033_0_19   SR:0.135085 CR:0.9995337552 BCR:0.9995337552
2033_0_20   SR:0.121577 CR:0.9995337552 BCR:0.9995337552
2033_0_21   SR:0.109419 CR:0.9995337552 BCR:0.9995337552
2033_0_22   SR:0.098477 CR:0.9995337552 BCR:0.9995337552
2033_0_23   SR:0.088629 CR:0.9995337552 BCR:0.9995337552
2033_0_24   SR:0.079766 CR:0.9995337552 BCR:0.9995337552
2033_0_25   SR:0.071790 CR:0.9995337552 BCR:0.9995337552
2033_0_26   SR:0.064611 CR:0.9995337552 BCR:0.9995337552
2033_0_27   SR:0.058150 CR:0.9998662514 BCR:0.9998662514
2033_0_28   SR:0.052335 CR:0.9998662514 BCR:0.9998662514
2033_0_29   SR:0.047101 CR:0.9998662514 BCR:0.9998662514
2033_0_30   SR:0.042391 CR:0.9998662514 BCR:0.9998662514
2033_0_31   SR:0.038152 CR:0.9998662514 BCR:0.9998662514
2033_0_32   SR:0.034337 CR:0.9998662514 BCR:0.9998662514
2033_0_33   SR:0.030903 CR:0.9999539435 BCR:0.9999539435
2033_0_34   SR:0.027813 CR:0.9999539435 BCR:0.9999539435
2033_0_35   SR:0.025032 CR:0.9999539435 BCR:0.9999539435
2033_0_36   SR:0.022528 CR:0.9999539435 BCR:0.9999539435
2033_0_37   SR:0.020276 CR:0.9999805528 BCR:0.9999805528
2033_0_38   SR:0.018248 CR:0.9999805528 BCR:0.9999805528
2033_0_39   SR:0.016423 CR:0.9999805528 BCR:0.9999805528
2033_0_40   SR:0.014781 CR:0.9999805528 BCR:0.9999805528
2033_0_41   SR:0.013303 CR:0.9999924754 BCR:0.9999924754
2033_0_42   SR:0.011973 CR:0.9999924754 BCR:0.9999924754
2033_0_43   SR:0.010775 CR:0.9999924754 BCR:0.9999924754
2033_0_44   SR:0.009698 CR:0.9999924754 BCR:0.9999924754
2033_0_45   SR:0.008728 CR:0.9999924754 BCR:0.9999924754
2033_0_46   SR:0.007855 CR:0.9999924754 BCR:0.9999924754
2033_0_47   SR:0.007070 CR:0.9999924754 BCR:0.9999924754
2033_0_48   SR:0.006363 CR:0.9999924754 BCR:0.9999924754
2033_0_49   SR:0.005726 CR:0.9999924754 BCR:0.9999924754
2033_0_50   SR:0.005154 CR:0.9999924754 BCR:0.9999924754
2033_0_51   SR:0.004638 CR:0.9999924754 BCR:0.9999924754
2033_0_52   SR:0.004175 CR:0.9999924754 BCR:0.9999924754
2033_0_53   SR:0.003757 CR:0.9999924754 BCR:0.9999924754
2033_0_54   SR:0.003381 CR:0.9999924754 BCR:0.9999924754
2033_0_55   SR:0.003043 CR:0.9999924754 BCR:0.9999924754
2033_0_56   SR:0.002739 CR:0.9999924754 BCR:0.9999924754
2033_0_57   SR:0.002465 CR:0.9999924754 BCR:0.9999924754
2033_0_58   SR:0.002219 CR:0.9999924754 BCR:0.9999924754
2033_0_59   SR:0.001997 CR:0.9999924754 BCR:0.9999924754
2033_0_60   SR:0.001797 CR:0.9999924754 BCR:0.9999924754
2033_0_61   SR:0.001617 CR:0.9999924754 BCR:0.9999924754
2033_0_62   SR:0.001456 CR:0.9999967286 BCR:0.9999967286
2033_0_63   SR:0.001310 CR:0.9999967327 BCR:0.9999967327
2033_0_64   SR:0.001179 CR:0.9999967327 BCR:0.9999967327
2033_0_65   SR:0.001061 CR:0.9999967327 BCR:0.9999967327
2033_0_66   SR:0.000955 CR:0.9999967327 BCR:0.9999967327
2033_0_67   SR:0.000860 CR:0.9999967327 BCR:0.9999967327
2033_0_68   SR:0.000774 CR:0.9999992774 BCR:0.9999992774
2033_0_69   SR:0.000696 CR:0.9999992774 BCR:0.9999992774
2033_0_70   SR:0.000627 CR:0.9999992774 BCR:0.9999992774
2033_0_71   SR:0.000564 CR:0.9999992774 BCR:0.9999992774
2033_0_72   SR:0.000508 CR:0.9999992774 BCR:0.9999992774
2033_0_73   SR:0.000457 CR:0.9999992774 BCR:0.9999992774
2033_0_74   SR:0.000411 CR:0.9999999490 BCR:0.9999999490
2033_0_75   SR:0.000370 CR:0.9999999557 BCR:0.9999999557
