OMEGA 2.1.0 session Proposal started at 2023-03-17 16:25:36

Initializing 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:

Aggregating vehicles from Proposal\in\vehicles_mdv_20230208.csv...
2022_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2022_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2022_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2022_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2022_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2022_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2022_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2022_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2022_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2022_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2022_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2022_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2022_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2022_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2022_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2022_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2022_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2022_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2022_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2022_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2022_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2022_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2022_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2022_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2022_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2022_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2022_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2022_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2022_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2022_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2022_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2022_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2022_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2022_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2022_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2022_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2022_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2022_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2022_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2022_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2022_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2022_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2022_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000

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

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60811 / $60811 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65524 / $65524 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60811 / $60811 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65524 / $65524 R:1.000000

cross subsidized price / cost ALT ICE                                 $63716 / $63716 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60811 / $60811 R:1.000000
cross subsidized price / cost ALT pickup                              $65524 / $65524 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63716 / $63716 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2023  Iteration=0 Ford
2023_0_0    SR:1.000000 CR:1.0000000008 BCR:1.0000000008
2023_0_1    SR:0.900000 CR:1.0000000008 BCR:1.0000000008
2023_0_2    SR:0.810000 CR:1.0000000008 BCR:1.0000000008
2023_0_3    SR:0.729000 CR:1.0000000008 BCR:1.0000000008
2023_0_4    SR:0.656100 CR:1.0000000008 BCR:1.0000000008
2023_0_5    SR:0.590490 CR:1.0000000008 BCR:1.0000000008
2023_0_6    SR:0.531441 CR:1.0000000008 BCR:1.0000000008
2023_0_7    SR:0.478297 CR:1.0000000008 BCR:1.0000000008
2023_0_8    SR:0.430467 CR:1.0000000008 BCR:1.0000000008
2023_0_9    SR:0.387420 CR:1.0000000008 BCR:1.0000000008
2023_0_10   SR:0.348678 CR:1.0000000008 BCR:1.0000000008
2023_0_11   SR:0.313811 CR:1.0000000008 BCR:1.0000000008
2023_0_12   SR:0.282430 CR:1.0000000008 BCR:1.0000000008
2023_0_13   SR:0.254187 CR:1.0000000008 BCR:1.0000000008
2023_0_14   SR:0.228768 CR:1.0000000008 BCR:1.0000000008
2023_0_15   SR:0.205891 CR:1.0000000008 BCR:1.0000000008
2023_0_16   SR:0.185302 CR:1.0000000008 BCR:1.0000000008
2023_0_17   SR:0.166772 CR:1.0000000008 BCR:1.0000000008
2023_0_18   SR:0.150095 CR:1.0000000008 BCR:1.0000000008
2023_0_19   SR:0.135085 CR:1.0000000008 BCR:1.0000000008
2023_0_20   SR:0.121577 CR:1.0000000008 BCR:1.0000000008
2023_0_21   SR:0.109419 CR:1.0000000008 BCR:1.0000000008
2023_0_22   SR:0.098477 CR:1.0000000008 BCR:1.0000000008
2023_0_23   SR:0.088629 CR:1.0000000008 BCR:1.0000000008
2023_0_24   SR:0.079766 CR:1.0000000008 BCR:1.0000000008
2023_0_25   SR:0.071790 CR:1.0000000008 BCR:1.0000000008
2023_0_26   SR:0.064611 CR:1.0000000008 BCR:1.0000000008
2023_0_27   SR:0.058150 CR:1.0000000008 BCR:1.0000000008
2023_0_28   SR:0.052335 CR:1.0000000008 BCR:1.0000000008
2023_0_29   SR:0.047101 CR:1.0000000008 BCR:1.0000000008
2023_0_30   SR:0.042391 CR:1.0000000008 BCR:1.0000000008
2023_0_31   SR:0.038152 CR:1.0000000008 BCR:1.0000000008
2023_0_32   SR:0.034337 CR:1.0000000008 BCR:1.0000000008
2023_0_33   SR:0.030903 CR:1.0000000008 BCR:1.0000000008
2023_0_34   SR:0.027813 CR:1.0000000008 BCR:1.0000000008
2023_0_35   SR:0.025032 CR:1.0000000008 BCR:1.0000000008
2023_0_36   SR:0.022528 CR:1.0000000008 BCR:1.0000000008
2023_0_37   SR:0.020276 CR:1.0000000008 BCR:1.0000000008
2023_0_38   SR:0.018248 CR:1.0000000008 BCR:1.0000000008
2023_0_39   SR:0.016423 CR:1.0000000008 BCR:1.0000000008
2023_0_40   SR:0.014781 CR:1.0000000008 BCR:1.0000000008
2023_0_41   SR:0.013303 CR:1.0000000008 BCR:1.0000000008
2023_0_42   SR:0.011973 CR:1.0000000008 BCR:1.0000000008
2023_0_43   SR:0.010775 CR:1.0000000008 BCR:1.0000000008
2023_0_44   SR:0.009698 CR:1.0000000008 BCR:1.0000000008
2023_0_45   SR:0.008728 CR:1.0000000008 BCR:1.0000000008
2023_0_46   SR:0.007855 CR:1.0000000008 BCR:1.0000000008
2023_0_47   SR:0.007070 CR:1.0000000008 BCR:1.0000000008
2023_0_48   SR:0.006363 CR:1.0000000008 BCR:1.0000000008
2023_0_49   SR:0.005726 CR:1.0000000008 BCR:1.0000000008
2023_0_50   SR:0.005154 CR:1.0000000008 BCR:1.0000000008
2023_0_51   SR:0.004638 CR:1.0000000008 BCR:1.0000000008
2023_0_52   SR:0.004175 CR:1.0000000008 BCR:1.0000000008
2023_0_53   SR:0.003757 CR:1.0000000008 BCR:1.0000000008
2023_0_54   SR:0.003381 CR:1.0000000008 BCR:1.0000000008
2023_0_55   SR:0.003043 CR:1.0000000008 BCR:1.0000000008
2023_0_56   SR:0.002739 CR:1.0000000008 BCR:1.0000000008
2023_0_57   SR:0.002465 CR:1.0000000008 BCR:1.0000000008
2023_0_58   SR:0.002219 CR:1.0000000008 BCR:1.0000000008
2023_0_59   SR:0.001997 CR:1.0000000008 BCR:1.0000000008
2023_0_60   SR:0.001797 CR:1.0000000008 BCR:1.0000000008
2023_0_61   SR:0.001617 CR:1.0000000008 BCR:1.0000000008
2023_0_62   SR:0.001456 CR:1.0000000008 BCR:1.0000000008
2023_0_63   SR:0.001310 CR:1.0000000008 BCR:1.0000000008
2023_0_64   SR:0.001179 CR:1.0000000008 BCR:1.0000000008
2023_0_65   SR:0.001061 CR:1.0000000008 BCR:1.0000000008
2023_0_66   SR:0.000955 CR:1.0000000008 BCR:1.0000000008
2023_0_67   SR:0.000860 CR:1.0000000008 BCR:1.0000000008
2023_0_68   SR:0.000774 CR:1.0000000008 BCR:1.0000000008
2023_0_69   SR:0.000696 CR:1.0000000008 BCR:1.0000000008
2023_0_70   SR:0.000627 CR:1.0000000008 BCR:1.0000000008
2023_0_71   SR:0.000564 CR:1.0000000008 BCR:1.0000000008
2023_0_72   SR:0.000508 CR:1.0000000008 BCR:1.0000000008
2023_0_73   SR:0.000457 CR:1.0000000008 BCR:1.0000000008
2023_0_74   SR:0.000411 CR:1.0000000008 BCR:1.0000000008
2023_0_75   SR:0.000370 CR:1.0000000008 BCR:1.0000000008
2023_0_76   SR:0.000333 CR:1.0000000008 BCR:1.0000000008
2023_0_77   SR:0.000300 CR:1.0000000008 BCR:1.0000000008
2023_0_78   SR:0.000270 CR:1.0000000008 BCR:1.0000000008
2023_0_79   SR:0.000243 CR:1.0000000008 BCR:1.0000000008
2023_0_80   SR:0.000218 CR:1.0000000008 BCR:1.0000000008
2023_0_81   SR:0.000197 CR:1.0000000008 BCR:1.0000000008
2023_0_82   SR:0.000177 CR:1.0000000008 BCR:1.0000000008
2023_0_83   SR:0.000159 CR:1.0000000008 BCR:1.0000000008
2023_0_84   SR:0.000143 CR:1.0000000008 BCR:1.0000000008
2023_0_85   SR:0.000129 CR:1.0000000008 BCR:1.0000000008
2023_0_86   SR:0.000116 CR:1.0000000008 BCR:1.0000000008
2023_0_87   SR:0.000104 CR:1.0000000008 BCR:1.0000000008
2023_0_88   SR:0.000094 CR:1.0000000008 BCR:1.0000000008
2023_0_89   SR:0.000085 CR:1.0000000008 BCR:1.0000000008
2023_0_90   SR:0.000076 CR:1.0000000008 BCR:1.0000000008
2023_0_91   SR:0.000069 CR:1.0000000008 BCR:1.0000000008
2023_0_92   SR:0.000062 CR:1.0000000008 BCR:1.0000000008
2023_0_93   SR:0.000056 CR:1.0000000008 BCR:1.0000000008
2023_0_94   SR:0.000050 CR:1.0000000008 BCR:1.0000000008
2023_0_95   SR:0.000045 CR:1.0000000008 BCR:1.0000000008
2023_0_96   SR:0.000040 CR:1.0000000008 BCR:1.0000000008
2023_0_97   SR:0.000036 CR:1.0000000008 BCR:1.0000000008
2023_0_98   SR:0.000033 CR:1.0000000008 BCR:1.0000000008
2023_0_99   SR:0.000030 CR:1.0000000008 BCR:1.0000000008
2023_0_100  SR:0.000027 CR:1.0000000008 BCR:1.0000000008
2023_0_101  SR:0.000024 CR:1.0000000008 BCR:1.0000000008
2023_0_102  SR:0.000022 CR:1.0000000008 BCR:1.0000000008
2023_0_103  SR:0.000019 CR:1.0000000008 BCR:1.0000000008
2023_0_104  SR:0.000017 CR:1.0000000008 BCR:1.0000000008
2023_0_105  SR:0.000016 CR:1.0000000008 BCR:1.0000000008
2023_0_106  SR:0.000014 CR:1.0000000008 BCR:1.0000000008
2023_0_107  SR:0.000013 CR:1.0000000008 BCR:1.0000000008
2023_0_108  SR:0.000011 CR:1.0000000008 BCR:1.0000000008
2023_0_109  SR:0.000010 CR:1.0000000008 BCR:1.0000000008
2023_0_110  SR:0.000009 CR:1.0000000008 BCR:1.0000000008
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 305255, Actual GHG Offset Mg 305255
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384850
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.615150
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.027892 (DELTA:0.027892)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384850 / 0.356958 (DELTA:0.027892)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.023672 (DELTA:0.023672)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615150 / 0.591478 (DELTA:0.023672)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70647 / $70647 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59643 / $59643 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84246 / $84246 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63553 / $63553 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66897 / $70647 R:0.946919
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59643 / $59643 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80496 / $84246 R:0.955488
modified cross subsidized price / cost ALT pickup.ICE                 $63553 / $63553 R:1.000000

cross subsidized price / cost ALT BEV                                 $154893 / $154893 R:1.000000
cross subsidized price / cost ALT ICE                                 $62048 / $62048 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59644 / $59644 R:1.000000
cross subsidized price / cost ALT pickup                              $63554 / $63554 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62845 / $62845 R:1.000000

2023_0_0  SCORE:0.006483, CE:0.027892, 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 Ford
2024_0_0    SR:1.000000 CR:1.0017899275 BCR:1.0017899275
2024_0_1    SR:0.900000 CR:1.0017899275 BCR:1.0017899275
2024_0_2    SR:0.810000 CR:1.0017899275 BCR:1.0017899275
2024_0_3    SR:0.729000 CR:1.0017899275 BCR:1.0017899275
2024_0_4    SR:0.656100 CR:1.0017899275 BCR:1.0017899275
2024_0_5    SR:0.590490 CR:1.0017899275 BCR:1.0017899275
2024_0_6    SR:0.531441 CR:1.0017899275 BCR:1.0017899275
2024_0_7    SR:0.478297 CR:1.0017899275 BCR:1.0017899275
2024_0_8    SR:0.430467 CR:1.0017899275 BCR:1.0017899275
2024_0_9    SR:0.387420 CR:1.0017899275 BCR:1.0017899275
2024_0_10   SR:0.348678 CR:1.0017899275 BCR:1.0017899275
2024_0_11   SR:0.313811 CR:1.0017899275 BCR:1.0017899275
2024_0_12   SR:0.282430 CR:1.0017899275 BCR:1.0017899275
2024_0_13   SR:0.254187 CR:1.0017899275 BCR:1.0017899275
2024_0_14   SR:0.228768 CR:1.0017899275 BCR:1.0017899275
2024_0_15   SR:0.205891 CR:1.0017899275 BCR:1.0017899275
2024_0_16   SR:0.185302 CR:1.0017899275 BCR:1.0017899275
2024_0_17   SR:0.166772 CR:1.0017899275 BCR:1.0017899275
2024_0_18   SR:0.150095 CR:1.0017899275 BCR:1.0017899275
2024_0_19   SR:0.135085 CR:1.0017899275 BCR:1.0017899275
2024_0_20   SR:0.121577 CR:1.0017899275 BCR:1.0017899275
2024_0_21   SR:0.109419 CR:1.0017899275 BCR:1.0017899275
2024_0_22   SR:0.098477 CR:1.0017899275 BCR:1.0017899275
2024_0_23   SR:0.088629 CR:1.0017899275 BCR:1.0017899275
2024_0_24   SR:0.079766 CR:1.0017899275 BCR:1.0017899275
2024_0_25   SR:0.071790 CR:1.0017899275 BCR:1.0017899275
2024_0_26   SR:0.064611 CR:1.0017899275 BCR:1.0017899275
2024_0_27   SR:0.058150 CR:1.0017899275 BCR:1.0017899275
2024_0_28   SR:0.052335 CR:1.0017899275 BCR:1.0017899275
2024_0_29   SR:0.047101 CR:1.0017899275 BCR:1.0017899275
2024_0_30   SR:0.042391 CR:1.0017899275 BCR:1.0017899275
2024_0_31   SR:0.038152 CR:1.0017899275 BCR:1.0017899275
2024_0_32   SR:0.034337 CR:1.0017899275 BCR:1.0017899275
2024_0_33   SR:0.030903 CR:1.0017899275 BCR:1.0017899275
2024_0_34   SR:0.027813 CR:1.0017899275 BCR:1.0017899275
2024_0_35   SR:0.025032 CR:1.0017899275 BCR:1.0017899275
2024_0_36   SR:0.022528 CR:1.0017899275 BCR:1.0017899275
2024_0_37   SR:0.020276 CR:1.0017899275 BCR:1.0017899275
2024_0_38   SR:0.018248 CR:1.0017899275 BCR:1.0017899275
2024_0_39   SR:0.016423 CR:1.0017899275 BCR:1.0017899275
2024_0_40   SR:0.014781 CR:1.0017899275 BCR:1.0017899275
2024_0_41   SR:0.013303 CR:1.0017899275 BCR:1.0017899275
2024_0_42   SR:0.011973 CR:1.0017899275 BCR:1.0017899275
2024_0_43   SR:0.010775 CR:1.0017899275 BCR:1.0017899275
2024_0_44   SR:0.009698 CR:1.0017899275 BCR:1.0017899275
2024_0_45   SR:0.008728 CR:1.0017899275 BCR:1.0017899275
2024_0_46   SR:0.007855 CR:1.0017899275 BCR:1.0017899275
2024_0_47   SR:0.007070 CR:1.0017899275 BCR:1.0017899275
2024_0_48   SR:0.006363 CR:1.0017899275 BCR:1.0017899275
2024_0_49   SR:0.005726 CR:1.0017899275 BCR:1.0017899275
2024_0_50   SR:0.005154 CR:1.0017899275 BCR:1.0017899275
2024_0_51   SR:0.004638 CR:1.0017899275 BCR:1.0017899275
2024_0_52   SR:0.004175 CR:1.0017899275 BCR:1.0017899275
2024_0_53   SR:0.003757 CR:1.0017899275 BCR:1.0017899275
2024_0_54   SR:0.003381 CR:1.0017899275 BCR:1.0017899275
2024_0_55   SR:0.003043 CR:1.0017899275 BCR:1.0017899275
2024_0_56   SR:0.002739 CR:1.0017899275 BCR:1.0017899275
2024_0_57   SR:0.002465 CR:1.0017899275 BCR:1.0017899275
2024_0_58   SR:0.002219 CR:1.0017899275 BCR:1.0017899275
2024_0_59   SR:0.001997 CR:1.0017899275 BCR:1.0017899275
2024_0_60   SR:0.001797 CR:1.0017899275 BCR:1.0017899275
2024_0_61   SR:0.001617 CR:1.0017899275 BCR:1.0017899275
2024_0_62   SR:0.001456 CR:1.0017899275 BCR:1.0017899275
2024_0_63   SR:0.001310 CR:1.0017899275 BCR:1.0017899275
2024_0_64   SR:0.001179 CR:1.0017899275 BCR:1.0017899275
2024_0_65   SR:0.001061 CR:1.0017899275 BCR:1.0017899275
2024_0_66   SR:0.000955 CR:1.0017899275 BCR:1.0017899275
2024_0_67   SR:0.000860 CR:1.0017899275 BCR:1.0017899275
2024_0_68   SR:0.000774 CR:1.0017899275 BCR:1.0017899275
2024_0_69   SR:0.000696 CR:1.0017899275 BCR:1.0017899275
2024_0_70   SR:0.000627 CR:1.0017899275 BCR:1.0017899275
2024_0_71   SR:0.000564 CR:1.0017899275 BCR:1.0017899275
2024_0_72   SR:0.000508 CR:1.0017899275 BCR:1.0017899275
2024_0_73   SR:0.000457 CR:1.0017899275 BCR:1.0017899275
2024_0_74   SR:0.000411 CR:1.0017899275 BCR:1.0017899275
2024_0_75   SR:0.000370 CR:1.0017899275 BCR:1.0017899275
2024_0_76   SR:0.000333 CR:1.0017899275 BCR:1.0017899275
2024_0_77   SR:0.000300 CR:1.0017899275 BCR:1.0017899275
2024_0_78   SR:0.000270 CR:1.0017899275 BCR:1.0017899275
2024_0_79   SR:0.000243 CR:1.0017899275 BCR:1.0017899275
2024_0_80   SR:0.000218 CR:1.0017899275 BCR:1.0017899275
2024_0_81   SR:0.000197 CR:1.0017899275 BCR:1.0017899275
2024_0_82   SR:0.000177 CR:1.0017899275 BCR:1.0017899275
2024_0_83   SR:0.000159 CR:1.0017899275 BCR:1.0017899275
2024_0_84   SR:0.000143 CR:1.0017899275 BCR:1.0017899275
2024_0_85   SR:0.000129 CR:1.0017899275 BCR:1.0017899275
2024_0_86   SR:0.000116 CR:1.0017899275 BCR:1.0017899275
2024_0_87   SR:0.000104 CR:1.0017899275 BCR:1.0017899275
2024_0_88   SR:0.000094 CR:1.0017899275 BCR:1.0017899275
2024_0_89   SR:0.000085 CR:1.0017899275 BCR:1.0017899275
2024_0_90   SR:0.000076 CR:1.0017899275 BCR:1.0017899275
2024_0_91   SR:0.000069 CR:1.0017899275 BCR:1.0017899275
2024_0_92   SR:0.000062 CR:1.0017899275 BCR:1.0017899275
2024_0_93   SR:0.000056 CR:1.0017899275 BCR:1.0017899275
2024_0_94   SR:0.000050 CR:1.0017899275 BCR:1.0017899275
2024_0_95   SR:0.000045 CR:1.0017899275 BCR:1.0017899275
2024_0_96   SR:0.000040 CR:1.0017899275 BCR:1.0017899275
2024_0_97   SR:0.000036 CR:1.0017899275 BCR:1.0017899275
2024_0_98   SR:0.000033 CR:1.0017899275 BCR:1.0017899275
2024_0_99   SR:0.000030 CR:1.0017899275 BCR:1.0017899275
2024_0_100  SR:0.000027 CR:1.0017899275 BCR:1.0017899275
2024_0_101  SR:0.000024 CR:1.0017899275 BCR:1.0017899275
2024_0_102  SR:0.000022 CR:1.0017899275 BCR:1.0017899275
2024_0_103  SR:0.000019 CR:1.0017899275 BCR:1.0017899275
2024_0_104  SR:0.000017 CR:1.0017899275 BCR:1.0017899275
2024_0_105  SR:0.000016 CR:1.0017899275 BCR:1.0017899275
2024_0_106  SR:0.000014 CR:1.0017899275 BCR:1.0017899275
2024_0_107  SR:0.000013 CR:1.0017899275 BCR:1.0017899275
2024_0_108  SR:0.000011 CR:1.0017899275 BCR:1.0017899275
2024_0_109  SR:0.000010 CR:1.0017899275 BCR:1.0017899275
2024_0_110  SR:0.000009 CR:1.0017899275 BCR:1.0017899275
PRODUCER FINAL COMPLIANCE DELTA 0.001790
Target GHG Offset Mg -126565, Actual GHG Offset Mg -158206
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384447
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.615553
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.037132 (DELTA:0.037132)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384447 / 0.347315 (DELTA:0.037132)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.033763 (DELTA:0.033763)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615553 / 0.581790 (DELTA:0.033763)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69658 / $69658 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82551 / $82551 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63445 / $63445 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65658 / $69658 R:0.942577
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59583 / $59583 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78551 / $82551 R:0.951546
modified cross subsidized price / cost ALT pickup.ICE                 $63445 / $63445 R:1.000000