2033_0_76   SR:0.000333 CR:0.9999999557 BCR:0.9999999557
2033_0_77   SR:0.000300 CR:0.9999999557 BCR:0.9999999557
2033_0_78   SR:0.000270 CR:0.9999999557 BCR:0.9999999557
2033_0_79   SR:0.000243 CR:0.9999999557 BCR:0.9999999557
2033_0_80   SR:0.000218 CR:0.9999999557 BCR:0.9999999557
2033_0_81   SR:0.000197 CR:0.9999999557 BCR:0.9999999557
2033_0_82   SR:0.000177 CR:0.9999999557 BCR:0.9999999557
2033_0_83   SR:0.000159 CR:0.9999999557 BCR:0.9999999557
2033_0_84   SR:0.000143 CR:0.9999999557 BCR:0.9999999557
2033_0_85   SR:0.000129 CR:0.9999999557 BCR:0.9999999557
2033_0_86   SR:0.000116 CR:1.0000000288 BCR:1.0000000288
2033_0_87   SR:0.000104 CR:1.0000000288 BCR:1.0000000288
2033_0_88   SR:0.000094 CR:1.0000000288 BCR:1.0000000288
2033_0_89   SR:0.000085 CR:1.0000000288 BCR:1.0000000288
2033_0_90   SR:0.000076 CR:1.0000000288 BCR:1.0000000288
2033_0_91   SR:0.000069 CR:1.0000000288 BCR:1.0000000288
2033_0_92   SR:0.000062 CR:1.0000000288 BCR:1.0000000288
2033_0_93   SR:0.000056 CR:1.0000000288 BCR:1.0000000288
2033_0_94   SR:0.000050 CR:1.0000000288 BCR:1.0000000288
2033_0_95   SR:0.000045 CR:1.0000000288 BCR:1.0000000288
2033_0_96   SR:0.000040 CR:1.0000000288 BCR:1.0000000288
2033_0_97   SR:0.000036 CR:1.0000000022 BCR:1.0000000022
2033_0_98   SR:0.000033 CR:1.0000000022 BCR:1.0000000022
2033_0_99   SR:0.000030 CR:1.0000000005 BCR:1.0000000005
2033_0_100  SR:0.000027 CR:1.0000000005 BCR:1.0000000005
2033_0_101  SR:0.000024 CR:1.0000000005 BCR:1.0000000005
2033_0_102  SR:0.000022 CR:1.0000000005 BCR:1.0000000005
2033_0_103  SR:0.000019 CR:1.0000000005 BCR:1.0000000005
2033_0_104  SR:0.000017 CR:1.0000000005 BCR:1.0000000005
2033_0_105  SR:0.000016 CR:1.0000000005 BCR:1.0000000005
2033_0_106  SR:0.000014 CR:1.0000000005 BCR:1.0000000005
2033_0_107  SR:0.000013 CR:1.0000000005 BCR:1.0000000005
2033_0_108  SR:0.000011 CR:1.0000000005 BCR:1.0000000005
2033_0_109  SR:0.000010 CR:1.0000000005 BCR:1.0000000005
2033_0_110  SR:0.000009 CR:1.0000000005 BCR:1.0000000005
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.308172
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.034257
2033 producer_abs_share_frac_pickup.BEV           = 0.109261
2033 producer_abs_share_frac_pickup.ICE           = 0.548310
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               = 0.308172 / 0.239700 (DELTA:0.068472)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.034257 / 0.102729 (DELTA:0.068472)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.109261 / 0.164393 (DELTA:0.055132)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.548310 / 0.493178 (DELTA:0.055132)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65837 / $65837 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61695 / $61695 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77912 / $77912 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67250 / $67250 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65837 / $65837 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61695 / $61695 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77912 / $77912 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67250 / $67250 R:1.000000

cross subsidized price / cost ALT BEV                                 $68997 / $68997 R:1.000000