cross subsidized price / cost ALT BEV                                 $152209 / $152209 R:1.000000
cross subsidized price / cost ALT ICE                                 $61960 / $61960 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59584 / $59584 R:1.000000
cross subsidized price / cost ALT pickup                              $63445 / $63445 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62979 / $62979 R:1.000000

2024_0_0  SCORE:0.009246, CE:0.037132, 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 Ford
2025_0_0    SR:1.000000 CR:1.0066640377 BCR:1.0066640377
2025_0_1    SR:0.900000 CR:1.0066640377 BCR:1.0066640377
2025_0_2    SR:0.810000 CR:1.0066640377 BCR:1.0066640377
2025_0_3    SR:0.729000 CR:1.0066640377 BCR:1.0066640377
2025_0_4    SR:0.656100 CR:1.0066640377 BCR:1.0066640377
2025_0_5    SR:0.590490 CR:1.0066640377 BCR:1.0066640377
2025_0_6    SR:0.531441 CR:1.0066640377 BCR:1.0066640377
2025_0_7    SR:0.478297 CR:1.0066640377 BCR:1.0066640377
2025_0_8    SR:0.430467 CR:1.0066640377 BCR:1.0066640377
2025_0_9    SR:0.387420 CR:1.0066640377 BCR:1.0066640377
2025_0_10   SR:0.348678 CR:1.0066640377 BCR:1.0066640377
2025_0_11   SR:0.313811 CR:1.0066640377 BCR:1.0066640377
2025_0_12   SR:0.282430 CR:1.0066640377 BCR:1.0066640377
2025_0_13   SR:0.254187 CR:1.0066640377 BCR:1.0066640377
2025_0_14   SR:0.228768 CR:1.0066640377 BCR:1.0066640377
2025_0_15   SR:0.205891 CR:1.0066640377 BCR:1.0066640377
2025_0_16   SR:0.185302 CR:1.0066640377 BCR:1.0066640377
2025_0_17   SR:0.166772 CR:1.0066640377 BCR:1.0066640377
2025_0_18   SR:0.150095 CR:1.0043359995 BCR:1.0043359995
2025_0_19   SR:0.135085 CR:1.0043359995 BCR:1.0043359995
2025_0_20   SR:0.121577 CR:1.0043359995 BCR:1.0043359995
2025_0_21   SR:0.109419 CR:1.0043359995 BCR:1.0043359995
2025_0_22   SR:0.098477 CR:1.0043359995 BCR:1.0043359995
2025_0_23   SR:0.088629 CR:1.0042958260 BCR:1.0042958260
2025_0_24   SR:0.079766 CR:1.0042958260 BCR:1.0042958260
2025_0_25   SR:0.071790 CR:1.0042575598 BCR:1.0042575598
2025_0_26   SR:0.064611 CR:1.0042575598 BCR:1.0042575598
2025_0_27   SR:0.058150 CR:1.0042575598 BCR:1.0042575598
2025_0_28   SR:0.052335 CR:1.0042575598 BCR:1.0042575598
2025_0_29   SR:0.047101 CR:1.0042575598 BCR:1.0042575598
2025_0_30   SR:0.042391 CR:1.0042575598 BCR:1.0042575598
2025_0_31   SR:0.038152 CR:1.0042575598 BCR:1.0042575598
2025_0_32   SR:0.034337 CR:1.0042575598 BCR:1.0042575598
2025_0_33   SR:0.030903 CR:1.0042575598 BCR:1.0042575598
2025_0_34   SR:0.027813 CR:1.0042575598 BCR:1.0042575598
2025_0_35   SR:0.025032 CR:1.0042575598 BCR:1.0042575598
2025_0_36   SR:0.022528 CR:1.0042575598 BCR:1.0042575598
2025_0_37   SR:0.020276 CR:1.0042575598 BCR:1.0042575598
2025_0_38   SR:0.018248 CR:1.0036927462 BCR:1.0036927462
2025_0_39   SR:0.016423 CR:1.0036927462 BCR:1.0036927462
2025_0_40   SR:0.014781 CR:1.0036927462 BCR:1.0036927462
2025_0_41   SR:0.013303 CR:1.0036927462 BCR:1.0036927462
2025_0_42   SR:0.011973 CR:1.0036927462 BCR:1.0036927462
2025_0_43   SR:0.010775 CR:1.0036927462 BCR:1.0036927462
2025_0_44   SR:0.009698 CR:1.0036927462 BCR:1.0036927462
2025_0_45   SR:0.008728 CR:1.0036927462 BCR:1.0036927462
2025_0_46   SR:0.007855 CR:1.0036927462 BCR:1.0036927462
2025_0_47   SR:0.007070 CR:1.0036927462 BCR:1.0036927462
2025_0_48   SR:0.006363 CR:1.0036927462 BCR:1.0036927462
2025_0_49   SR:0.005726 CR:1.0036927462 BCR:1.0036927462
2025_0_50   SR:0.005154 CR:1.0036927462 BCR:1.0036927462
2025_0_51   SR:0.004638 CR:1.0036927462 BCR:1.0036927462
2025_0_52   SR:0.004175 CR:1.0036927462 BCR:1.0036927462
2025_0_53   SR:0.003757 CR:1.0036927462 BCR:1.0036927462
2025_0_54   SR:0.003381 CR:1.0036927462 BCR:1.0036927462
2025_0_55   SR:0.003043 CR:1.0036927462 BCR:1.0036927462
2025_0_56   SR:0.002739 CR:1.0036927462 BCR:1.0036927462
2025_0_57   SR:0.002465 CR:1.0036927462 BCR:1.0036927462
2025_0_58   SR:0.002219 CR:1.0036927462 BCR:1.0036927462
2025_0_59   SR:0.001997 CR:1.0036927462 BCR:1.0036927462
2025_0_60   SR:0.001797 CR:1.0036927462 BCR:1.0036927462
2025_0_61   SR:0.001617 CR:1.0036920309 BCR:1.0036920309
2025_0_62   SR:0.001456 CR:1.0036528111 BCR:1.0036528111
2025_0_63   SR:0.001310 CR:1.0036528111 BCR:1.0036528111
2025_0_64   SR:0.001179 CR:1.0036528111 BCR:1.0036528111
2025_0_65   SR:0.001061 CR:1.0036528111 BCR:1.0036528111
2025_0_66   SR:0.000955 CR:1.0036528111 BCR:1.0036528111
2025_0_67   SR:0.000860 CR:1.0036528111 BCR:1.0036528111
2025_0_68   SR:0.000774 CR:1.0036528111 BCR:1.0036528111
2025_0_69   SR:0.000696 CR:1.0036528111 BCR:1.0036528111
2025_0_70   SR:0.000627 CR:1.0036528111 BCR:1.0036528111
2025_0_71   SR:0.000564 CR:1.0036528111 BCR:1.0036528111
2025_0_72   SR:0.000508 CR:1.0036528111 BCR:1.0036528111
2025_0_73   SR:0.000457 CR:1.0036528111 BCR:1.0036528111
2025_0_74   SR:0.000411 CR:1.0036528111 BCR:1.0036528111
2025_0_75   SR:0.000370 CR:1.0036528111 BCR:1.0036528111
2025_0_76   SR:0.000333 CR:1.0036528111 BCR:1.0036528111
2025_0_77   SR:0.000300 CR:1.0036435127 BCR:1.0036435127
2025_0_78   SR:0.000270 CR:1.0036435127 BCR:1.0036435127
2025_0_79   SR:0.000243 CR:1.0036435127 BCR:1.0036435127
2025_0_80   SR:0.000218 CR:1.0036435127 BCR:1.0036435127
2025_0_81   SR:0.000197 CR:1.0036435127 BCR:1.0036435127
2025_0_82   SR:0.000177 CR:1.0036435127 BCR:1.0036435127
2025_0_83   SR:0.000159 CR:1.0036435127 BCR:1.0036435127
2025_0_84   SR:0.000143 CR:1.0036435127 BCR:1.0036435127
2025_0_85   SR:0.000129 CR:1.0036435127 BCR:1.0036435127
2025_0_86   SR:0.000116 CR:1.0036435127 BCR:1.0036435127
2025_0_87   SR:0.000104 CR:1.0036435127 BCR:1.0036435127
2025_0_88   SR:0.000094 CR:1.0036435127 BCR:1.0036435127
2025_0_89   SR:0.000085 CR:1.0036435127 BCR:1.0036435127
2025_0_90   SR:0.000076 CR:1.0036435127 BCR:1.0036435127
2025_0_91   SR:0.000069 CR:1.0036435127 BCR:1.0036435127
2025_0_92   SR:0.000062 CR:1.0036435127 BCR:1.0036435127
2025_0_93   SR:0.000056 CR:1.0036435127 BCR:1.0036435127
2025_0_94   SR:0.000050 CR:1.0036435127 BCR:1.0036435127
2025_0_95   SR:0.000045 CR:1.0036435127 BCR:1.0036435127
2025_0_96   SR:0.000040 CR:1.0036435127 BCR:1.0036435127
2025_0_97   SR:0.000036 CR:1.0036435127 BCR:1.0036435127
2025_0_98   SR:0.000033 CR:1.0036435127 BCR:1.0036435127
2025_0_99   SR:0.000030 CR:1.0036435127 BCR:1.0036435127
2025_0_100  SR:0.000027 CR:1.0036435127 BCR:1.0036435127
2025_0_101  SR:0.000024 CR:1.0036435127 BCR:1.0036435127
2025_0_102  SR:0.000022 CR:1.0036435127 BCR:1.0036435127
2025_0_103  SR:0.000019 CR:1.0036429167 BCR:1.0036429167
2025_0_104  SR:0.000017 CR:1.0036429167 BCR:1.0036429167
2025_0_105  SR:0.000016 CR:1.0036429167 BCR:1.0036429167
2025_0_106  SR:0.000014 CR:1.0036429167 BCR:1.0036429167
2025_0_107  SR:0.000013 CR:1.0036429167 BCR:1.0036429167
2025_0_108  SR:0.000011 CR:1.0036429167 BCR:1.0036429167
2025_0_109  SR:0.000010 CR:1.0036429167 BCR:1.0036429167
2025_0_110  SR:0.000009 CR:1.0036429167 BCR:1.0036429167
PRODUCER FINAL COMPLIANCE DELTA 0.003643
Target GHG Offset Mg -251806, Actual GHG Offset Mg -314756
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.019127
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.365231
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.615642
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019127 / 0.048226 (DELTA:0.029099)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.365231 / 0.336133 (DELTA:0.029099)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.046390 (DELTA:0.046390)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615642 / 0.569252 (DELTA:0.046390)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68871 / $68871 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59524 / $59524 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81116 / $81116 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63338 / $63338 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64621 / $68871 R:0.938291
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59524 / $59524 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76866 / $81116 R:0.947606
modified cross subsidized price / cost ALT pickup.ICE                 $63338 / $63338 R:1.000000

cross subsidized price / cost ALT BEV                                 $68886 / $68886 R:1.000000
cross subsidized price / cost ALT ICE                                 $61918 / $61918 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59989 / $59989 R:1.000000
cross subsidized price / cost ALT pickup                              $63338 / $63338 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63147 / $63147 R:1.000000