cross subsidized price / cost ALT ICE                                 $66923 / $66923 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65422 / $65422 R:1.000000
cross subsidized price / cost ALT pickup                              $69022 / $69022 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68093 / $68093 R:1.000000

2033_0_0  SCORE:0.015098, CE:0.068472, 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_Proposal:  Year=2034  Iteration=0 consolidated_OEM
2034_0_0    SR:1.000000 CR:0.9987377335 BCR:0.9987377335
2034_0_1    SR:0.900000 CR:0.9987377335 BCR:0.9987377335
2034_0_2    SR:0.810000 CR:0.9987377335 BCR:0.9987377335
2034_0_3    SR:0.729000 CR:0.9987377335 BCR:0.9987377335
2034_0_4    SR:0.656100 CR:0.9987377335 BCR:0.9987377335
2034_0_5    SR:0.590490 CR:0.9987377335 BCR:0.9987377335
2034_0_6    SR:0.531441 CR:0.9987377335 BCR:0.9987377335
2034_0_7    SR:0.478297 CR:0.9987377335 BCR:0.9987377335
2034_0_8    SR:0.430467 CR:0.9987377335 BCR:0.9987377335
2034_0_9    SR:0.387420 CR:0.9987377335 BCR:0.9987377335
2034_0_10   SR:0.348678 CR:0.9987377335 BCR:0.9987377335
2034_0_11   SR:0.313811 CR:0.9987377335 BCR:0.9987377335
2034_0_12   SR:0.282430 CR:0.9987377335 BCR:0.9987377335
2034_0_13   SR:0.254187 CR:0.9987377335 BCR:0.9987377335
2034_0_14   SR:0.228768 CR:0.9987377335 BCR:0.9987377335
2034_0_15   SR:0.205891 CR:0.9987377335 BCR:0.9987377335
2034_0_16   SR:0.185302 CR:0.9987377335 BCR:0.9987377335
2034_0_17   SR:0.166772 CR:0.9987377335 BCR:0.9987377335
2034_0_18   SR:0.150095 CR:0.9994428508 BCR:0.9994428508
2034_0_19   SR:0.135085 CR:0.9994428771 BCR:0.9994428771
2034_0_20   SR:0.121577 CR:0.9997956071 BCR:0.9997956071
2034_0_21   SR:0.109419 CR:0.9997956071 BCR:0.9997956071
2034_0_22   SR:0.098477 CR:0.9997956071 BCR:0.9997956071
2034_0_23   SR:0.088629 CR:0.9997956071 BCR:0.9997956071
2034_0_24   SR:0.079766 CR:0.9997956071 BCR:0.9997956071
2034_0_25   SR:0.071790 CR:0.9997956071 BCR:0.9997956071
2034_0_26   SR:0.064611 CR:0.9997956071 BCR:0.9997956071
2034_0_27   SR:0.058150 CR:0.9997956071 BCR:0.9997956071
2034_0_28   SR:0.052335 CR:0.9997956071 BCR:0.9997956071
2034_0_29   SR:0.047101 CR:0.9997956071 BCR:0.9997956071
2034_0_30   SR:0.042391 CR:0.9997956071 BCR:0.9997956071
2034_0_31   SR:0.038152 CR:0.9997956071 BCR:0.9997956071
2034_0_32   SR:0.034337 CR:0.9997956071 BCR:0.9997956071
2034_0_33   SR:0.030903 CR:0.9997956071 BCR:0.9997956071
2034_0_34   SR:0.027813 CR:0.9997956071 BCR:0.9997956071
2034_0_35   SR:0.025032 CR:0.9997956071 BCR:0.9997956071
2034_0_36   SR:0.022528 CR:0.9997956071 BCR:0.9997956071
2034_0_37   SR:0.020276 CR:0.9999178628 BCR:0.9999178628
2034_0_38   SR:0.018248 CR:0.9999178628 BCR:0.9999178628
2034_0_39   SR:0.016423 CR:0.9999178628 BCR:0.9999178628
2034_0_40   SR:0.014781 CR:0.9999178628 BCR:0.9999178628
2034_0_41   SR:0.013303 CR:1.0000771227 BCR:1.0000771227
2034_0_42   SR:0.011973 CR:1.0000444517 BCR:1.0000444517
2034_0_43   SR:0.010775 CR:1.0000141894 BCR:1.0000141894
2034_0_44   SR:0.009698 CR:1.0000141881 BCR:1.0000141881
2034_0_45   SR:0.008728 CR:1.0000141881 BCR:1.0000141881
2034_0_46   SR:0.007855 CR:1.0000141881 BCR:1.0000141881
2034_0_47   SR:0.007070 CR:1.0000141881 BCR:1.0000141881
2034_0_48   SR:0.006363 CR:1.0000141881 BCR:1.0000141881
2034_0_49   SR:0.005726 CR:1.0000141881 BCR:1.0000141881
2034_0_50   SR:0.005154 CR:1.0000141881 BCR:1.0000141881
2034_0_51   SR:0.004638 CR:1.0000141881 BCR:1.0000141881
2034_0_52   SR:0.004175 CR:1.0000141881 BCR:1.0000141881
2034_0_53   SR:0.003757 CR:1.0000076768 BCR:1.0000076768
2034_0_54   SR:0.003381 CR:0.9999987023 BCR:0.9999987023
2034_0_55   SR:0.003043 CR:0.9999987116 BCR:0.9999987116
2034_0_56   SR:0.002739 CR:0.9999987116 BCR:0.9999987116
2034_0_57   SR:0.002465 CR:0.9999987116 BCR:0.9999987116
2034_0_58   SR:0.002219 CR:0.9999987116 BCR:0.9999987116
2034_0_59   SR:0.001997 CR:0.9999987116 BCR:0.9999987116
2034_0_60   SR:0.001797 CR:0.9999987116 BCR:0.9999987116
2034_0_61   SR:0.001617 CR:0.9999987116 BCR:0.9999987116
2034_0_62   SR:0.001456 CR:0.9999987116 BCR:0.9999987116
2034_0_63   SR:0.001310 CR:0.9999987116 BCR:0.9999987116
2034_0_64   SR:0.001179 CR:0.9999987116 BCR:0.9999987116
2034_0_65   SR:0.001061 CR:0.9999987116 BCR:0.9999987116
2034_0_66   SR:0.000955 CR:0.9999987116 BCR:0.9999987116
2034_0_67   SR:0.000860 CR:0.9999987116 BCR:0.9999987116
2034_0_68   SR:0.000774 CR:1.0000009198 BCR:1.0000009198
2034_0_69   SR:0.000696 CR:1.0000009132 BCR:1.0000009132
2034_0_70   SR:0.000627 CR:1.0000009132 BCR:1.0000009132
2034_0_71   SR:0.000564 CR:1.0000009132 BCR:1.0000009132
2034_0_72   SR:0.000508 CR:1.0000009132 BCR:1.0000009132
2034_0_73   SR:0.000457 CR:1.0000009132 BCR:1.0000009132
2034_0_74   SR:0.000411 CR:1.0000009132 BCR:1.0000009132
2034_0_75   SR:0.000370 CR:1.0000009132 BCR:1.0000009132
2034_0_76   SR:0.000333 CR:1.0000009132 BCR:1.0000009132
2034_0_77   SR:0.000300 CR:0.9999998012 BCR:0.9999998012
2034_0_78   SR:0.000270 CR:0.9999998012 BCR:0.9999998012
2034_0_79   SR:0.000243 CR:0.9999998012 BCR:0.9999998012
2034_0_80   SR:0.000218 CR:0.9999998012 BCR:0.9999998012
2034_0_81   SR:0.000197 CR:0.9999998012 BCR:0.9999998012
2034_0_82   SR:0.000177 CR:0.9999998012 BCR:0.9999998012
2034_0_83   SR:0.000159 CR:0.9999998012 BCR:0.9999998012
2034_0_84   SR:0.000143 CR:0.9999998012 BCR:0.9999998012
2034_0_85   SR:0.000129 CR:0.9999998012 BCR:0.9999998012
2034_0_86   SR:0.000116 CR:0.9999998012 BCR:0.9999998012
2034_0_87   SR:0.000104 CR:0.9999998012 BCR:0.9999998012
2034_0_88   SR:0.000094 CR:0.9999998012 BCR:0.9999998012
2034_0_89   SR:0.000085 CR:0.9999998012 BCR:0.9999998012
2034_0_90   SR:0.000076 CR:0.9999998963 BCR:0.9999998963
2034_0_91   SR:0.000069 CR:1.0000000890 BCR:1.0000000890
2034_0_92   SR:0.000062 CR:1.0000000890 BCR:1.0000000890
2034_0_93   SR:0.000056 CR:1.0000000890 BCR:1.0000000890
2034_0_94   SR:0.000050 CR:1.0000000890 BCR:1.0000000890
2034_0_95   SR:0.000045 CR:1.0000000890 BCR:1.0000000890
2034_0_96   SR:0.000040 CR:1.0000000890 BCR:1.0000000890
2034_0_97   SR:0.000036 CR:1.0000000890 BCR:1.0000000890
2034_0_98   SR:0.000033 CR:1.0000000890 BCR:1.0000000890
2034_0_99   SR:0.000030 CR:1.0000000890 BCR:1.0000000890
2034_0_100  SR:0.000027 CR:1.0000000233 BCR:1.0000000233
2034_0_101  SR:0.000024 CR:1.0000000233 BCR:1.0000000233
2034_0_102  SR:0.000022 CR:1.0000000233 BCR:1.0000000233
2034_0_103  SR:0.000019 CR:1.0000000233 BCR:1.0000000233
2034_0_104  SR:0.000017 CR:1.0000000142 BCR:1.0000000142
2034_0_105  SR:0.000016 CR:0.9999999919 BCR:0.9999999919