2025_0_0  SCORE:0.012704, CE:0.046390, 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 Ford
2026_0_0    SR:1.000000 CR:1.0085242339 BCR:1.0085242339
2026_0_1    SR:0.900000 CR:1.0085242339 BCR:1.0085242339
2026_0_2    SR:0.810000 CR:1.0085242339 BCR:1.0085242339
2026_0_3    SR:0.729000 CR:1.0085242339 BCR:1.0085242339
2026_0_4    SR:0.656100 CR:1.0085242339 BCR:1.0085242339
2026_0_5    SR:0.590490 CR:1.0085242339 BCR:1.0085242339
2026_0_6    SR:0.531441 CR:1.0085242339 BCR:1.0085242339
2026_0_7    SR:0.478297 CR:1.0085242339 BCR:1.0085242339
2026_0_8    SR:0.430467 CR:1.0085242339 BCR:1.0085242339
2026_0_9    SR:0.387420 CR:1.0085242339 BCR:1.0085242339
2026_0_10   SR:0.348678 CR:1.0085242339 BCR:1.0085242339
2026_0_11   SR:0.313811 CR:1.0085242339 BCR:1.0085242339
2026_0_12   SR:0.282430 CR:1.0085242339 BCR:1.0085242339
2026_0_13   SR:0.254187 CR:1.0085242339 BCR:1.0085242339
2026_0_14   SR:0.228768 CR:1.0085242339 BCR:1.0085242339
2026_0_15   SR:0.205891 CR:1.0085242339 BCR:1.0085242339
2026_0_16   SR:0.185302 CR:1.0085242339 BCR:1.0085242339
2026_0_17   SR:0.166772 CR:1.0085242339 BCR:1.0085242339
2026_0_18   SR:0.150095 CR:1.0085242339 BCR:1.0085242339
2026_0_19   SR:0.135085 CR:1.0085242339 BCR:1.0085242339
2026_0_20   SR:0.121577 CR:1.0085242339 BCR:1.0085242339
2026_0_21   SR:0.109419 CR:1.0085242339 BCR:1.0085242339
2026_0_22   SR:0.098477 CR:1.0085242339 BCR:1.0085242339
2026_0_23   SR:0.088629 CR:1.0085242339 BCR:1.0085242339
2026_0_24   SR:0.079766 CR:1.0085242339 BCR:1.0085242339
2026_0_25   SR:0.071790 CR:1.0085242339 BCR:1.0085242339
2026_0_26   SR:0.064611 CR:1.0081785305 BCR:1.0081785305
2026_0_27   SR:0.058150 CR:1.0081785292 BCR:1.0081785292
2026_0_28   SR:0.052335 CR:1.0081785292 BCR:1.0081785292
2026_0_29   SR:0.047101 CR:1.0081785292 BCR:1.0081785292
2026_0_30   SR:0.042391 CR:1.0081785292 BCR:1.0081785292
2026_0_31   SR:0.038152 CR:1.0081785292 BCR:1.0081785292
2026_0_32   SR:0.034337 CR:1.0081785292 BCR:1.0081785292
2026_0_33   SR:0.030903 CR:1.0081785292 BCR:1.0081785292
2026_0_34   SR:0.027813 CR:1.0081785292 BCR:1.0081785292
2026_0_35   SR:0.025032 CR:1.0081785292 BCR:1.0081785292
2026_0_36   SR:0.022528 CR:1.0081785292 BCR:1.0081785292
2026_0_37   SR:0.020276 CR:1.0081785292 BCR:1.0081785292
2026_0_38   SR:0.018248 CR:1.0081785292 BCR:1.0081785292
2026_0_39   SR:0.016423 CR:1.0081785292 BCR:1.0081785292
2026_0_40   SR:0.014781 CR:1.0081785292 BCR:1.0081785292
2026_0_41   SR:0.013303 CR:1.0081785292 BCR:1.0081785292
2026_0_42   SR:0.011973 CR:1.0081785292 BCR:1.0081785292
2026_0_43   SR:0.010775 CR:1.0081785292 BCR:1.0081785292
2026_0_44   SR:0.009698 CR:1.0081785292 BCR:1.0081785292
2026_0_45   SR:0.008728 CR:1.0081785292 BCR:1.0081785292
2026_0_46   SR:0.007855 CR:1.0081785292 BCR:1.0081785292
2026_0_47   SR:0.007070 CR:1.0081785292 BCR:1.0081785292
2026_0_48   SR:0.006363 CR:1.0081785292 BCR:1.0081785292
2026_0_49   SR:0.005726 CR:1.0081785292 BCR:1.0081785292
2026_0_50   SR:0.005154 CR:1.0081785292 BCR:1.0081785292
2026_0_51   SR:0.004638 CR:1.0081785292 BCR:1.0081785292
2026_0_52   SR:0.004175 CR:1.0081785292 BCR:1.0081785292
2026_0_53   SR:0.003757 CR:1.0081785292 BCR:1.0081785292
2026_0_54   SR:0.003381 CR:1.0081785292 BCR:1.0081785292
2026_0_55   SR:0.003043 CR:1.0081785292 BCR:1.0081785292
2026_0_56   SR:0.002739 CR:1.0081785292 BCR:1.0081785292
2026_0_57   SR:0.002465 CR:1.0081785292 BCR:1.0081785292
2026_0_58   SR:0.002219 CR:1.0081785292 BCR:1.0081785292
2026_0_59   SR:0.001997 CR:1.0081785292 BCR:1.0081785292
2026_0_60   SR:0.001797 CR:1.0081785292 BCR:1.0081785292
2026_0_61   SR:0.001617 CR:1.0081785292 BCR:1.0081785292
2026_0_62   SR:0.001456 CR:1.0081785292 BCR:1.0081785292
2026_0_63   SR:0.001310 CR:1.0081785292 BCR:1.0081785292
2026_0_64   SR:0.001179 CR:1.0081785292 BCR:1.0081785292
2026_0_65   SR:0.001061 CR:1.0081785292 BCR:1.0081785292
2026_0_66   SR:0.000955 CR:1.0081785292 BCR:1.0081785292
2026_0_67   SR:0.000860 CR:1.0081785292 BCR:1.0081785292
2026_0_68   SR:0.000774 CR:1.0081785292 BCR:1.0081785292
2026_0_69   SR:0.000696 CR:1.0081785292 BCR:1.0081785292
2026_0_70   SR:0.000627 CR:1.0081785292 BCR:1.0081785292
2026_0_71   SR:0.000564 CR:1.0081785292 BCR:1.0081785292
2026_0_72   SR:0.000508 CR:1.0081785292 BCR:1.0081785292
2026_0_73   SR:0.000457 CR:1.0081785292 BCR:1.0081785292
2026_0_74   SR:0.000411 CR:1.0081785292 BCR:1.0081785292
2026_0_75   SR:0.000370 CR:1.0081785292 BCR:1.0081785292
2026_0_76   SR:0.000333 CR:1.0081785292 BCR:1.0081785292
2026_0_77   SR:0.000300 CR:1.0081785292 BCR:1.0081785292
2026_0_78   SR:0.000270 CR:1.0081785292 BCR:1.0081785292
2026_0_79   SR:0.000243 CR:1.0081707929 BCR:1.0081707929
2026_0_80   SR:0.000218 CR:1.0081707915 BCR:1.0081707915
2026_0_81   SR:0.000197 CR:1.0081707915 BCR:1.0081707915
2026_0_82   SR:0.000177 CR:1.0081707915 BCR:1.0081707915
2026_0_83   SR:0.000159 CR:1.0081707915 BCR:1.0081707915
2026_0_84   SR:0.000143 CR:1.0081707915 BCR:1.0081707915
2026_0_85   SR:0.000129 CR:1.0081707915 BCR:1.0081707915
2026_0_86   SR:0.000116 CR:1.0081707915 BCR:1.0081707915
2026_0_87   SR:0.000104 CR:1.0081707915 BCR:1.0081707915
2026_0_88   SR:0.000094 CR:1.0081707915 BCR:1.0081707915
2026_0_89   SR:0.000085 CR:1.0081707915 BCR:1.0081707915
2026_0_90   SR:0.000076 CR:1.0081707915 BCR:1.0081707915
2026_0_91   SR:0.000069 CR:1.0081707915 BCR:1.0081707915
2026_0_92   SR:0.000062 CR:1.0081707915 BCR:1.0081707915
2026_0_93   SR:0.000056 CR:1.0081707915 BCR:1.0081707915
2026_0_94   SR:0.000050 CR:1.0081707915 BCR:1.0081707915
2026_0_95   SR:0.000045 CR:1.0081707915 BCR:1.0081707915
2026_0_96   SR:0.000040 CR:1.0081707915 BCR:1.0081707915
2026_0_97   SR:0.000036 CR:1.0081707915 BCR:1.0081707915
2026_0_98   SR:0.000033 CR:1.0081707915 BCR:1.0081707915
2026_0_99   SR:0.000030 CR:1.0081707915 BCR:1.0081707915
2026_0_100  SR:0.000027 CR:1.0081707915 BCR:1.0081707915
2026_0_101  SR:0.000024 CR:1.0081707915 BCR:1.0081707915
2026_0_102  SR:0.000022 CR:1.0081707915 BCR:1.0081707915
2026_0_103  SR:0.000019 CR:1.0081707915 BCR:1.0081707915
2026_0_104  SR:0.000017 CR:1.0081707915 BCR:1.0081707915
2026_0_105  SR:0.000016 CR:1.0081707915 BCR:1.0081707915
2026_0_106  SR:0.000014 CR:1.0081707915 BCR:1.0081707915
2026_0_107  SR:0.000013 CR:1.0081707915 BCR:1.0081707915
2026_0_108  SR:0.000011 CR:1.0081707915 BCR:1.0081707915
2026_0_109  SR:0.000010 CR:1.0081707915 BCR:1.0081707915
2026_0_110  SR:0.000009 CR:1.0081707915 BCR:1.0081707915
PRODUCER FINAL COMPLIANCE DELTA 0.008171
Target GHG Offset Mg -551498, Actual GHG Offset Mg -689354
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.024404
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.359610
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.615985
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.024404 / 0.057867 (DELTA:0.033463)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.359610 / 0.326148 (DELTA:0.033463)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.056023 (DELTA:0.056023)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615985 / 0.559962 (DELTA:0.056023)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68797 / $68797 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59467 / $59467 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81103 / $81103 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63224 / $63224 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64297 / $68797 R:0.934591
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59467 / $59467 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76603 / $81103 R:0.944515
modified cross subsidized price / cost ALT pickup.ICE                 $63224 / $63224 R:1.000000

cross subsidized price / cost ALT BEV                                 $68809 / $68809 R:1.000000
cross subsidized price / cost ALT ICE                                 $61839 / $61839 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60059 / $60059 R:1.000000
cross subsidized price / cost ALT pickup                              $63225 / $63225 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63323 / $63323 R:1.000000

2026_0_0  SCORE:0.015343, CE:0.056023, 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 Ford
2027_0_0    SR:1.000000 CR:1.0082862377 BCR:1.0082862377
2027_0_1    SR:0.900000 CR:1.0082862377 BCR:1.0082862377
2027_0_2    SR:0.810000 CR:1.0082862377 BCR:1.0082862377
2027_0_3    SR:0.729000 CR:1.0082862377 BCR:1.0082862377
2027_0_4    SR:0.656100 CR:1.0082862377 BCR:1.0082862377
2027_0_5    SR:0.590490 CR:1.0082862377 BCR:1.0082862377
2027_0_6    SR:0.531441 CR:1.0082862377 BCR:1.0082862377
2027_0_7    SR:0.478297 CR:1.0082862377 BCR:1.0082862377
2027_0_8    SR:0.430467 CR:1.0082862377 BCR:1.0082862377
2027_0_9    SR:0.387420 CR:1.0082862377 BCR:1.0082862377
2027_0_10   SR:0.348678 CR:1.0082862377 BCR:1.0082862377
2027_0_11   SR:0.313811 CR:1.0082862377 BCR:1.0082862377
2027_0_12   SR:0.282430 CR:1.0082862377 BCR:1.0082862377
2027_0_13   SR:0.254187 CR:1.0082862377 BCR:1.0082862377
2027_0_14   SR:0.228768 CR:1.0082862377 BCR:1.0082862377
2027_0_15   SR:0.205891 CR:1.0082862377 BCR:1.0082862377
2027_0_16   SR:0.185302 CR:1.0082862377 BCR:1.0082862377
2027_0_17   SR:0.166772 CR:1.0082862377 BCR:1.0082862377
2027_0_18   SR:0.150095 CR:1.0082862377 BCR:1.0082862377
2027_0_19   SR:0.135085 CR:1.0082862377 BCR:1.0082862377
2027_0_20   SR:0.121577 CR:1.0082862377 BCR:1.0082862377
2027_0_21   SR:0.109419 CR:1.0069696903 BCR:1.0069696903
2027_0_22   SR:0.098477 CR:1.0069696903 BCR:1.0069696903
2027_0_23   SR:0.088629 CR:1.0066634417 BCR:1.0066634417
2027_0_24   SR:0.079766 CR:1.0066634417 BCR:1.0066634417
2027_0_25   SR:0.071790 CR:1.0066634417 BCR:1.0066634417
2027_0_26   SR:0.064611 CR:1.0066634417 BCR:1.0066634417
2027_0_27   SR:0.058150 CR:1.0066634417 BCR:1.0066634417
2027_0_28   SR:0.052335 CR:1.0066634417 BCR:1.0066634417
2027_0_29   SR:0.047101 CR:1.0066634417 BCR:1.0066634417
2027_0_30   SR:0.042391 CR:1.0066634417 BCR:1.0066634417
2027_0_31   SR:0.038152 CR:1.0066634417 BCR:1.0066634417
2027_0_32   SR:0.034337 CR:1.0066634417 BCR:1.0066634417
2027_0_33   SR:0.030903 CR:1.0066634417 BCR:1.0066634417
2027_0_34   SR:0.027813 CR:1.0066634417 BCR:1.0066634417
2027_0_35   SR:0.025032 CR:1.0066634417 BCR:1.0066634417
2027_0_36   SR:0.022528 CR:1.0066634417 BCR:1.0066634417
2027_0_37   SR:0.020276 CR:1.0066634417 BCR:1.0066634417
2027_0_38   SR:0.018248 CR:1.0066634417 BCR:1.0066634417
2027_0_39   SR:0.016423 CR:1.0066634417 BCR:1.0066634417
2027_0_40   SR:0.014781 CR:1.0066634417 BCR:1.0066634417
2027_0_41   SR:0.013303 CR:1.0066634417 BCR:1.0066634417
2027_0_42   SR:0.011973 CR:1.0066634417 BCR:1.0066634417
2027_0_43   SR:0.010775 CR:1.0066634417 BCR:1.0066634417
2027_0_44   SR:0.009698 CR:1.0066634417 BCR:1.0066634417
2027_0_45   SR:0.008728 CR:1.0065108538 BCR:1.0065108538
2027_0_46   SR:0.007855 CR:1.0065108538 BCR:1.0065108538
2027_0_47   SR:0.007070 CR:1.0065108538 BCR:1.0065108538
2027_0_48   SR:0.006363 CR:1.0064872503 BCR:1.0064872503
2027_0_49   SR:0.005726 CR:1.0064872503 BCR:1.0064872503
2027_0_50   SR:0.005154 CR:1.0064872503 BCR:1.0064872503
2027_0_51   SR:0.004638 CR:1.0064061880 BCR:1.0064061880
2027_0_52   SR:0.004175 CR:1.0064061880 BCR:1.0064061880
2027_0_53   SR:0.003757 CR:1.0063955784 BCR:1.0063955784
2027_0_54   SR:0.003381 CR:1.0063724518 BCR:1.0063724518
2027_0_55   SR:0.003043 CR:1.0063683987 BCR:1.0063683987
2027_0_56   SR:0.002739 CR:1.0063683987 BCR:1.0063683987
2027_0_57   SR:0.002465 CR:1.0063253641 BCR:1.0063253641
2027_0_58   SR:0.002219 CR:1.0063253641 BCR:1.0063253641
2027_0_59   SR:0.001997 CR:1.0063253641 BCR:1.0063253641
2027_0_60   SR:0.001797 CR:1.0063185692 BCR:1.0063185692
2027_0_61   SR:0.001617 CR:1.0063185692 BCR:1.0063185692
2027_0_62   SR:0.001456 CR:1.0063185692 BCR:1.0063185692
2027_0_63   SR:0.001310 CR:1.0062956810 BCR:1.0062956810
2027_0_64   SR:0.001179 CR:1.0062956810 BCR:1.0062956810
2027_0_65   SR:0.001061 CR:1.0062927008 BCR:1.0062927008
2027_0_66   SR:0.000955 CR:1.0062922239 BCR:1.0062922239
2027_0_67   SR:0.000860 CR:1.0062922239 BCR:1.0062922239
2027_0_68   SR:0.000774 CR:1.0062787533 BCR:1.0062787533
2027_0_69   SR:0.000696 CR:1.0062786341 BCR:1.0062786341
2027_0_70   SR:0.000627 CR:1.0062768459 BCR:1.0062768459
2027_0_71   SR:0.000564 CR:1.0062730312 BCR:1.0062730312
2027_0_72   SR:0.000508 CR:1.0062723160 BCR:1.0062723160
2027_0_73   SR:0.000457 CR:1.0062723160 BCR:1.0062723160
2027_0_74   SR:0.000411 CR:1.0062723160 BCR:1.0062723160
2027_0_75   SR:0.000370 CR:1.0062658787 BCR:1.0062658787
2027_0_76   SR:0.000333 CR:1.0062658787 BCR:1.0062658787
2027_0_77   SR:0.000300 CR:1.0062650442 BCR:1.0062650442
2027_0_78   SR:0.000270 CR:1.0062632561 BCR:1.0062632561
2027_0_79   SR:0.000243 CR:1.0062628984 BCR:1.0062628984
2027_0_80   SR:0.000218 CR:1.0062628984 BCR:1.0062628984
2027_0_81   SR:0.000197 CR:1.0062595606 BCR:1.0062595606
2027_0_82   SR:0.000177 CR:1.0062595606 BCR:1.0062595606
2027_0_83   SR:0.000159 CR:1.0062589645 BCR:1.0062589645
2027_0_84   SR:0.000143 CR:1.0062588453 BCR:1.0062588453
2027_0_85   SR:0.000129 CR:1.0062588453 BCR:1.0062588453
2027_0_86   SR:0.000116 CR:1.0062568188 BCR:1.0062568188
2027_0_87   SR:0.000104 CR:1.0062568188 BCR:1.0062568188
2027_0_88   SR:0.000094 CR:1.0062566996 BCR:1.0062566996
2027_0_89   SR:0.000085 CR:1.0062565804 BCR:1.0062565804
2027_0_90   SR:0.000076 CR:1.0062565804 BCR:1.0062565804
2027_0_91   SR:0.000069 CR:1.0062553883 BCR:1.0062553883
2027_0_92   SR:0.000062 CR:1.0062553883 BCR:1.0062553883
2027_0_93   SR:0.000056 CR:1.0062553883 BCR:1.0062553883
2027_0_94   SR:0.000050 CR:1.0062550306 BCR:1.0062550306
2027_0_95   SR:0.000045 CR:1.0062550306 BCR:1.0062550306
2027_0_96   SR:0.000040 CR:1.0062547922 BCR:1.0062547922
2027_0_97   SR:0.000036 CR:1.0062547922 BCR:1.0062547922
2027_0_98   SR:0.000033 CR:1.0062547922 BCR:1.0062547922
2027_0_99   SR:0.000030 CR:1.0062543154 BCR:1.0062543154
2027_0_100  SR:0.000027 CR:1.0062543154 BCR:1.0062543154
2027_0_101  SR:0.000024 CR:1.0062541962 BCR:1.0062541962
2027_0_102  SR:0.000022 CR:1.0062541962 BCR:1.0062541962
2027_0_103  SR:0.000019 CR:1.0062540770 BCR:1.0062540770
2027_0_104  SR:0.000017 CR:1.0062540770 BCR:1.0062540770
2027_0_105  SR:0.000016 CR:1.0062539577 BCR:1.0062539577
2027_0_106  SR:0.000014 CR:1.0062539577 BCR:1.0062539577
2027_0_107  SR:0.000013 CR:1.0062538385 BCR:1.0062538385
2027_0_108  SR:0.000011 CR:1.0062538385 BCR:1.0062538385
2027_0_109  SR:0.000010 CR:1.0062538385 BCR:1.0062538385
2027_0_110  SR:0.000009 CR:1.0062537193 BCR:1.0062537193
PRODUCER FINAL COMPLIANCE DELTA 0.006254
Target GHG Offset Mg -474805, Actual GHG Offset Mg -593472
Target Compliance Ratio 1.006, Actual Compliance Ratio 1.006
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.101514
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.283668
2027 producer_abs_share_frac_pickup.BEV           = 0.044715
2027 producer_abs_share_frac_pickup.ICE           = 0.570103
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               = 0.101514 / 0.085191 (DELTA:0.016323)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.283668 / 0.299991 (DELTA:0.016323)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.044715 / 0.101460 (DELTA:0.056744)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.570103 / 0.513359 (DELTA:0.056744)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66308 / $66308 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59410 / $59410 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75955 / $75955 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63122 / $63122 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61558 / $66308 R:0.928366
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59410 / $59410 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71205 / $75955 R:0.937463
modified cross subsidized price / cost ALT pickup.ICE                 $63122 / $63122 R:1.000000

cross subsidized price / cost ALT BEV                                 $69258 / $69258 R:1.000000
cross subsidized price / cost ALT ICE                                 $61888 / $61888 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61228 / $61228 R:1.000000
cross subsidized price / cost ALT pickup                              $64055 / $64055 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63582 / $63582 R:1.000000

2027_0_0  SCORE:0.015540, CE:0.056744, 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=1 Ford
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 4.841598, 4.841598, 0.000000, 4.841598->4.793182
2027_1_0    SR:1.000000 CR:1.0077971220 BCR:1.0077971220
2027_1_1    SR:0.900000 CR:1.0077971220 BCR:1.0077971220
2027_1_2    SR:0.810000 CR:1.0077971220 BCR:1.0077971220
2027_1_3    SR:0.729000 CR:1.0077971220 BCR:1.0077971220
2027_1_4    SR:0.656100 CR:1.0077971220 BCR:1.0077971220
2027_1_5    SR:0.590490 CR:1.0077971220 BCR:1.0077971220
2027_1_6    SR:0.531441 CR:1.0077971220 BCR:1.0077971220
2027_1_7    SR:0.478297 CR:1.0077971220 BCR:1.0077971220
2027_1_8    SR:0.430467 CR:1.0077971220 BCR:1.0077971220
2027_1_9    SR:0.387420 CR:1.0077971220 BCR:1.0077971220
2027_1_10   SR:0.348678 CR:1.0077971220 BCR:1.0077971220
2027_1_11   SR:0.313811 CR:1.0077971220 BCR:1.0077971220
2027_1_12   SR:0.282430 CR:1.0077971220 BCR:1.0077971220
2027_1_13   SR:0.254187 CR:1.0077971220 BCR:1.0077971220
2027_1_14   SR:0.228768 CR:1.0077971220 BCR:1.0077971220
2027_1_15   SR:0.205891 CR:1.0077971220 BCR:1.0077971220
2027_1_16   SR:0.185302 CR:1.0077971220 BCR:1.0077971220
2027_1_17   SR:0.166772 CR:1.0077971220 BCR:1.0077971220
2027_1_18   SR:0.150095 CR:1.0077971220 BCR:1.0077971220
2027_1_19   SR:0.135085 CR:1.0077971220 BCR:1.0077971220
2027_1_20   SR:0.121577 CR:1.0077971220 BCR:1.0077971220
2027_1_21   SR:0.109419 CR:1.0077971220 BCR:1.0077971220
2027_1_22   SR:0.098477 CR:1.0077971220 BCR:1.0077971220
2027_1_23   SR:0.088629 CR:1.0077971220 BCR:1.0077971220
2027_1_24   SR:0.079766 CR:1.0077971220 BCR:1.0077971220
2027_1_25   SR:0.071790 CR:1.0077971220 BCR:1.0077971220
2027_1_26   SR:0.064611 CR:1.0077971220 BCR:1.0077971220
2027_1_27   SR:0.058150 CR:1.0077971220 BCR:1.0077971220
2027_1_28   SR:0.052335 CR:1.0077971220 BCR:1.0077971220
2027_1_29   SR:0.047101 CR:1.0077971220 BCR:1.0077971220
2027_1_30   SR:0.042391 CR:1.0077971220 BCR:1.0077971220
2027_1_31   SR:0.038152 CR:1.0077971220 BCR:1.0077971220
2027_1_32   SR:0.034337 CR:1.0077971220 BCR:1.0077971220
2027_1_33   SR:0.030903 CR:1.0077971220 BCR:1.0077971220
2027_1_34   SR:0.027813 CR:1.0077971220 BCR:1.0077971220
2027_1_35   SR:0.025032 CR:1.0077971220 BCR:1.0077971220
2027_1_36   SR:0.022528 CR:1.0077971220 BCR:1.0077971220
2027_1_37   SR:0.020276 CR:1.0077971220 BCR:1.0077971220
2027_1_38   SR:0.018248 CR:1.0077971220 BCR:1.0077971220
2027_1_39   SR:0.016423 CR:1.0077971220 BCR:1.0077971220
2027_1_40   SR:0.014781 CR:1.0077971220 BCR:1.0077971220
2027_1_41   SR:0.013303 CR:1.0077971220 BCR:1.0077971220
2027_1_42   SR:0.011973 CR:1.0077971220 BCR:1.0077971220
2027_1_43   SR:0.010775 CR:1.0077971220 BCR:1.0077971220
2027_1_44   SR:0.009698 CR:1.0077971220 BCR:1.0077971220
2027_1_45   SR:0.008728 CR:1.0077971220 BCR:1.0077971220
2027_1_46   SR:0.007855 CR:1.0077971220 BCR:1.0077971220
2027_1_47   SR:0.007070 CR:1.0077971220 BCR:1.0077971220
2027_1_48   SR:0.006363 CR:1.0077971220 BCR:1.0077971220
2027_1_49   SR:0.005726 CR:1.0077971220 BCR:1.0077971220
2027_1_50   SR:0.005154 CR:1.0077971220 BCR:1.0077971220
2027_1_51   SR:0.004638 CR:1.0077971220 BCR:1.0077971220
2027_1_52   SR:0.004175 CR:1.0077971220 BCR:1.0077971220
2027_1_53   SR:0.003757 CR:1.0077971220 BCR:1.0077971220
2027_1_54   SR:0.003381 CR:1.0077971220 BCR:1.0077971220
2027_1_55   SR:0.003043 CR:1.0077971220 BCR:1.0077971220
2027_1_56   SR:0.002739 CR:1.0077971220 BCR:1.0077971220
2027_1_57   SR:0.002465 CR:1.0077971220 BCR:1.0077971220
2027_1_58   SR:0.002219 CR:1.0077971220 BCR:1.0077971220
2027_1_59   SR:0.001997 CR:1.0077971220 BCR:1.0077971220
2027_1_60   SR:0.001797 CR:1.0077971220 BCR:1.0077971220
2027_1_61   SR:0.001617 CR:1.0077971220 BCR:1.0077971220
2027_1_62   SR:0.001456 CR:1.0077971220 BCR:1.0077971220
2027_1_63   SR:0.001310 CR:1.0077971220 BCR:1.0077971220
2027_1_64   SR:0.001179 CR:1.0077971220 BCR:1.0077971220
2027_1_65   SR:0.001061 CR:1.0077971220 BCR:1.0077971220
2027_1_66   SR:0.000955 CR:1.0077971220 BCR:1.0077971220
2027_1_67   SR:0.000860 CR:1.0077971220 BCR:1.0077971220
2027_1_68   SR:0.000774 CR:1.0077971220 BCR:1.0077971220
2027_1_69   SR:0.000696 CR:1.0077971220 BCR:1.0077971220
2027_1_70   SR:0.000627 CR:1.0077971220 BCR:1.0077971220
2027_1_71   SR:0.000564 CR:1.0077971220 BCR:1.0077971220
2027_1_72   SR:0.000508 CR:1.0077971220 BCR:1.0077971220
2027_1_73   SR:0.000457 CR:1.0077971220 BCR:1.0077971220
2027_1_74   SR:0.000411 CR:1.0077971220 BCR:1.0077971220
2027_1_75   SR:0.000370 CR:1.0077971220 BCR:1.0077971220
2027_1_76   SR:0.000333 CR:1.0077971220 BCR:1.0077971220
2027_1_77   SR:0.000300 CR:1.0077971220 BCR:1.0077971220
2027_1_78   SR:0.000270 CR:1.0077971220 BCR:1.0077971220
2027_1_79   SR:0.000243 CR:1.0077971220 BCR:1.0077971220
2027_1_80   SR:0.000218 CR:1.0077971220 BCR:1.0077971220
2027_1_81   SR:0.000197 CR:1.0077971220 BCR:1.0077971220
2027_1_82   SR:0.000177 CR:1.0077971220 BCR:1.0077971220
2027_1_83   SR:0.000159 CR:1.0077971220 BCR:1.0077971220
2027_1_84   SR:0.000143 CR:1.0077971220 BCR:1.0077971220
2027_1_85   SR:0.000129 CR:1.0077971220 BCR:1.0077971220
2027_1_86   SR:0.000116 CR:1.0077971220 BCR:1.0077971220
2027_1_87   SR:0.000104 CR:1.0077971220 BCR:1.0077971220
2027_1_88   SR:0.000094 CR:1.0077971220 BCR:1.0077971220
2027_1_89   SR:0.000085 CR:1.0077971220 BCR:1.0077971220
2027_1_90   SR:0.000076 CR:1.0077971220 BCR:1.0077971220
2027_1_91   SR:0.000069 CR:1.0077971220 BCR:1.0077971220
2027_1_92   SR:0.000062 CR:1.0077971220 BCR:1.0077971220
2027_1_93   SR:0.000056 CR:1.0077971220 BCR:1.0077971220
2027_1_94   SR:0.000050 CR:1.0077971220 BCR:1.0077971220
2027_1_95   SR:0.000045 CR:1.0077971220 BCR:1.0077971220
2027_1_96   SR:0.000040 CR:1.0077971220 BCR:1.0077971220
2027_1_97   SR:0.000036 CR:1.0077971220 BCR:1.0077971220
2027_1_98   SR:0.000033 CR:1.0077971220 BCR:1.0077971220
2027_1_99   SR:0.000030 CR:1.0077971220 BCR:1.0077971220
2027_1_100  SR:0.000027 CR:1.0077971220 BCR:1.0077971220
2027_1_101  SR:0.000024 CR:1.0077971220 BCR:1.0077971220
2027_1_102  SR:0.000022 CR:1.0077971220 BCR:1.0077971220
2027_1_103  SR:0.000019 CR:1.0077971220 BCR:1.0077971220
2027_1_104  SR:0.000017 CR:1.0077971220 BCR:1.0077971220
2027_1_105  SR:0.000016 CR:1.0077971220 BCR:1.0077971220
2027_1_106  SR:0.000014 CR:1.0077971220 BCR:1.0077971220
2027_1_107  SR:0.000013 CR:1.0077971220 BCR:1.0077971220
2027_1_108  SR:0.000011 CR:1.0077971220 BCR:1.0077971220
2027_1_109  SR:0.000010 CR:1.0077971220 BCR:1.0077971220
2027_1_110  SR:0.000009 CR:1.0077971220 BCR:1.0077971220
PRODUCER FINAL COMPLIANCE DELTA 0.007797
Target GHG Offset Mg -474805, Actual GHG Offset Mg -622768
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.100499
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.284683
2027 producer_abs_share_frac_pickup.BEV           = 0.044268
2027 producer_abs_share_frac_pickup.ICE           = 0.570550
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.100499 / 0.085191 (DELTA:0.015308)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.284683 / 0.299991 (DELTA:0.015308)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.044268 / 0.044268 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.570550 / 0.570550 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66308 / $66308 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59410 / $59410 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75955 / $75955 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63122 / $63122 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61558 / $66308 R:0.928366
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59410 / $59410 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71205 / $75955 R:0.937463
modified cross subsidized price / cost ALT pickup.ICE                 $63122 / $63122 R:1.000000

cross subsidized price / cost ALT BEV                                 $69258 / $69258 R:1.000000
cross subsidized price / cost ALT ICE                                 $61886 / $61886 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61210 / $61210 R:1.000000
cross subsidized price / cost ALT pickup                              $64046 / $64046 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62848 / $62848 R:1.000000

2027_1_1  SCORE:0.000000, CE:0.015308, 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 Ford
2028_0_0    SR:1.000000 CR:1.0078917742 BCR:1.0078917742
2028_0_1    SR:0.900000 CR:1.0078917742 BCR:1.0078917742
2028_0_2    SR:0.810000 CR:1.0078917742 BCR:1.0078917742
2028_0_3    SR:0.729000 CR:1.0078917742 BCR:1.0078917742
2028_0_4    SR:0.656100 CR:1.0078917742 BCR:1.0078917742
2028_0_5    SR:0.590490 CR:1.0078917742 BCR:1.0078917742
2028_0_6    SR:0.531441 CR:1.0078917742 BCR:1.0078917742
2028_0_7    SR:0.478297 CR:1.0078917742 BCR:1.0078917742
2028_0_8    SR:0.430467 CR:1.0078917742 BCR:1.0078917742
2028_0_9    SR:0.387420 CR:1.0078917742 BCR:1.0078917742
2028_0_10   SR:0.348678 CR:1.0078917742 BCR:1.0078917742
2028_0_11   SR:0.313811 CR:1.0078917742 BCR:1.0078917742
2028_0_12   SR:0.282430 CR:1.0078917742 BCR:1.0078917742
2028_0_13   SR:0.254187 CR:1.0078917742 BCR:1.0078917742
2028_0_14   SR:0.228768 CR:1.0078917742 BCR:1.0078917742
2028_0_15   SR:0.205891 CR:1.0078917742 BCR:1.0078917742
2028_0_16   SR:0.185302 CR:1.0078917742 BCR:1.0078917742
2028_0_17   SR:0.166772 CR:1.0077319145 BCR:1.0077319145
2028_0_18   SR:0.150095 CR:1.0075697899 BCR:1.0075697899
2028_0_19   SR:0.135085 CR:1.0065788031 BCR:1.0065788031
2028_0_20   SR:0.121577 CR:1.0065788031 BCR:1.0065788031
2028_0_21   SR:0.109419 CR:1.0065788031 BCR:1.0065788031
2028_0_22   SR:0.098477 CR:1.0065788031 BCR:1.0065788031
2028_0_23   SR:0.088629 CR:1.0063648224 BCR:1.0063648224
2028_0_24   SR:0.079766 CR:1.0063648224 BCR:1.0063648224
2028_0_25   SR:0.071790 CR:1.0063152313 BCR:1.0063152313
2028_0_26   SR:0.064611 CR:1.0057311058 BCR:1.0057311058
2028_0_27   SR:0.058150 CR:1.0057311058 BCR:1.0057311058
2028_0_28   SR:0.052335 CR:1.0057311058 BCR:1.0057311058
2028_0_29   SR:0.047101 CR:1.0057311058 BCR:1.0057311058
2028_0_30   SR:0.042391 CR:1.0057311058 BCR:1.0057311058
2028_0_31   SR:0.038152 CR:1.0057311058 BCR:1.0057311058
2028_0_32   SR:0.034337 CR:1.0057311058 BCR:1.0057311058
2028_0_33   SR:0.030903 CR:1.0056201220 BCR:1.0056201220
2028_0_34   SR:0.027813 CR:1.0056201220 BCR:1.0056201220
2028_0_35   SR:0.025032 CR:1.0055624247 BCR:1.0055624247
2028_0_36   SR:0.022528 CR:1.0055624247 BCR:1.0055624247
2028_0_37   SR:0.020276 CR:1.0055624247 BCR:1.0055624247
2028_0_38   SR:0.018248 CR:1.0055624247 BCR:1.0055624247
2028_0_39   SR:0.016423 CR:1.0055624247 BCR:1.0055624247
2028_0_40   SR:0.014781 CR:1.0055624247 BCR:1.0055624247
2028_0_41   SR:0.013303 CR:1.0055624247 BCR:1.0055624247
2028_0_42   SR:0.011973 CR:1.0055624247 BCR:1.0055624247
2028_0_43   SR:0.010775 CR:1.0055624247 BCR:1.0055624247
2028_0_44   SR:0.009698 CR:1.0055624247 BCR:1.0055624247
2028_0_45   SR:0.008728 CR:1.0055624247 BCR:1.0055624247
2028_0_46   SR:0.007855 CR:1.0055624247 BCR:1.0055624247
2028_0_47   SR:0.007070 CR:1.0055624247 BCR:1.0055624247
2028_0_48   SR:0.006363 CR:1.0055624247 BCR:1.0055624247
2028_0_49   SR:0.005726 CR:1.0055624247 BCR:1.0055624247
2028_0_50   SR:0.005154 CR:1.0055624247 BCR:1.0055624247
2028_0_51   SR:0.004638 CR:1.0055624247 BCR:1.0055624247
2028_0_52   SR:0.004175 CR:1.0055624247 BCR:1.0055624247
2028_0_53   SR:0.003757 CR:1.0055624247 BCR:1.0055624247
2028_0_54   SR:0.003381 CR:1.0055624247 BCR:1.0055624247
2028_0_55   SR:0.003043 CR:1.0055624247 BCR:1.0055624247
2028_0_56   SR:0.002739 CR:1.0055624247 BCR:1.0055624247
2028_0_57   SR:0.002465 CR:1.0055624247 BCR:1.0055624247
2028_0_58   SR:0.002219 CR:1.0055624247 BCR:1.0055624247
2028_0_59   SR:0.001997 CR:1.0055624247 BCR:1.0055624247
2028_0_60   SR:0.001797 CR:1.0055292845 BCR:1.0055292845
2028_0_61   SR:0.001617 CR:1.0055292845 BCR:1.0055292845
2028_0_62   SR:0.001456 CR:1.0055251122 BCR:1.0055251122
2028_0_63   SR:0.001310 CR:1.0055159330 BCR:1.0055159330
2028_0_64   SR:0.001179 CR:1.0055149794 BCR:1.0055149794
2028_0_65   SR:0.001061 CR:1.0055149794 BCR:1.0055149794
2028_0_66   SR:0.000955 CR:1.0054973364 BCR:1.0054973364
2028_0_67   SR:0.000860 CR:1.0054973364 BCR:1.0054973364
2028_0_68   SR:0.000774 CR:1.0054973364 BCR:1.0054973364
2028_0_69   SR:0.000696 CR:1.0054949522 BCR:1.0054949522
2028_0_70   SR:0.000627 CR:1.0054949522 BCR:1.0054949522
2028_0_71   SR:0.000564 CR:1.0054949522 BCR:1.0054949522
2028_0_72   SR:0.000508 CR:1.0054857731 BCR:1.0054857731
2028_0_73   SR:0.000457 CR:1.0054857731 BCR:1.0054857731
2028_0_74   SR:0.000411 CR:1.0054845810 BCR:1.0054845810
2028_0_75   SR:0.000370 CR:1.0054819584 BCR:1.0054819584
2028_0_76   SR:0.000333 CR:1.0054817200 BCR:1.0054817200
2028_0_77   SR:0.000300 CR:1.0054817200 BCR:1.0054817200
2028_0_78   SR:0.000270 CR:1.0054767132 BCR:1.0054767132
2028_0_79   SR:0.000243 CR:1.0054767132 BCR:1.0054767132
2028_0_80   SR:0.000218 CR:1.0054759979 BCR:1.0054759979
2028_0_81   SR:0.000197 CR:1.0054759979 BCR:1.0054759979
2028_0_82   SR:0.000177 CR:1.0054745674 BCR:1.0054745674
2028_0_83   SR:0.000159 CR:1.0054745674 BCR:1.0054745674
2028_0_84   SR:0.000143 CR:1.0054745674 BCR:1.0054745674
2028_0_85   SR:0.000129 CR:1.0054745674 BCR:1.0054745674
2028_0_86   SR:0.000116 CR:1.0054724216 BCR:1.0054724216
2028_0_87   SR:0.000104 CR:1.0054724216 BCR:1.0054724216
2028_0_88   SR:0.000094 CR:1.0054720640 BCR:1.0054720640
2028_0_89   SR:0.000085 CR:1.0054714680 BCR:1.0054714680
2028_0_90   SR:0.000076 CR:1.0054714680 BCR:1.0054714680
2028_0_91   SR:0.000069 CR:1.0054708719 BCR:1.0054708719
2028_0_92   SR:0.000062 CR:1.0054708719 BCR:1.0054708719
2028_0_93   SR:0.000056 CR:1.0054708719 BCR:1.0054708719
2028_0_94   SR:0.000050 CR:1.0054699183 BCR:1.0054699183
2028_0_95   SR:0.000045 CR:1.0054699183 BCR:1.0054699183
2028_0_96   SR:0.000040 CR:1.0054697990 BCR:1.0054697990
2028_0_97   SR:0.000036 CR:1.0054697990 BCR:1.0054697990
2028_0_98   SR:0.000033 CR:1.0054695606 BCR:1.0054695606
2028_0_99   SR:0.000030 CR:1.0054695606 BCR:1.0054695606
2028_0_100  SR:0.000027 CR:1.0054695606 BCR:1.0054695606
2028_0_101  SR:0.000024 CR:1.0054692030 BCR:1.0054692030
2028_0_102  SR:0.000022 CR:1.0054692030 BCR:1.0054692030
2028_0_103  SR:0.000019 CR:1.0054690838 BCR:1.0054690838
2028_0_104  SR:0.000017 CR:1.0054690838 BCR:1.0054690838
2028_0_105  SR:0.000016 CR:1.0054690838 BCR:1.0054690838
2028_0_106  SR:0.000014 CR:1.0054688454 BCR:1.0054688454
2028_0_107  SR:0.000013 CR:1.0054688454 BCR:1.0054688454
2028_0_108  SR:0.000011 CR:1.0054688454 BCR:1.0054688454
2028_0_109  SR:0.000010 CR:1.0054687262 BCR:1.0054687262
2028_0_110  SR:0.000009 CR:1.0054687262 BCR:1.0054687262
PRODUCER FINAL COMPLIANCE DELTA 0.005469
Target GHG Offset Mg -367795, Actual GHG Offset Mg -469290
Target Compliance Ratio 1.005, Actual Compliance Ratio 1.005
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.177003
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.207024
2028 producer_abs_share_frac_pickup.BEV           = 0.010323
2028 producer_abs_share_frac_pickup.ICE           = 0.605650
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               = 0.177003 / 0.111641 (DELTA:0.065362)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.207024 / 0.272386 (DELTA:0.065362)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.010323 / 0.148376 (DELTA:0.138052)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.605650 / 0.467598 (DELTA:0.138052)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64929 / $64929 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59354 / $59354 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73231 / $73231 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63021 / $63021 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59929 / $64929 R:0.922993
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59354 / $59354 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68231 / $73231 R:0.931724
modified cross subsidized price / cost ALT pickup.ICE                 $63021 / $63021 R:1.000000