2034_0_106  SR:0.000014 CR:0.9999999959 BCR:0.9999999959
2034_0_107  SR:0.000013 CR:0.9999999959 BCR:0.9999999959
2034_0_108  SR:0.000011 CR:0.9999999959 BCR:0.9999999959
2034_0_109  SR:0.000010 CR:0.9999999959 BCR:0.9999999959
2034_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.307153
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.034133
2034 producer_abs_share_frac_pickup.BEV           = 0.110227
2034 producer_abs_share_frac_pickup.ICE           = 0.548487
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               = 0.307153 / 0.238886 (DELTA:0.068267)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.034133 / 0.102400 (DELTA:0.068267)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.110227 / 0.164679 (DELTA:0.054452)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.548487 / 0.494036 (DELTA:0.054452)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65687 / $65687 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61631 / $61631 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77699 / $77699 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67154 / $67154 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65687 / $65687 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61631 / $61631 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77699 / $77699 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67154 / $67154 R:1.000000

cross subsidized price / cost ALT BEV                                 $68859 / $68859 R:1.000000
cross subsidized price / cost ALT ICE                                 $66830 / $66830 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65281 / $65281 R:1.000000
cross subsidized price / cost ALT pickup                              $68919 / $68919 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67975 / $67975 R:1.000000

2034_0_0  SCORE:0.014912, CE:0.068267, 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_Proposal:  Year=2035  Iteration=0 consolidated_OEM
2035_0_0    SR:1.000000 CR:0.9995013978 BCR:0.9995013978
2035_0_1    SR:0.900000 CR:0.9995013978 BCR:0.9995013978
2035_0_2    SR:0.810000 CR:0.9995013978 BCR:0.9995013978
2035_0_3    SR:0.729000 CR:0.9995013978 BCR:0.9995013978
2035_0_4    SR:0.656100 CR:0.9995013978 BCR:0.9995013978
2035_0_5    SR:0.590490 CR:0.9995013978 BCR:0.9995013978
2035_0_6    SR:0.531441 CR:0.9995013978 BCR:0.9995013978
2035_0_7    SR:0.478297 CR:0.9995013978 BCR:0.9995013978
2035_0_8    SR:0.430467 CR:0.9995013978 BCR:0.9995013978
2035_0_9    SR:0.387420 CR:0.9995013978 BCR:0.9995013978
2035_0_10   SR:0.348678 CR:0.9995013978 BCR:0.9995013978
2035_0_11   SR:0.313811 CR:0.9995013978 BCR:0.9995013978
2035_0_12   SR:0.282430 CR:0.9995013978 BCR:0.9995013978
2035_0_13   SR:0.254187 CR:0.9995013978 BCR:0.9995013978
2035_0_14   SR:0.228768 CR:0.9995013978 BCR:0.9995013978
2035_0_15   SR:0.205891 CR:0.9995013978 BCR:0.9995013978
2035_0_16   SR:0.185302 CR:0.9995013978 BCR:0.9995013978
2035_0_17   SR:0.166772 CR:0.9995013978 BCR:0.9995013978
2035_0_18   SR:0.150095 CR:1.0002283865 BCR:1.0002283865
2035_0_19   SR:0.135085 CR:1.0000903643 BCR:1.0000903643
2035_0_20   SR:0.121577 CR:1.0000903643 BCR:1.0000903643
2035_0_21   SR:0.109419 CR:1.0000903643 BCR:1.0000903643