cross subsidized price / cost ALT BEV                                 $65386 / $65386 R:1.000000
cross subsidized price / cost ALT ICE                                 $62087 / $62087 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61923 / $61923 R:1.000000
cross subsidized price / cost ALT pickup                              $63192 / $63192 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63750 / $63750 R:1.000000

2028_0_0  SCORE:0.037807, CE:0.138052, 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 Ford
2029_0_0    SR:1.000000 CR:1.0058120489 BCR:1.0058120489
2029_0_1    SR:0.900000 CR:1.0058120489 BCR:1.0058120489
2029_0_2    SR:0.810000 CR:1.0058120489 BCR:1.0058120489
2029_0_3    SR:0.729000 CR:1.0058120489 BCR:1.0058120489
2029_0_4    SR:0.656100 CR:1.0058120489 BCR:1.0058120489
2029_0_5    SR:0.590490 CR:1.0058120489 BCR:1.0058120489
2029_0_6    SR:0.531441 CR:1.0058120489 BCR:1.0058120489
2029_0_7    SR:0.478297 CR:1.0058120489 BCR:1.0058120489
2029_0_8    SR:0.430467 CR:1.0058120489 BCR:1.0058120489
2029_0_9    SR:0.387420 CR:1.0058120489 BCR:1.0058120489
2029_0_10   SR:0.348678 CR:1.0058120489 BCR:1.0058120489
2029_0_11   SR:0.313811 CR:1.0058120489 BCR:1.0058120489
2029_0_12   SR:0.282430 CR:1.0058120489 BCR:1.0058120489
2029_0_13   SR:0.254187 CR:1.0058120489 BCR:1.0058120489
2029_0_14   SR:0.228768 CR:1.0058120489 BCR:1.0058120489
2029_0_15   SR:0.205891 CR:1.0058120489 BCR:1.0058120489
2029_0_16   SR:0.185302 CR:1.0058120489 BCR:1.0058120489
2029_0_17   SR:0.166772 CR:1.0058120489 BCR:1.0058120489
2029_0_18   SR:0.150095 CR:1.0058120489 BCR:1.0058120489
2029_0_19   SR:0.135085 CR:1.0047466755 BCR:1.0047466755
2029_0_20   SR:0.121577 CR:1.0047466755 BCR:1.0047466755
2029_0_21   SR:0.109419 CR:1.0047466755 BCR:1.0047466755
2029_0_22   SR:0.098477 CR:1.0047466755 BCR:1.0047466755
2029_0_23   SR:0.088629 CR:1.0047466755 BCR:1.0047466755
2029_0_24   SR:0.079766 CR:1.0047466755 BCR:1.0047466755
2029_0_25   SR:0.071790 CR:1.0047466755 BCR:1.0047466755
2029_0_26   SR:0.064611 CR:1.0047466755 BCR:1.0047466755
2029_0_27   SR:0.058150 CR:1.0047466755 BCR:1.0047466755
2029_0_28   SR:0.052335 CR:1.0047466755 BCR:1.0047466755
2029_0_29   SR:0.047101 CR:1.0047466755 BCR:1.0047466755
2029_0_30   SR:0.042391 CR:1.0047466755 BCR:1.0047466755
2029_0_31   SR:0.038152 CR:1.0047466755 BCR:1.0047466755
2029_0_32   SR:0.034337 CR:1.0047466755 BCR:1.0047466755
2029_0_33   SR:0.030903 CR:1.0047466755 BCR:1.0047466755
2029_0_34   SR:0.027813 CR:1.0047466755 BCR:1.0047466755
2029_0_35   SR:0.025032 CR:1.0047466755 BCR:1.0047466755
2029_0_36   SR:0.022528 CR:1.0047466755 BCR:1.0047466755
2029_0_37   SR:0.020276 CR:1.0047466755 BCR:1.0047466755
2029_0_38   SR:0.018248 CR:1.0047466755 BCR:1.0047466755
2029_0_39   SR:0.016423 CR:1.0047466755 BCR:1.0047466755
2029_0_40   SR:0.014781 CR:1.0047466755 BCR:1.0047466755
2029_0_41   SR:0.013303 CR:1.0047466755 BCR:1.0047466755
2029_0_42   SR:0.011973 CR:1.0047466755 BCR:1.0047466755
2029_0_43   SR:0.010775 CR:1.0047466755 BCR:1.0047466755
2029_0_44   SR:0.009698 CR:1.0047466755 BCR:1.0047466755
2029_0_45   SR:0.008728 CR:1.0047466755 BCR:1.0047466755
2029_0_46   SR:0.007855 CR:1.0047466755 BCR:1.0047466755
2029_0_47   SR:0.007070 CR:1.0047466755 BCR:1.0047466755
2029_0_48   SR:0.006363 CR:1.0047466755 BCR:1.0047466755
2029_0_49   SR:0.005726 CR:1.0047466755 BCR:1.0047466755
2029_0_50   SR:0.005154 CR:1.0047466755 BCR:1.0047466755
2029_0_51   SR:0.004638 CR:1.0047466755 BCR:1.0047466755
2029_0_52   SR:0.004175 CR:1.0047466755 BCR:1.0047466755
2029_0_53   SR:0.003757 CR:1.0046689510 BCR:1.0046689510
2029_0_54   SR:0.003381 CR:1.0046689510 BCR:1.0046689510
2029_0_55   SR:0.003043 CR:1.0046594143 BCR:1.0046594143
2029_0_56   SR:0.002739 CR:1.0046384335 BCR:1.0046384335
2029_0_57   SR:0.002465 CR:1.0046372414 BCR:1.0046372414
2029_0_58   SR:0.002219 CR:1.0046372414 BCR:1.0046372414
2029_0_59   SR:0.001997 CR:1.0045959949 BCR:1.0045959949
2029_0_60   SR:0.001797 CR:1.0045959949 BCR:1.0045959949
2029_0_61   SR:0.001617 CR:1.0045959949 BCR:1.0045959949
2029_0_62   SR:0.001456 CR:1.0045914650 BCR:1.0045914650
2029_0_63   SR:0.001310 CR:1.0045914650 BCR:1.0045914650
2029_0_64   SR:0.001179 CR:1.0045914650 BCR:1.0045914650
2029_0_65   SR:0.001061 CR:1.0045695305 BCR:1.0045695305
2029_0_66   SR:0.000955 CR:1.0045695305 BCR:1.0045695305
2029_0_67   SR:0.000860 CR:1.0045666695 BCR:1.0045666695
2029_0_68   SR:0.000774 CR:1.0045609474 BCR:1.0045609474
2029_0_69   SR:0.000696 CR:1.0045605898 BCR:1.0045605898
2029_0_70   SR:0.000627 CR:1.0045605898 BCR:1.0045605898
2029_0_71   SR:0.000564 CR:1.0045489073 BCR:1.0045489073
2029_0_72   SR:0.000508 CR:1.0045489073 BCR:1.0045489073
2029_0_73   SR:0.000457 CR:1.0045473576 BCR:1.0045473576
2029_0_74   SR:0.000411 CR:1.0045473576 BCR:1.0045473576
2029_0_75   SR:0.000370 CR:1.0045442581 BCR:1.0045442581
2029_0_76   SR:0.000333 CR:1.0045442581 BCR:1.0045442581
2029_0_77   SR:0.000300 CR:1.0045442581 BCR:1.0045442581
2029_0_78   SR:0.000270 CR:1.0045442581 BCR:1.0045442581
2029_0_79   SR:0.000243 CR:1.0045402050 BCR:1.0045402050
2029_0_80   SR:0.000218 CR:1.0045397282 BCR:1.0045397282
2029_0_81   SR:0.000197 CR:1.0045397282 BCR:1.0045397282
2029_0_82   SR:0.000177 CR:1.0045361519 BCR:1.0045361519
2029_0_83   SR:0.000159 CR:1.0045361519 BCR:1.0045361519
2029_0_84   SR:0.000143 CR:1.0045356750 BCR:1.0045356750
2029_0_85   SR:0.000129 CR:1.0045356750 BCR:1.0045356750
2029_0_86   SR:0.000116 CR:1.0045347214 BCR:1.0045347214
2029_0_87   SR:0.000104 CR:1.0045347214 BCR:1.0045347214
2029_0_88   SR:0.000094 CR:1.0045347214 BCR:1.0045347214
2029_0_89   SR:0.000085 CR:1.0045329332 BCR:1.0045329332
2029_0_90   SR:0.000076 CR:1.0045329332 BCR:1.0045329332
2029_0_91   SR:0.000069 CR:1.0045326948 BCR:1.0045326948
2029_0_92   SR:0.000062 CR:1.0045326948 BCR:1.0045326948
2029_0_93   SR:0.000056 CR:1.0045320988 BCR:1.0045320988
2029_0_94   SR:0.000050 CR:1.0045320988 BCR:1.0045320988
2029_0_95   SR:0.000045 CR:1.0045320988 BCR:1.0045320988
2029_0_96   SR:0.000040 CR:1.0045312643 BCR:1.0045312643
2029_0_97   SR:0.000036 CR:1.0045312643 BCR:1.0045312643
2029_0_98   SR:0.000033 CR:1.0045312643 BCR:1.0045312643
2029_0_99   SR:0.000030 CR:1.0045311451 BCR:1.0045311451
2029_0_100  SR:0.000027 CR:1.0045311451 BCR:1.0045311451
2029_0_101  SR:0.000024 CR:1.0045311451 BCR:1.0045311451
2029_0_102  SR:0.000022 CR:1.0045307875 BCR:1.0045307875
2029_0_103  SR:0.000019 CR:1.0045307875 BCR:1.0045307875
2029_0_104  SR:0.000017 CR:1.0045307875 BCR:1.0045307875
2029_0_105  SR:0.000016 CR:1.0045306683 BCR:1.0045306683
2029_0_106  SR:0.000014 CR:1.0045306683 BCR:1.0045306683
2029_0_107  SR:0.000013 CR:1.0045305490 BCR:1.0045305490
2029_0_108  SR:0.000011 CR:1.0045304298 BCR:1.0045304298
2029_0_109  SR:0.000010 CR:1.0045304298 BCR:1.0045304298
2029_0_110  SR:0.000009 CR:1.0045303106 BCR:1.0045303106
PRODUCER FINAL COMPLIANCE DELTA 0.004530
Target GHG Offset Mg -269764, Actual GHG Offset Mg -346746
Target Compliance Ratio 1.005, Actual Compliance Ratio 1.005
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.245720
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.137670
2029 producer_abs_share_frac_pickup.BEV           = 0.027664
2029 producer_abs_share_frac_pickup.ICE           = 0.588946
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               = 0.245720 / 0.136950 (DELTA:0.108769)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.137670 / 0.246440 (DELTA:0.108769)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.027664 / 0.133656 (DELTA:0.105992)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.588946 / 0.482954 (DELTA:0.105992)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63958 / $63958 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59299 / $59299 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71341 / $71341 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62923 / $62923 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58708 / $63958 R:0.917916
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59299 / $59299 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66091 / $71341 R:0.926410
modified cross subsidized price / cost ALT pickup.ICE                 $62923 / $62923 R:1.000000

cross subsidized price / cost ALT BEV                                 $64706 / $64706 R:1.000000
cross subsidized price / cost ALT ICE                                 $62236 / $62236 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62285 / $62285 R:1.000000
cross subsidized price / cost ALT pickup                              $63300 / $63300 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63297 / $63297 R:1.000000