2035_0_22   SR:0.098477 CR:1.0000903643 BCR:1.0000903643
2035_0_23   SR:0.088629 CR:1.0000903643 BCR:1.0000903643
2035_0_24   SR:0.079766 CR:1.0000903643 BCR:1.0000903643
2035_0_25   SR:0.071790 CR:1.0000903643 BCR:1.0000903643
2035_0_26   SR:0.064611 CR:1.0000903643 BCR:1.0000903643
2035_0_27   SR:0.058150 CR:1.0000903643 BCR:1.0000903643
2035_0_28   SR:0.052335 CR:1.0000903643 BCR:1.0000903643
2035_0_29   SR:0.047101 CR:1.0000903643 BCR:1.0000903643
2035_0_30   SR:0.042391 CR:1.0000903643 BCR:1.0000903643
2035_0_31   SR:0.038152 CR:1.0000903643 BCR:1.0000903643
2035_0_32   SR:0.034337 CR:0.9999100517 BCR:0.9999100517
2035_0_33   SR:0.030903 CR:0.9999100606 BCR:0.9999100606
2035_0_34   SR:0.027813 CR:0.9999100606 BCR:0.9999100606
2035_0_35   SR:0.025032 CR:0.9999100606 BCR:0.9999100606
2035_0_36   SR:0.022528 CR:0.9999100606 BCR:0.9999100606
2035_0_37   SR:0.020276 CR:0.9999100606 BCR:0.9999100606
2035_0_38   SR:0.018248 CR:0.9999685153 BCR:0.9999685153
2035_0_39   SR:0.016423 CR:0.9999685153 BCR:0.9999685153
2035_0_40   SR:0.014781 CR:0.9999685153 BCR:0.9999685153
2035_0_41   SR:0.013303 CR:0.9999758552 BCR:0.9999758552
2035_0_42   SR:0.011973 CR:0.9999758552 BCR:0.9999758552
2035_0_43   SR:0.010775 CR:0.9999758552 BCR:0.9999758552
2035_0_44   SR:0.009698 CR:1.0000230186 BCR:1.0000230186
2035_0_45   SR:0.008728 CR:1.0000122627 BCR:1.0000122627
2035_0_46   SR:0.007855 CR:1.0000097414 BCR:1.0000097414
2035_0_47   SR:0.007070 CR:1.0000083801 BCR:1.0000083801
2035_0_48   SR:0.006363 CR:1.0000074584 BCR:1.0000074584
2035_0_49   SR:0.005726 CR:1.0000011489 BCR:1.0000011489
2035_0_50   SR:0.005154 CR:1.0000011489 BCR:1.0000011489
2035_0_51   SR:0.004638 CR:1.0000011489 BCR:1.0000011489
2035_0_52   SR:0.004175 CR:1.0000011489 BCR:1.0000011489
2035_0_53   SR:0.003757 CR:1.0000011489 BCR:1.0000011489
2035_0_54   SR:0.003381 CR:1.0000011489 BCR:1.0000011489
2035_0_55   SR:0.003043 CR:1.0000011489 BCR:1.0000011489
2035_0_56   SR:0.002739 CR:1.0000011489 BCR:1.0000011489
2035_0_57   SR:0.002465 CR:1.0000011489 BCR:1.0000011489
2035_0_58   SR:0.002219 CR:1.0000011489 BCR:1.0000011489
2035_0_59   SR:0.001997 CR:1.0000011489 BCR:1.0000011489
2035_0_60   SR:0.001797 CR:1.0000005718 BCR:1.0000005718
2035_0_61   SR:0.001617 CR:1.0000001303 BCR:1.0000001303
2035_0_62   SR:0.001456 CR:1.0000001303 BCR:1.0000001303
2035_0_63   SR:0.001310 CR:1.0000001303 BCR:1.0000001303
2035_0_64   SR:0.001179 CR:1.0000000564 BCR:1.0000000564
2035_0_65   SR:0.001061 CR:1.0000000475 BCR:1.0000000475
2035_0_66   SR:0.000955 CR:1.0000000475 BCR:1.0000000475
2035_0_67   SR:0.000860 CR:1.0000000475 BCR:1.0000000475
2035_0_68   SR:0.000774 CR:1.0000000475 BCR:1.0000000475
2035_0_69   SR:0.000696 CR:1.0000000475 BCR:1.0000000475
2035_0_70   SR:0.000627 CR:1.0000000429 BCR:1.0000000429
2035_0_71   SR:0.000564 CR:1.0000000358 BCR:1.0000000358
2035_0_72   SR:0.000508 CR:1.0000000358 BCR:1.0000000358
2035_0_73   SR:0.000457 CR:1.0000000218 BCR:1.0000000218
2035_0_74   SR:0.000411 CR:1.0000000139 BCR:1.0000000139
2035_0_75   SR:0.000370 CR:1.0000000139 BCR:1.0000000139
2035_0_76   SR:0.000333 CR:1.0000000139 BCR:1.0000000139
2035_0_77   SR:0.000300 CR:1.0000000139 BCR:1.0000000139
2035_0_78   SR:0.000270 CR:1.0000000139 BCR:1.0000000139