2029_0_0  SCORE:0.029027, CE:0.108769, 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 Ford
2030_0_0    SR:1.000000 CR:0.9960262999 BCR:0.9960262999
2030_0_1    SR:0.900000 CR:0.9960262999 BCR:0.9960262999
2030_0_2    SR:0.810000 CR:0.9960262999 BCR:0.9960262999
2030_0_3    SR:0.729000 CR:0.9960262999 BCR:0.9960262999
2030_0_4    SR:0.656100 CR:0.9960262999 BCR:0.9960262999
2030_0_5    SR:0.590490 CR:0.9960262999 BCR:0.9960262999
2030_0_6    SR:0.531441 CR:0.9960262999 BCR:0.9960262999
2030_0_7    SR:0.478297 CR:0.9960262999 BCR:0.9960262999
2030_0_8    SR:0.430467 CR:0.9960262999 BCR:0.9960262999
2030_0_9    SR:0.387420 CR:0.9960262999 BCR:0.9960262999
2030_0_10   SR:0.348678 CR:0.9960262999 BCR:0.9960262999
2030_0_11   SR:0.313811 CR:0.9960262999 BCR:0.9960262999
2030_0_12   SR:0.282430 CR:0.9960262999 BCR:0.9960262999
2030_0_13   SR:0.254187 CR:0.9960262999 BCR:0.9960262999
2030_0_14   SR:0.228768 CR:0.9961922876 BCR:0.9961922876
2030_0_15   SR:0.205891 CR:0.9971858199 BCR:0.9971858199
2030_0_16   SR:0.185302 CR:0.9981221167 BCR:0.9981221167
2030_0_17   SR:0.166772 CR:1.0006490690 BCR:1.0006490690
2030_0_18   SR:0.150095 CR:0.9997269856 BCR:0.9997269856
2030_0_19   SR:0.135085 CR:0.9999825655 BCR:0.9999825655
2030_0_20   SR:0.121577 CR:0.9999825655 BCR:0.9999825655
2030_0_21   SR:0.109419 CR:0.9999825655 BCR:0.9999825655
2030_0_22   SR:0.098477 CR:0.9999825655 BCR:0.9999825655
2030_0_23   SR:0.088629 CR:0.9999825655 BCR:0.9999825655
2030_0_24   SR:0.079766 CR:0.9999825655 BCR:0.9999825655
2030_0_25   SR:0.071790 CR:0.9999825655 BCR:0.9999825655
2030_0_26   SR:0.064611 CR:0.9999825655 BCR:0.9999825655
2030_0_27   SR:0.058150 CR:0.9999825655 BCR:0.9999825655
2030_0_28   SR:0.052335 CR:0.9999825655 BCR:0.9999825655
2030_0_29   SR:0.047101 CR:0.9999825655 BCR:0.9999825655
2030_0_30   SR:0.042391 CR:0.9999825655 BCR:0.9999825655
2030_0_31   SR:0.038152 CR:0.9999825655 BCR:0.9999825655
2030_0_32   SR:0.034337 CR:0.9999825655 BCR:0.9999825655
2030_0_33   SR:0.030903 CR:0.9999825655 BCR:0.9999825655
2030_0_34   SR:0.027813 CR:0.9999825655 BCR:0.9999825655
2030_0_35   SR:0.025032 CR:0.9999825655 BCR:0.9999825655
2030_0_36   SR:0.022528 CR:0.9999825655 BCR:0.9999825655
2030_0_37   SR:0.020276 CR:0.9999825655 BCR:0.9999825655
2030_0_38   SR:0.018248 CR:0.9999825655 BCR:0.9999825655
2030_0_39   SR:0.016423 CR:0.9999825655 BCR:0.9999825655
2030_0_40   SR:0.014781 CR:0.9999825655 BCR:0.9999825655
2030_0_41   SR:0.013303 CR:0.9999825655 BCR:0.9999825655
2030_0_42   SR:0.011973 CR:0.9999825655 BCR:0.9999825655
2030_0_43   SR:0.010775 CR:0.9999825655 BCR:0.9999825655
2030_0_44   SR:0.009698 CR:0.9999825655 BCR:0.9999825655
2030_0_45   SR:0.008728 CR:0.9999825655 BCR:0.9999825655
2030_0_46   SR:0.007855 CR:0.9999825655 BCR:0.9999825655
2030_0_47   SR:0.007070 CR:0.9999825655 BCR:0.9999825655
2030_0_48   SR:0.006363 CR:0.9999825655 BCR:0.9999825655
2030_0_49   SR:0.005726 CR:0.9999825655 BCR:0.9999825655
2030_0_50   SR:0.005154 CR:0.9999825655 BCR:0.9999825655
2030_0_51   SR:0.004638 CR:0.9999825655 BCR:0.9999825655
2030_0_52   SR:0.004175 CR:0.9999825655 BCR:0.9999825655
2030_0_53   SR:0.003757 CR:0.9999825655 BCR:0.9999825655
2030_0_54   SR:0.003381 CR:0.9999825655 BCR:0.9999825655
2030_0_55   SR:0.003043 CR:0.9999825655 BCR:0.9999825655
2030_0_56   SR:0.002739 CR:0.9999825655 BCR:0.9999825655
2030_0_57   SR:0.002465 CR:0.9999825655 BCR:0.9999825655
2030_0_58   SR:0.002219 CR:0.9999825655 BCR:0.9999825655
2030_0_59   SR:0.001997 CR:0.9999825655 BCR:0.9999825655
2030_0_60   SR:0.001797 CR:0.9999825655 BCR:0.9999825655
2030_0_61   SR:0.001617 CR:0.9999825655 BCR:0.9999825655
2030_0_62   SR:0.001456 CR:0.9999825655 BCR:0.9999825655
2030_0_63   SR:0.001310 CR:0.9999825655 BCR:0.9999825655
2030_0_64   SR:0.001179 CR:0.9999825655 BCR:0.9999825655
2030_0_65   SR:0.001061 CR:0.9999825655 BCR:0.9999825655
2030_0_66   SR:0.000955 CR:0.9999825655 BCR:0.9999825655
2030_0_67   SR:0.000860 CR:0.9999825655 BCR:0.9999825655
2030_0_68   SR:0.000774 CR:0.9999987431 BCR:0.9999987431
2030_0_69   SR:0.000696 CR:0.9999987945 BCR:0.9999987945
2030_0_70   SR:0.000627 CR:0.9999987989 BCR:0.9999987989
2030_0_71   SR:0.000564 CR:0.9999987989 BCR:0.9999987989
2030_0_72   SR:0.000508 CR:0.9999987989 BCR:0.9999987989
2030_0_73   SR:0.000457 CR:0.9999987989 BCR:0.9999987989
2030_0_74   SR:0.000411 CR:0.9999997710 BCR:0.9999997710
2030_0_75   SR:0.000370 CR:0.9999997738 BCR:0.9999997738
2030_0_76   SR:0.000333 CR:0.9999997738 BCR:0.9999997738
2030_0_77   SR:0.000300 CR:0.9999997738 BCR:0.9999997738
2030_0_78   SR:0.000270 CR:0.9999997738 BCR:0.9999997738
2030_0_79   SR:0.000243 CR:0.9999997738 BCR:0.9999997738
2030_0_80   SR:0.000218 CR:0.9999997738 BCR:0.9999997738
2030_0_81   SR:0.000197 CR:0.9999997738 BCR:0.9999997738
2030_0_82   SR:0.000177 CR:0.9999997738 BCR:0.9999997738
2030_0_83   SR:0.000159 CR:0.9999997738 BCR:0.9999997738
2030_0_84   SR:0.000143 CR:0.9999997738 BCR:0.9999997738
2030_0_85   SR:0.000129 CR:0.9999997738 BCR:0.9999997738
2030_0_86   SR:0.000116 CR:0.9999997738 BCR:0.9999997738
2030_0_87   SR:0.000104 CR:0.9999997738 BCR:0.9999997738
2030_0_88   SR:0.000094 CR:0.9999997738 BCR:0.9999997738
2030_0_89   SR:0.000085 CR:0.9999997738 BCR:0.9999997738
2030_0_90   SR:0.000076 CR:0.9999997738 BCR:0.9999997738
2030_0_91   SR:0.000069 CR:0.9999997738 BCR:0.9999997738
2030_0_92   SR:0.000062 CR:0.9999997738 BCR:0.9999997738
2030_0_93   SR:0.000056 CR:0.9999997738 BCR:0.9999997738
2030_0_94   SR:0.000050 CR:0.9999997738 BCR:0.9999997738
2030_0_95   SR:0.000045 CR:0.9999997738 BCR:0.9999997738
2030_0_96   SR:0.000040 CR:0.9999997738 BCR:0.9999997738
2030_0_97   SR:0.000036 CR:0.9999997738 BCR:0.9999997738
2030_0_98   SR:0.000033 CR:0.9999998036 BCR:0.9999998036
2030_0_99   SR:0.000030 CR:0.9999998036 BCR:0.9999998036
2030_0_100  SR:0.000027 CR:0.9999998036 BCR:0.9999998036
2030_0_101  SR:0.000024 CR:1.0000001049 BCR:1.0000001049
2030_0_102  SR:0.000022 CR:1.0000001049 BCR:1.0000001049
2030_0_103  SR:0.000019 CR:1.0000001049 BCR:1.0000001049
2030_0_104  SR:0.000017 CR:1.0000001049 BCR:1.0000001049
2030_0_105  SR:0.000016 CR:0.9999999247 BCR:0.9999999247
2030_0_106  SR:0.000014 CR:0.9999999247 BCR:0.9999999247
2030_0_107  SR:0.000013 CR:0.9999999247 BCR:0.9999999247
2030_0_108  SR:0.000011 CR:0.9999999247 BCR:0.9999999247
2030_0_109  SR:0.000010 CR:0.9999999847 BCR:0.9999999847
2030_0_110  SR:0.000009 CR:0.9999999847 BCR:0.9999999847
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 165598, Actual GHG Offset Mg 165598
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.314031
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.068511
2030 producer_abs_share_frac_pickup.BEV           = 0.004713
2030 producer_abs_share_frac_pickup.ICE           = 0.612745
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               = 0.314031 / 0.168668 (DELTA:0.145363)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.068511 / 0.213874 (DELTA:0.145363)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004713 / 0.151194 (DELTA:0.146481)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.612745 / 0.466264 (DELTA:0.146481)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64037 / $64037 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60640 / $60640 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71967 / $71967 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63584 / $63584 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58537 / $64037 R:0.914113
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60640 / $60640 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66467 / $71967 R:0.923576
modified cross subsidized price / cost ALT pickup.ICE                 $63584 / $63584 R:1.000000

cross subsidized price / cost ALT BEV                                 $64154 / $64154 R:1.000000
cross subsidized price / cost ALT ICE                                 $63288 / $63288 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63429 / $63429 R:1.000000
cross subsidized price / cost ALT pickup                              $63648 / $63648 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64298 / $64298 R:1.000000

2030_0_0  SCORE:0.040115, CE:0.146481, 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 Ford
2031_0_0    SR:1.000000 CR:0.9955264657 BCR:0.9955264657
2031_0_1    SR:0.900000 CR:0.9955264789 BCR:0.9955264789
2031_0_2    SR:0.810000 CR:0.9955264789 BCR:0.9955264789
2031_0_3    SR:0.729000 CR:0.9955264789 BCR:0.9955264789
2031_0_4    SR:0.656100 CR:0.9955264789 BCR:0.9955264789
2031_0_5    SR:0.590490 CR:0.9955264789 BCR:0.9955264789
2031_0_6    SR:0.531441 CR:0.9955264789 BCR:0.9955264789
2031_0_7    SR:0.478297 CR:0.9955264789 BCR:0.9955264789
2031_0_8    SR:0.430467 CR:0.9955264789 BCR:0.9955264789
2031_0_9    SR:0.387420 CR:0.9955264789 BCR:0.9955264789
2031_0_10   SR:0.348678 CR:0.9955264789 BCR:0.9955264789
2031_0_11   SR:0.313811 CR:0.9955264789 BCR:0.9955264789
2031_0_12   SR:0.282430 CR:0.9955264789 BCR:0.9955264789
2031_0_13   SR:0.254187 CR:0.9955264789 BCR:0.9955264789
2031_0_14   SR:0.228768 CR:0.9955264789 BCR:0.9955264789
2031_0_15   SR:0.205891 CR:0.9955264789 BCR:0.9955264789
2031_0_16   SR:0.185302 CR:0.9987421572 BCR:0.9987421572
2031_0_17   SR:0.166772 CR:0.9998969818 BCR:0.9998969818
2031_0_18   SR:0.150095 CR:0.9998969818 BCR:0.9998969818
2031_0_19   SR:0.135085 CR:0.9998969818 BCR:0.9998969818
2031_0_20   SR:0.121577 CR:0.9998969818 BCR:0.9998969818
2031_0_21   SR:0.109419 CR:0.9998969818 BCR:0.9998969818
2031_0_22   SR:0.098477 CR:0.9998969818 BCR:0.9998969818
2031_0_23   SR:0.088629 CR:0.9998969818 BCR:0.9998969818
2031_0_24   SR:0.079766 CR:0.9998969818 BCR:0.9998969818
2031_0_25   SR:0.071790 CR:0.9998969818 BCR:0.9998969818
2031_0_26   SR:0.064611 CR:0.9998969818 BCR:0.9998969818
2031_0_27   SR:0.058150 CR:0.9998969818 BCR:0.9998969818
2031_0_28   SR:0.052335 CR:0.9998969818 BCR:0.9998969818
2031_0_29   SR:0.047101 CR:0.9998969818 BCR:0.9998969818
2031_0_30   SR:0.042391 CR:0.9998969818 BCR:0.9998969818
2031_0_31   SR:0.038152 CR:0.9998969818 BCR:0.9998969818
2031_0_32   SR:0.034337 CR:0.9998969818 BCR:0.9998969818
2031_0_33   SR:0.030903 CR:0.9998969818 BCR:0.9998969818
2031_0_34   SR:0.027813 CR:0.9998969818 BCR:0.9998969818
2031_0_35   SR:0.025032 CR:0.9998969818 BCR:0.9998969818
2031_0_36   SR:0.022528 CR:0.9998969818 BCR:0.9998969818
2031_0_37   SR:0.020276 CR:0.9998969818 BCR:0.9998969818
2031_0_38   SR:0.018248 CR:0.9998969818 BCR:0.9998969818
2031_0_39   SR:0.016423 CR:0.9998969818 BCR:0.9998969818
2031_0_40   SR:0.014781 CR:0.9999925301 BCR:0.9999925301
2031_0_41   SR:0.013303 CR:0.9999925413 BCR:0.9999925413
2031_0_42   SR:0.011973 CR:0.9999925413 BCR:0.9999925413
2031_0_43   SR:0.010775 CR:0.9999925413 BCR:0.9999925413
2031_0_44   SR:0.009698 CR:0.9999925413 BCR:0.9999925413
2031_0_45   SR:0.008728 CR:0.9999925413 BCR:0.9999925413
2031_0_46   SR:0.007855 CR:0.9999925413 BCR:0.9999925413
2031_0_47   SR:0.007070 CR:0.9999925413 BCR:0.9999925413
2031_0_48   SR:0.006363 CR:0.9999925413 BCR:0.9999925413
2031_0_49   SR:0.005726 CR:0.9999925413 BCR:0.9999925413
2031_0_50   SR:0.005154 CR:0.9999985048 BCR:0.9999985048
2031_0_51   SR:0.004638 CR:0.9999985048 BCR:0.9999985048
2031_0_52   SR:0.004175 CR:0.9999985048 BCR:0.9999985048
2031_0_53   SR:0.003757 CR:0.9999985048 BCR:0.9999985048
2031_0_54   SR:0.003381 CR:0.9999985048 BCR:0.9999985048
2031_0_55   SR:0.003043 CR:0.9999985048 BCR:0.9999985048
2031_0_56   SR:0.002739 CR:0.9999985048 BCR:0.9999985048
2031_0_57   SR:0.002465 CR:0.9999985048 BCR:0.9999985048
2031_0_58   SR:0.002219 CR:0.9999985048 BCR:0.9999985048
2031_0_59   SR:0.001997 CR:0.9999985048 BCR:0.9999985048
2031_0_60   SR:0.001797 CR:0.9999985048 BCR:0.9999985048
2031_0_61   SR:0.001617 CR:0.9999985048 BCR:0.9999985048
2031_0_62   SR:0.001456 CR:0.9999985048 BCR:0.9999985048
2031_0_63   SR:0.001310 CR:0.9999985048 BCR:0.9999985048
2031_0_64   SR:0.001179 CR:0.9999985048 BCR:0.9999985048
2031_0_65   SR:0.001061 CR:0.9999985048 BCR:0.9999985048
2031_0_66   SR:0.000955 CR:0.9999985048 BCR:0.9999985048
2031_0_67   SR:0.000860 CR:0.9999985048 BCR:0.9999985048
2031_0_68   SR:0.000774 CR:0.9999985048 BCR:0.9999985048
2031_0_69   SR:0.000696 CR:0.9999985048 BCR:0.9999985048
2031_0_70   SR:0.000627 CR:0.9999985048 BCR:0.9999985048
2031_0_71   SR:0.000564 CR:0.9999985048 BCR:0.9999985048
2031_0_72   SR:0.000508 CR:0.9999985048 BCR:0.9999985048
2031_0_73   SR:0.000457 CR:0.9999985048 BCR:0.9999985048
2031_0_74   SR:0.000411 CR:0.9999985048 BCR:0.9999985048
2031_0_75   SR:0.000370 CR:0.9999985048 BCR:0.9999985048
2031_0_76   SR:0.000333 CR:0.9999985048 BCR:0.9999985048
2031_0_77   SR:0.000300 CR:0.9999985048 BCR:0.9999985048
2031_0_78   SR:0.000270 CR:0.9999985048 BCR:0.9999985048
2031_0_79   SR:0.000243 CR:0.9999985048 BCR:0.9999985048
2031_0_80   SR:0.000218 CR:0.9999985048 BCR:0.9999985048
2031_0_81   SR:0.000197 CR:0.9999985048 BCR:0.9999985048
2031_0_82   SR:0.000177 CR:0.9999985048 BCR:0.9999985048
2031_0_83   SR:0.000159 CR:0.9999996328 BCR:0.9999996328
2031_0_84   SR:0.000143 CR:0.9999996382 BCR:0.9999996382
2031_0_85   SR:0.000129 CR:0.9999996382 BCR:0.9999996382
2031_0_86   SR:0.000116 CR:0.9999997880 BCR:0.9999997880
2031_0_87   SR:0.000104 CR:0.9999997880 BCR:0.9999997880
2031_0_88   SR:0.000094 CR:0.9999997880 BCR:0.9999997880
2031_0_89   SR:0.000085 CR:0.9999997880 BCR:0.9999997880
2031_0_90   SR:0.000076 CR:0.9999997880 BCR:0.9999997880
2031_0_91   SR:0.000069 CR:0.9999997880 BCR:0.9999997880
2031_0_92   SR:0.000062 CR:0.9999997880 BCR:0.9999997880
2031_0_93   SR:0.000056 CR:0.9999997880 BCR:0.9999997880
2031_0_94   SR:0.000050 CR:0.9999997880 BCR:0.9999997880
2031_0_95   SR:0.000045 CR:0.9999997880 BCR:0.9999997880
2031_0_96   SR:0.000040 CR:0.9999997880 BCR:0.9999997880
2031_0_97   SR:0.000036 CR:1.0000000267 BCR:1.0000000267
2031_0_98   SR:0.000033 CR:1.0000000267 BCR:1.0000000267
2031_0_99   SR:0.000030 CR:1.0000000267 BCR:1.0000000267
2031_0_100  SR:0.000027 CR:1.0000000232 BCR:1.0000000232
2031_0_101  SR:0.000024 CR:1.0000000232 BCR:1.0000000232
2031_0_102  SR:0.000022 CR:1.0000000232 BCR:1.0000000232
2031_0_103  SR:0.000019 CR:1.0000000029 BCR:1.0000000029
2031_0_104  SR:0.000017 CR:1.0000000029 BCR:1.0000000029
2031_0_105  SR:0.000016 CR:1.0000000029 BCR:1.0000000029
2031_0_106  SR:0.000014 CR:1.0000000029 BCR:1.0000000029
2031_0_107  SR:0.000013 CR:1.0000000029 BCR:1.0000000029
2031_0_108  SR:0.000011 CR:1.0000000029 BCR:1.0000000029
2031_0_109  SR:0.000010 CR:1.0000000029 BCR:1.0000000029
2031_0_110  SR:0.000009 CR:1.0000000029 BCR:1.0000000029
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 164127, Actual GHG Offset Mg 164127
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.374081
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.007231
2031 producer_abs_share_frac_pickup.BEV           = 0.033598
2031 producer_abs_share_frac_pickup.ICE           = 0.585090
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               = 0.374081 / 0.236759 (DELTA:0.137322)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.007231 / 0.144553 (DELTA:0.137322)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.033598 / 0.128460 (DELTA:0.094862)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.585090 / 0.490229 (DELTA:0.094862)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64232 / $64232 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59192 / $59192 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72822 / $72822 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63486 / $63486 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58482 / $64232 R:0.910482
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59192 / $59192 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67072 / $72822 R:0.921041
modified cross subsidized price / cost ALT pickup.ICE                 $63486 / $63486 R:1.000000

cross subsidized price / cost ALT BEV                                 $64940 / $64940 R:1.000000
cross subsidized price / cost ALT ICE                                 $63434 / $63434 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64137 / $64137 R:1.000000
cross subsidized price / cost ALT pickup                              $63993 / $63993 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64241 / $64241 R:1.000000

2031_0_0  SCORE:0.025979, CE:0.137322, 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 Ford
2032_0_0    SR:1.000000 CR:0.9965524036 BCR:0.9965524036
2032_0_1    SR:0.900000 CR:0.9965524036 BCR:0.9965524036
2032_0_2    SR:0.810000 CR:0.9965524036 BCR:0.9965524036
2032_0_3    SR:0.729000 CR:0.9965524036 BCR:0.9965524036
2032_0_4    SR:0.656100 CR:0.9965524036 BCR:0.9965524036
2032_0_5    SR:0.590490 CR:0.9965524036 BCR:0.9965524036
2032_0_6    SR:0.531441 CR:0.9965524036 BCR:0.9965524036
2032_0_7    SR:0.478297 CR:0.9965524036 BCR:0.9965524036
2032_0_8    SR:0.430467 CR:0.9965524036 BCR:0.9965524036
2032_0_9    SR:0.387420 CR:0.9965524036 BCR:0.9965524036
2032_0_10   SR:0.348678 CR:0.9965524036 BCR:0.9965524036
2032_0_11   SR:0.313811 CR:0.9965524036 BCR:0.9965524036
2032_0_12   SR:0.282430 CR:0.9965524036 BCR:0.9965524036
2032_0_13   SR:0.254187 CR:0.9966209633 BCR:0.9966209633
2032_0_14   SR:0.228768 CR:0.9992957451 BCR:0.9992957451
2032_0_15   SR:0.205891 CR:0.9992957514 BCR:0.9992957514
2032_0_16   SR:0.185302 CR:0.9992957640 BCR:0.9992957640
2032_0_17   SR:0.166772 CR:0.9992957703 BCR:0.9992957703
2032_0_18   SR:0.150095 CR:0.9992957703 BCR:0.9992957703
2032_0_19   SR:0.135085 CR:0.9992957703 BCR:0.9992957703
2032_0_20   SR:0.121577 CR:0.9992957703 BCR:0.9992957703
2032_0_21   SR:0.109419 CR:0.9992957703 BCR:0.9992957703
2032_0_22   SR:0.098477 CR:0.9992957703 BCR:0.9992957703
2032_0_23   SR:0.088629 CR:0.9992957703 BCR:0.9992957703
2032_0_24   SR:0.079766 CR:0.9993701642 BCR:0.9993701642
2032_0_25   SR:0.071790 CR:0.9994908588 BCR:0.9994908588
2032_0_26   SR:0.064611 CR:0.9994908780 BCR:0.9994908780
2032_0_27   SR:0.058150 CR:0.9994908780 BCR:0.9994908780
2032_0_28   SR:0.052335 CR:0.9994908780 BCR:0.9994908780
2032_0_29   SR:0.047101 CR:1.0003458279 BCR:1.0003458279
2032_0_30   SR:0.042391 CR:1.0001178110 BCR:1.0001178110
2032_0_31   SR:0.038152 CR:0.9999895924 BCR:0.9999895924
2032_0_32   SR:0.034337 CR:0.9999895924 BCR:0.9999895924
2032_0_33   SR:0.030903 CR:0.9999895924 BCR:0.9999895924
2032_0_34   SR:0.027813 CR:0.9999895924 BCR:0.9999895924
2032_0_35   SR:0.025032 CR:0.9999895924 BCR:0.9999895924
2032_0_36   SR:0.022528 CR:0.9999895924 BCR:0.9999895924
2032_0_37   SR:0.020276 CR:0.9999895924 BCR:0.9999895924
2032_0_38   SR:0.018248 CR:0.9999895924 BCR:0.9999895924
2032_0_39   SR:0.016423 CR:0.9999895924 BCR:0.9999895924
2032_0_40   SR:0.014781 CR:0.9999895924 BCR:0.9999895924
2032_0_41   SR:0.013303 CR:0.9999895924 BCR:0.9999895924
2032_0_42   SR:0.011973 CR:0.9999895924 BCR:0.9999895924
2032_0_43   SR:0.010775 CR:0.9999955253 BCR:0.9999955253
2032_0_44   SR:0.009698 CR:0.9999955317 BCR:0.9999955317
2032_0_45   SR:0.008728 CR:0.9999955762 BCR:0.9999955762
2032_0_46   SR:0.007855 CR:0.9999955762 BCR:0.9999955762
2032_0_47   SR:0.007070 CR:0.9999955762 BCR:0.9999955762
2032_0_48   SR:0.006363 CR:0.9999955762 BCR:0.9999955762
2032_0_49   SR:0.005726 CR:0.9999955762 BCR:0.9999955762
2032_0_50   SR:0.005154 CR:0.9999955762 BCR:0.9999955762
2032_0_51   SR:0.004638 CR:0.9999955762 BCR:0.9999955762
2032_0_52   SR:0.004175 CR:0.9999955762 BCR:0.9999955762
2032_0_53   SR:0.003757 CR:0.9999955762 BCR:0.9999955762
2032_0_54   SR:0.003381 CR:0.9999955762 BCR:0.9999955762
2032_0_55   SR:0.003043 CR:0.9999955762 BCR:0.9999955762
2032_0_56   SR:0.002739 CR:0.9999955762 BCR:0.9999955762
2032_0_57   SR:0.002465 CR:0.9999955762 BCR:0.9999955762
2032_0_58   SR:0.002219 CR:0.9999955762 BCR:0.9999955762
2032_0_59   SR:0.001997 CR:0.9999955762 BCR:0.9999955762
2032_0_60   SR:0.001797 CR:1.0000040385 BCR:1.0000040385
2032_0_61   SR:0.001617 CR:1.0000006290 BCR:1.0000006290
2032_0_62   SR:0.001456 CR:1.0000006290 BCR:1.0000006290
2032_0_63   SR:0.001310 CR:1.0000006290 BCR:1.0000006290
2032_0_64   SR:0.001179 CR:1.0000006290 BCR:1.0000006290
2032_0_65   SR:0.001061 CR:1.0000006290 BCR:1.0000006290
2032_0_66   SR:0.000955 CR:1.0000004945 BCR:1.0000004945
2032_0_67   SR:0.000860 CR:1.0000004753 BCR:1.0000004753
2032_0_68   SR:0.000774 CR:1.0000003727 BCR:1.0000003727
2032_0_69   SR:0.000696 CR:1.0000003727 BCR:1.0000003727
2032_0_70   SR:0.000627 CR:1.0000003727 BCR:1.0000003727
2032_0_71   SR:0.000564 CR:1.0000001296 BCR:1.0000001296
2032_0_72   SR:0.000508 CR:1.0000001229 BCR:1.0000001229
2032_0_73   SR:0.000457 CR:1.0000000211 BCR:1.0000000211
2032_0_74   SR:0.000411 CR:1.0000000141 BCR:1.0000000141
2032_0_75   SR:0.000370 CR:1.0000000141 BCR:1.0000000141
2032_0_76   SR:0.000333 CR:1.0000000141 BCR:1.0000000141
2032_0_77   SR:0.000300 CR:1.0000000141 BCR:1.0000000141
2032_0_78   SR:0.000270 CR:1.0000000141 BCR:1.0000000141
2032_0_79   SR:0.000243 CR:1.0000000141 BCR:1.0000000141
2032_0_80   SR:0.000218 CR:1.0000000141 BCR:1.0000000141
2032_0_81   SR:0.000197 CR:1.0000000141 BCR:1.0000000141
2032_0_82   SR:0.000177 CR:1.0000000141 BCR:1.0000000141
2032_0_83   SR:0.000159 CR:1.0000000141 BCR:1.0000000141
2032_0_84   SR:0.000143 CR:1.0000000141 BCR:1.0000000141
2032_0_85   SR:0.000129 CR:1.0000000141 BCR:1.0000000141
2032_0_86   SR:0.000116 CR:1.0000000141 BCR:1.0000000141
2032_0_87   SR:0.000104 CR:1.0000000057 BCR:1.0000000057
2032_0_88   SR:0.000094 CR:1.0000000036 BCR:1.0000000036
2032_0_89   SR:0.000085 CR:1.0000000036 BCR:1.0000000036
2032_0_90   SR:0.000076 CR:1.0000000036 BCR:1.0000000036
2032_0_91   SR:0.000069 CR:1.0000000036 BCR:1.0000000036
2032_0_92   SR:0.000062 CR:1.0000000036 BCR:1.0000000036
2032_0_93   SR:0.000056 CR:1.0000000036 BCR:1.0000000036
2032_0_94   SR:0.000050 CR:1.0000000005 BCR:1.0000000005
2032_0_95   SR:0.000045 CR:1.0000000005 BCR:1.0000000005
2032_0_96   SR:0.000040 CR:1.0000000005 BCR:1.0000000005
2032_0_97   SR:0.000036 CR:1.0000000005 BCR:1.0000000005
2032_0_98   SR:0.000033 CR:1.0000000005 BCR:1.0000000005
2032_0_99   SR:0.000030 CR:1.0000000005 BCR:1.0000000005
2032_0_100  SR:0.000027 CR:1.0000000005 BCR:1.0000000005
2032_0_101  SR:0.000024 CR:1.0000000005 BCR:1.0000000005
2032_0_102  SR:0.000022 CR:1.0000000005 BCR:1.0000000005
2032_0_103  SR:0.000019 CR:1.0000000005 BCR:1.0000000005
2032_0_104  SR:0.000017 CR:1.0000000005 BCR:1.0000000005
2032_0_105  SR:0.000016 CR:1.0000000005 BCR:1.0000000005
2032_0_106  SR:0.000014 CR:1.0000000005 BCR:1.0000000005
2032_0_107  SR:0.000013 CR:1.0000000005 BCR:1.0000000005
2032_0_108  SR:0.000011 CR:1.0000000005 BCR:1.0000000005
2032_0_109  SR:0.000010 CR:1.0000000005 BCR:1.0000000005
2032_0_110  SR:0.000009 CR:1.0000000005 BCR:1.0000000005
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 443870, Actual GHG Offset Mg 443870
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.380508
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000032
2032 producer_abs_share_frac_pickup.BEV           = 0.093188
2032 producer_abs_share_frac_pickup.ICE           = 0.526271
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               = 0.380508 / 0.297216 (DELTA:0.083292)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000032 / 0.083324 (DELTA:0.083292)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.093188 / 0.157532 (DELTA:0.064343)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.526271 / 0.461928 (DELTA:0.064343)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64524 / $64524 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59140 / $59140 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73866 / $73866 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63907 / $63907 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58524 / $64524 R:0.907011
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59140 / $59140 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67866 / $73866 R:0.918773
modified cross subsidized price / cost ALT pickup.ICE                 $63907 / $63907 R:1.000000

cross subsidized price / cost ALT BEV                                 $66362 / $66362 R:1.000000
cross subsidized price / cost ALT ICE                                 $63907 / $63907 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64523 / $64523 R:1.000000
cross subsidized price / cost ALT pickup                              $65406 / $65406 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65262 / $65262 R:1.000000

2032_0_0  SCORE:0.017621, CE:0.083292, 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 Ford
2033_0_0    SR:1.000000 CR:0.9986546049 BCR:0.9986546049
2033_0_1    SR:0.900000 CR:0.9986546074 BCR:0.9986546074
2033_0_2    SR:0.810000 CR:0.9986546074 BCR:0.9986546074
2033_0_3    SR:0.729000 CR:0.9986546074 BCR:0.9986546074
2033_0_4    SR:0.656100 CR:0.9986546074 BCR:0.9986546074
2033_0_5    SR:0.590490 CR:0.9986546074 BCR:0.9986546074
2033_0_6    SR:0.531441 CR:0.9986546074 BCR:0.9986546074
2033_0_7    SR:0.478297 CR:0.9986546074 BCR:0.9986546074
2033_0_8    SR:0.430467 CR:0.9986546074 BCR:0.9986546074
2033_0_9    SR:0.387420 CR:0.9986546074 BCR:0.9986546074
2033_0_10   SR:0.348678 CR:0.9993019393 BCR:0.9993019393
2033_0_11   SR:0.313811 CR:0.9993019393 BCR:0.9993019393
2033_0_12   SR:0.282430 CR:0.9993019393 BCR:0.9993019393
2033_0_13   SR:0.254187 CR:0.9993019393 BCR:0.9993019393
2033_0_14   SR:0.228768 CR:0.9993019393 BCR:0.9993019393
2033_0_15   SR:0.205891 CR:0.9993019393 BCR:0.9993019393
2033_0_16   SR:0.185302 CR:1.0003078881 BCR:1.0003078881
2033_0_17   SR:0.166772 CR:1.0003078881 BCR:1.0003078881
2033_0_18   SR:0.150095 CR:1.0003078881 BCR:1.0003078881
2033_0_19   SR:0.135085 CR:1.0003078881 BCR:1.0003078881
2033_0_20   SR:0.121577 CR:0.9997129134 BCR:0.9997129134
2033_0_21   SR:0.109419 CR:0.9997129134 BCR:0.9997129134
2033_0_22   SR:0.098477 CR:0.9997129134 BCR:0.9997129134
2033_0_23   SR:0.088629 CR:0.9997129134 BCR:0.9997129134
2033_0_24   SR:0.079766 CR:0.9997129134 BCR:0.9997129134
2033_0_25   SR:0.071790 CR:0.9997129134 BCR:0.9997129134
2033_0_26   SR:0.064611 CR:0.9997129134 BCR:0.9997129134
2033_0_27   SR:0.058150 CR:0.9997129134 BCR:0.9997129134
2033_0_28   SR:0.052335 CR:0.9997129134 BCR:0.9997129134
2033_0_29   SR:0.047101 CR:0.9997129134 BCR:0.9997129134
2033_0_30   SR:0.042391 CR:0.9997129134 BCR:0.9997129134
2033_0_31   SR:0.038152 CR:0.9997129134 BCR:0.9997129134
2033_0_32   SR:0.034337 CR:0.9997129134 BCR:0.9997129134
2033_0_33   SR:0.030903 CR:0.9997129134 BCR:0.9997129134
2033_0_34   SR:0.027813 CR:0.9997129134 BCR:0.9997129134
2033_0_35   SR:0.025032 CR:0.9997129134 BCR:0.9997129134
2033_0_36   SR:0.022528 CR:0.9997129134 BCR:0.9997129134
2033_0_37   SR:0.020276 CR:0.9997129134 BCR:0.9997129134
2033_0_38   SR:0.018248 CR:0.9997129134 BCR:0.9997129134
2033_0_39   SR:0.016423 CR:0.9997129134 BCR:0.9997129134
2033_0_40   SR:0.014781 CR:0.9997129134 BCR:0.9997129134
2033_0_41   SR:0.013303 CR:0.9997129134 BCR:0.9997129134
2033_0_42   SR:0.011973 CR:0.9997129134 BCR:0.9997129134
2033_0_43   SR:0.010775 CR:0.9999990442 BCR:0.9999990442
2033_0_44   SR:0.009698 CR:0.9999990588 BCR:0.9999990588
2033_0_45   SR:0.008728 CR:0.9999990588 BCR:0.9999990588
2033_0_46   SR:0.007855 CR:0.9999990588 BCR:0.9999990588
2033_0_47   SR:0.007070 CR:0.9999990588 BCR:0.9999990588
2033_0_48   SR:0.006363 CR:0.9999990588 BCR:0.9999990588
2033_0_49   SR:0.005726 CR:0.9999990588 BCR:0.9999990588
2033_0_50   SR:0.005154 CR:0.9999990588 BCR:0.9999990588
2033_0_51   SR:0.004638 CR:0.9999990588 BCR:0.9999990588
2033_0_52   SR:0.004175 CR:0.9999990588 BCR:0.9999990588
2033_0_53   SR:0.003757 CR:0.9999990588 BCR:0.9999990588
2033_0_54   SR:0.003381 CR:0.9999990588 BCR:0.9999990588
2033_0_55   SR:0.003043 CR:0.9999990588 BCR:0.9999990588
2033_0_56   SR:0.002739 CR:0.9999990588 BCR:0.9999990588
2033_0_57   SR:0.002465 CR:0.9999990588 BCR:0.9999990588
2033_0_58   SR:0.002219 CR:0.9999990588 BCR:0.9999990588
2033_0_59   SR:0.001997 CR:0.9999990588 BCR:0.9999990588
2033_0_60   SR:0.001797 CR:0.9999990588 BCR:0.9999990588
2033_0_61   SR:0.001617 CR:0.9999990588 BCR:0.9999990588
2033_0_62   SR:0.001456 CR:0.9999990588 BCR:0.9999990588
2033_0_63   SR:0.001310 CR:0.9999990588 BCR:0.9999990588
2033_0_64   SR:0.001179 CR:0.9999990588 BCR:0.9999990588
2033_0_65   SR:0.001061 CR:0.9999990588 BCR:0.9999990588
2033_0_66   SR:0.000955 CR:0.9999990588 BCR:0.9999990588
2033_0_67   SR:0.000860 CR:0.9999990588 BCR:0.9999990588
2033_0_68   SR:0.000774 CR:0.9999990588 BCR:0.9999990588
2033_0_69   SR:0.000696 CR:0.9999990588 BCR:0.9999990588
2033_0_70   SR:0.000627 CR:0.9999990588 BCR:0.9999990588
2033_0_71   SR:0.000564 CR:0.9999990588 BCR:0.9999990588
2033_0_72   SR:0.000508 CR:0.9999999592 BCR:0.9999999592
2033_0_73   SR:0.000457 CR:0.9999999863 BCR:0.9999999863
2033_0_74   SR:0.000411 CR:0.9999999863 BCR:0.9999999863
2033_0_75   SR:0.000370 CR:0.9999999863 BCR:0.9999999863
2033_0_76   SR:0.000333 CR:0.9999999863 BCR:0.9999999863
2033_0_77   SR:0.000300 CR:0.9999999863 BCR:0.9999999863
2033_0_78   SR:0.000270 CR:0.9999999863 BCR:0.9999999863
2033_0_79   SR:0.000243 CR:0.9999999863 BCR:0.9999999863
2033_0_80   SR:0.000218 CR:0.9999999863 BCR:0.9999999863
2033_0_81   SR:0.000197 CR:0.9999999863 BCR:0.9999999863
2033_0_82   SR:0.000177 CR:0.9999999863 BCR:0.9999999863
2033_0_83   SR:0.000159 CR:0.9999999863 BCR:0.9999999863
2033_0_84   SR:0.000143 CR:0.9999999863 BCR:0.9999999863
2033_0_85   SR:0.000129 CR:0.9999999863 BCR:0.9999999863
2033_0_86   SR:0.000116 CR:0.9999999863 BCR:0.9999999863
2033_0_87   SR:0.000104 CR:0.9999999863 BCR:0.9999999863
2033_0_88   SR:0.000094 CR:0.9999999863 BCR:0.9999999863
2033_0_89   SR:0.000085 CR:0.9999999863 BCR:0.9999999863
2033_0_90   SR:0.000076 CR:0.9999999863 BCR:0.9999999863
2033_0_91   SR:0.000069 CR:0.9999999863 BCR:0.9999999863
2033_0_92   SR:0.000062 CR:0.9999999863 BCR:0.9999999863
2033_0_93   SR:0.000056 CR:0.9999999863 BCR:0.9999999863
2033_0_94   SR:0.000050 CR:0.9999999863 BCR:0.9999999863
2033_0_95   SR:0.000045 CR:0.9999999863 BCR:0.9999999863
2033_0_96   SR:0.000040 CR:0.9999999863 BCR:0.9999999863
2033_0_97   SR:0.000036 CR:0.9999999863 BCR:0.9999999863
2033_0_98   SR:0.000033 CR:0.9999999863 BCR:0.9999999863
2033_0_99   SR:0.000030 CR:0.9999999863 BCR:0.9999999863
2033_0_100  SR:0.000027 CR:0.9999999863 BCR:0.9999999863
2033_0_101  SR:0.000024 CR:0.9999999863 BCR:0.9999999863
2033_0_102  SR:0.000022 CR:0.9999999863 BCR:0.9999999863
2033_0_103  SR:0.000019 CR:0.9999999863 BCR:0.9999999863
2033_0_104  SR:0.000017 CR:0.9999999863 BCR:0.9999999863
2033_0_105  SR:0.000016 CR:0.9999999863 BCR:0.9999999863
2033_0_106  SR:0.000014 CR:0.9999999863 BCR:0.9999999863
2033_0_107  SR:0.000013 CR:0.9999999863 BCR:0.9999999863
2033_0_108  SR:0.000011 CR:0.9999999863 BCR:0.9999999863
2033_0_109  SR:0.000010 CR:0.9999999863 BCR:0.9999999863
2033_0_110  SR:0.000009 CR:0.9999999863 BCR:0.9999999863
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 150063, Actual GHG Offset Mg 150063
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.375459
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.003804
2033 producer_abs_share_frac_pickup.BEV           = 0.074955
2033 producer_abs_share_frac_pickup.ICE           = 0.545782
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.375459 / 0.303378 (DELTA:0.072081)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.003804 / 0.075885 (DELTA:0.072081)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.074955 / 0.157113 (DELTA:0.082158)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.545782 / 0.463624 (DELTA:0.082158)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64879 / $64879 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60468 / $60468 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75037 / $75037 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63963 / $63963 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64879 / $64879 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60468 / $60468 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75037 / $75037 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63963 / $63963 R:1.000000

cross subsidized price / cost ALT BEV                                 $66570 / $66570 R:1.000000
cross subsidized price / cost ALT ICE                                 $63939 / $63939 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64835 / $64835 R:1.000000
cross subsidized price / cost ALT pickup                              $65300 / $65300 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65716 / $65716 R:1.000000