2035_0_79   SR:0.000243 CR:1.0000000139 BCR:1.0000000139
2035_0_80   SR:0.000218 CR:1.0000000139 BCR:1.0000000139
2035_0_81   SR:0.000197 CR:1.0000000139 BCR:1.0000000139
2035_0_82   SR:0.000177 CR:1.0000000139 BCR:1.0000000139
2035_0_83   SR:0.000159 CR:1.0000000139 BCR:1.0000000139
2035_0_84   SR:0.000143 CR:1.0000000139 BCR:1.0000000139
2035_0_85   SR:0.000129 CR:1.0000000139 BCR:1.0000000139
2035_0_86   SR:0.000116 CR:1.0000000139 BCR:1.0000000139
2035_0_87   SR:0.000104 CR:1.0000000139 BCR:1.0000000139
2035_0_88   SR:0.000094 CR:1.0000000139 BCR:1.0000000139
2035_0_89   SR:0.000085 CR:1.0000000139 BCR:1.0000000139
2035_0_90   SR:0.000076 CR:1.0000000139 BCR:1.0000000139
2035_0_91   SR:0.000069 CR:1.0000000139 BCR:1.0000000139
2035_0_92   SR:0.000062 CR:1.0000000139 BCR:1.0000000139
2035_0_93   SR:0.000056 CR:1.0000000139 BCR:1.0000000139
2035_0_94   SR:0.000050 CR:1.0000000139 BCR:1.0000000139
2035_0_95   SR:0.000045 CR:1.0000000139 BCR:1.0000000139
2035_0_96   SR:0.000040 CR:1.0000000139 BCR:1.0000000139
2035_0_97   SR:0.000036 CR:1.0000000139 BCR:1.0000000139
2035_0_98   SR:0.000033 CR:1.0000000139 BCR:1.0000000139
2035_0_99   SR:0.000030 CR:1.0000000061 BCR:1.0000000061
2035_0_100  SR:0.000027 CR:1.0000000030 BCR:1.0000000030
2035_0_101  SR:0.000024 CR:1.0000000030 BCR:1.0000000030
2035_0_102  SR:0.000022 CR:1.0000000030 BCR:1.0000000030
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:1.0000000007 BCR:1.0000000007
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.306518
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.034064
2035 producer_abs_share_frac_pickup.BEV           = 0.114778
2035 producer_abs_share_frac_pickup.ICE           = 0.544640
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               = 0.306518 / 0.238403 (DELTA:0.068115)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.034064 / 0.102179 (DELTA:0.068115)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.114778 / 0.164855 (DELTA:0.050076)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.544640 / 0.494564 (DELTA:0.050076)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65546 / $65546 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60157 / $60157 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77497 / $77497 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67060 / $67060 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65546 / $65546 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60157 / $60157 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77497 / $77497 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67060 / $67060 R:1.000000

cross subsidized price / cost ALT BEV                                 $68802 / $68802 R:1.000000
cross subsidized price / cost ALT ICE                                 $66653 / $66653 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65007 / $65007 R:1.000000
cross subsidized price / cost ALT pickup                              $68876 / $68876 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67714 / $67714 R:1.000000

2035_0_0  SCORE:0.013714, CE:0.068115, CSPE:0.000000

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

Session ended at 2023-03-17 16:25:12
Session elapsed time 195.93 seconds


Session Complete