2033_0_0  SCORE:0.022500, CE:0.082158, 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 Ford
2034_0_0    SR:1.000000 CR:0.9993467903 BCR:0.9993467903
2034_0_1    SR:0.900000 CR:0.9993467903 BCR:0.9993467903
2034_0_2    SR:0.810000 CR:0.9993467903 BCR:0.9993467903
2034_0_3    SR:0.729000 CR:0.9993467903 BCR:0.9993467903
2034_0_4    SR:0.656100 CR:0.9993467903 BCR:0.9993467903
2034_0_5    SR:0.590490 CR:0.9993467903 BCR:0.9993467903
2034_0_6    SR:0.531441 CR:0.9993467903 BCR:0.9993467903
2034_0_7    SR:0.478297 CR:0.9993467903 BCR:0.9993467903
2034_0_8    SR:0.430467 CR:0.9993467903 BCR:0.9993467903
2034_0_9    SR:0.387420 CR:0.9993467903 BCR:0.9993467903
2034_0_10   SR:0.348678 CR:0.9993467903 BCR:0.9993467903
2034_0_11   SR:0.313811 CR:0.9993467903 BCR:0.9993467903
2034_0_12   SR:0.282430 CR:0.9993467903 BCR:0.9993467903
2034_0_13   SR:0.254187 CR:0.9993467903 BCR:0.9993467903
2034_0_14   SR:0.228768 CR:0.9993467903 BCR:0.9993467903
2034_0_15   SR:0.205891 CR:0.9993467903 BCR:0.9993467903
2034_0_16   SR:0.185302 CR:0.9993467903 BCR:0.9993467903
2034_0_17   SR:0.166772 CR:0.9993467903 BCR:0.9993467903
2034_0_18   SR:0.150095 CR:0.9993467903 BCR:0.9993467903
2034_0_19   SR:0.135085 CR:0.9993467903 BCR:0.9993467903
2034_0_20   SR:0.121577 CR:0.9993467903 BCR:0.9993467903
2034_0_21   SR:0.109419 CR:0.9993467903 BCR:0.9993467903
2034_0_22   SR:0.098477 CR:0.9993467903 BCR:0.9993467903
2034_0_23   SR:0.088629 CR:0.9993467903 BCR:0.9993467903
2034_0_24   SR:0.079766 CR:0.9998104076 BCR:0.9998104076
2034_0_25   SR:0.071790 CR:0.9998104076 BCR:0.9998104076
2034_0_26   SR:0.064611 CR:0.9998104076 BCR:0.9998104076
2034_0_27   SR:0.058150 CR:0.9998104076 BCR:0.9998104076
2034_0_28   SR:0.052335 CR:0.9998104076 BCR:0.9998104076
2034_0_29   SR:0.047101 CR:0.9998104076 BCR:0.9998104076
2034_0_30   SR:0.042391 CR:0.9998104076 BCR:0.9998104076
2034_0_31   SR:0.038152 CR:0.9998527564 BCR:0.9998527564
2034_0_32   SR:0.034337 CR:0.9998527564 BCR:0.9998527564
2034_0_33   SR:0.030903 CR:0.9998527564 BCR:0.9998527564
2034_0_34   SR:0.027813 CR:0.9998527564 BCR:0.9998527564
2034_0_35   SR:0.025032 CR:0.9998527564 BCR:0.9998527564
2034_0_36   SR:0.022528 CR:0.9998527564 BCR:0.9998527564
2034_0_37   SR:0.020276 CR:0.9998527564 BCR:0.9998527564
2034_0_38   SR:0.018248 CR:0.9998527564 BCR:0.9998527564
2034_0_39   SR:0.016423 CR:0.9998527564 BCR:0.9998527564
2034_0_40   SR:0.014781 CR:0.9998527564 BCR:0.9998527564
2034_0_41   SR:0.013303 CR:0.9998527564 BCR:0.9998527564
2034_0_42   SR:0.011973 CR:0.9998660233 BCR:0.9998660233
2034_0_43   SR:0.010775 CR:0.9999922860 BCR:0.9999922860
2034_0_44   SR:0.009698 CR:0.9999922860 BCR:0.9999922860
2034_0_45   SR:0.008728 CR:0.9999922860 BCR:0.9999922860
2034_0_46   SR:0.007855 CR:0.9999922860 BCR:0.9999922860
2034_0_47   SR:0.007070 CR:0.9999922860 BCR:0.9999922860
2034_0_48   SR:0.006363 CR:0.9999922860 BCR:0.9999922860
2034_0_49   SR:0.005726 CR:0.9999922860 BCR:0.9999922860
2034_0_50   SR:0.005154 CR:0.9999922860 BCR:0.9999922860
2034_0_51   SR:0.004638 CR:0.9999922860 BCR:0.9999922860
2034_0_52   SR:0.004175 CR:0.9999922860 BCR:0.9999922860
2034_0_53   SR:0.003757 CR:0.9999922860 BCR:0.9999922860
2034_0_54   SR:0.003381 CR:0.9999922860 BCR:0.9999922860
2034_0_55   SR:0.003043 CR:0.9999922860 BCR:0.9999922860
2034_0_56   SR:0.002739 CR:0.9999922860 BCR:0.9999922860
2034_0_57   SR:0.002465 CR:0.9999922860 BCR:0.9999922860
2034_0_58   SR:0.002219 CR:0.9999922860 BCR:0.9999922860
2034_0_59   SR:0.001997 CR:0.9999922860 BCR:0.9999922860
2034_0_60   SR:0.001797 CR:0.9999922860 BCR:0.9999922860
2034_0_61   SR:0.001617 CR:0.9999922860 BCR:0.9999922860
2034_0_62   SR:0.001456 CR:0.9999922860 BCR:0.9999922860
2034_0_63   SR:0.001310 CR:0.9999922860 BCR:0.9999922860
2034_0_64   SR:0.001179 CR:0.9999922860 BCR:0.9999922860
2034_0_65   SR:0.001061 CR:0.9999939985 BCR:0.9999939985
2034_0_66   SR:0.000955 CR:0.9999939985 BCR:0.9999939985
2034_0_67   SR:0.000860 CR:0.9999939985 BCR:0.9999939985
2034_0_68   SR:0.000774 CR:0.9999939985 BCR:0.9999939985
2034_0_69   SR:0.000696 CR:0.9999939985 BCR:0.9999939985
2034_0_70   SR:0.000627 CR:0.9999939985 BCR:0.9999939985
2034_0_71   SR:0.000564 CR:0.9999939985 BCR:0.9999939985
2034_0_72   SR:0.000508 CR:0.9999939985 BCR:0.9999939985
2034_0_73   SR:0.000457 CR:0.9999939985 BCR:0.9999939985
2034_0_74   SR:0.000411 CR:1.0000048902 BCR:1.0000048902
2034_0_75   SR:0.000370 CR:1.0000037634 BCR:1.0000037634
2034_0_76   SR:0.000333 CR:1.0000028082 BCR:1.0000028082
2034_0_77   SR:0.000300 CR:1.0000019333 BCR:1.0000019333
2034_0_78   SR:0.000270 CR:1.0000011350 BCR:1.0000011350
2034_0_79   SR:0.000243 CR:1.0000004100 BCR:1.0000004100
2034_0_80   SR:0.000218 CR:1.0000000932 BCR:1.0000000932
2034_0_81   SR:0.000197 CR:1.0000000928 BCR:1.0000000928
2034_0_82   SR:0.000177 CR:1.0000000928 BCR:1.0000000928
2034_0_83   SR:0.000159 CR:1.0000000928 BCR:1.0000000928
2034_0_84   SR:0.000143 CR:1.0000000928 BCR:1.0000000928
2034_0_85   SR:0.000129 CR:1.0000000928 BCR:1.0000000928
2034_0_86   SR:0.000116 CR:1.0000000928 BCR:1.0000000928
2034_0_87   SR:0.000104 CR:1.0000000928 BCR:1.0000000928
2034_0_88   SR:0.000094 CR:1.0000000928 BCR:1.0000000928
2034_0_89   SR:0.000085 CR:1.0000000928 BCR:1.0000000928
2034_0_90   SR:0.000076 CR:1.0000000928 BCR:1.0000000928
2034_0_91   SR:0.000069 CR:1.0000000928 BCR:1.0000000928
2034_0_92   SR:0.000062 CR:1.0000000928 BCR:1.0000000928
2034_0_93   SR:0.000056 CR:1.0000000928 BCR:1.0000000928
2034_0_94   SR:0.000050 CR:1.0000000928 BCR:1.0000000928
2034_0_95   SR:0.000045 CR:0.9999999610 BCR:0.9999999610
2034_0_96   SR:0.000040 CR:0.9999999610 BCR:0.9999999610
2034_0_97   SR:0.000036 CR:1.0000000340 BCR:1.0000000340
2034_0_98   SR:0.000033 CR:1.0000000240 BCR:1.0000000240
2034_0_99   SR:0.000030 CR:1.0000000240 BCR:1.0000000240
2034_0_100  SR:0.000027 CR:1.0000000240 BCR:1.0000000240
2034_0_101  SR:0.000024 CR:1.0000000240 BCR:1.0000000240
2034_0_102  SR:0.000022 CR:1.0000000240 BCR:1.0000000240
2034_0_103  SR:0.000019 CR:1.0000000240 BCR:1.0000000240
2034_0_104  SR:0.000017 CR:1.0000000240 BCR:1.0000000240
2034_0_105  SR:0.000016 CR:1.0000000240 BCR:1.0000000240
2034_0_106  SR:0.000014 CR:1.0000000240 BCR:1.0000000240
2034_0_107  SR:0.000013 CR:1.0000000240 BCR:1.0000000240
2034_0_108  SR:0.000011 CR:1.0000000240 BCR:1.0000000240
2034_0_109  SR:0.000010 CR:1.0000000240 BCR:1.0000000240
2034_0_110  SR:0.000009 CR:1.0000000177 BCR:1.0000000177
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 150635, Actual GHG Offset Mg 150635
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.374097
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.003971
2034 producer_abs_share_frac_pickup.BEV           = 0.076131
2034 producer_abs_share_frac_pickup.ICE           = 0.545801
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.374097 / 0.298662 (DELTA:0.075435)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.003971 / 0.079405 (DELTA:0.075435)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.076131 / 0.174010 (DELTA:0.097879)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.545801 / 0.447923 (DELTA:0.097879)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64737 / $64737 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60413 / $60413 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74820 / $74820 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63867 / $63867 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64737 / $64737 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60413 / $60413 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74820 / $74820 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63867 / $63867 R:1.000000

cross subsidized price / cost ALT BEV                                 $66442 / $66442 R:1.000000
cross subsidized price / cost ALT ICE                                 $63842 / $63842 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64692 / $64692 R:1.000000
cross subsidized price / cost ALT pickup                              $65208 / $65208 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65759 / $65759 R:1.000000

2034_0_0  SCORE:0.026805, CE:0.097879, 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 Ford
2035_0_0    SR:1.000000 CR:0.9992437747 BCR:0.9992437747
2035_0_1    SR:0.900000 CR:0.9992437747 BCR:0.9992437747
2035_0_2    SR:0.810000 CR:0.9992437747 BCR:0.9992437747
2035_0_3    SR:0.729000 CR:0.9992437747 BCR:0.9992437747
2035_0_4    SR:0.656100 CR:0.9992437747 BCR:0.9992437747
2035_0_5    SR:0.590490 CR:0.9992437747 BCR:0.9992437747
2035_0_6    SR:0.531441 CR:0.9992437747 BCR:0.9992437747
2035_0_7    SR:0.478297 CR:0.9992437747 BCR:0.9992437747
2035_0_8    SR:0.430467 CR:0.9992437747 BCR:0.9992437747
2035_0_9    SR:0.387420 CR:0.9992437747 BCR:0.9992437747
2035_0_10   SR:0.348678 CR:0.9992437747 BCR:0.9992437747
2035_0_11   SR:0.313811 CR:0.9992437747 BCR:0.9992437747
2035_0_12   SR:0.282430 CR:0.9992437747 BCR:0.9992437747
2035_0_13   SR:0.254187 CR:0.9992437747 BCR:0.9992437747
2035_0_14   SR:0.228768 CR:0.9992437747 BCR:0.9992437747
2035_0_15   SR:0.205891 CR:0.9992437747 BCR:0.9992437747
2035_0_16   SR:0.185302 CR:0.9992437747 BCR:0.9992437747
2035_0_17   SR:0.166772 CR:0.9992437747 BCR:0.9992437747
2035_0_18   SR:0.150095 CR:0.9993602037 BCR:0.9993602037
2035_0_19   SR:0.135085 CR:0.9993602037 BCR:0.9993602037
2035_0_20   SR:0.121577 CR:0.9993602037 BCR:0.9993602037
2035_0_21   SR:0.109419 CR:0.9993602037 BCR:0.9993602037
2035_0_22   SR:0.098477 CR:0.9993602037 BCR:0.9993602037
2035_0_23   SR:0.088629 CR:0.9993602037 BCR:0.9993602037
2035_0_24   SR:0.079766 CR:0.9993602037 BCR:0.9993602037
2035_0_25   SR:0.071790 CR:0.9993602037 BCR:0.9993602037
2035_0_26   SR:0.064611 CR:0.9993602037 BCR:0.9993602037
2035_0_27   SR:0.058150 CR:0.9993719154 BCR:0.9993719154
2035_0_28   SR:0.052335 CR:0.9993719154 BCR:0.9993719154
2035_0_29   SR:0.047101 CR:0.9993719154 BCR:0.9993719154
2035_0_30   SR:0.042391 CR:0.9993719154 BCR:0.9993719154
2035_0_31   SR:0.038152 CR:0.9993719154 BCR:0.9993719154
2035_0_32   SR:0.034337 CR:0.9993719154 BCR:0.9993719154
2035_0_33   SR:0.030903 CR:0.9993719154 BCR:0.9993719154
2035_0_34   SR:0.027813 CR:0.9993719154 BCR:0.9993719154
2035_0_35   SR:0.025032 CR:0.9996558249 BCR:0.9996558249
2035_0_36   SR:0.022528 CR:0.9999251940 BCR:0.9999251940
2035_0_37   SR:0.020276 CR:0.9999251940 BCR:0.9999251940
2035_0_38   SR:0.018248 CR:0.9999251940 BCR:0.9999251940
2035_0_39   SR:0.016423 CR:0.9999251940 BCR:0.9999251940
2035_0_40   SR:0.014781 CR:0.9999251940 BCR:0.9999251940
2035_0_41   SR:0.013303 CR:0.9999251940 BCR:0.9999251940
2035_0_42   SR:0.011973 CR:0.9999251940 BCR:0.9999251940
2035_0_43   SR:0.010775 CR:0.9999251940 BCR:0.9999251940
2035_0_44   SR:0.009698 CR:0.9999929701 BCR:0.9999929701
2035_0_45   SR:0.008728 CR:0.9999929701 BCR:0.9999929701
2035_0_46   SR:0.007855 CR:0.9999929701 BCR:0.9999929701
2035_0_47   SR:0.007070 CR:0.9999929701 BCR:0.9999929701
2035_0_48   SR:0.006363 CR:0.9999929701 BCR:0.9999929701
2035_0_49   SR:0.005726 CR:0.9999929701 BCR:0.9999929701
2035_0_50   SR:0.005154 CR:0.9999929701 BCR:0.9999929701
2035_0_51   SR:0.004638 CR:0.9999929701 BCR:0.9999929701
2035_0_52   SR:0.004175 CR:0.9999929701 BCR:0.9999929701
2035_0_53   SR:0.003757 CR:0.9999929701 BCR:0.9999929701
2035_0_54   SR:0.003381 CR:0.9999929701 BCR:0.9999929701
2035_0_55   SR:0.003043 CR:0.9999929701 BCR:0.9999929701
2035_0_56   SR:0.002739 CR:0.9999929701 BCR:0.9999929701
2035_0_57   SR:0.002465 CR:0.9999929701 BCR:0.9999929701
2035_0_58   SR:0.002219 CR:0.9999929701 BCR:0.9999929701
2035_0_59   SR:0.001997 CR:0.9999929701 BCR:0.9999929701
2035_0_60   SR:0.001797 CR:0.9999929701 BCR:0.9999929701
2035_0_61   SR:0.001617 CR:0.9999929701 BCR:0.9999929701
2035_0_62   SR:0.001456 CR:0.9999929701 BCR:0.9999929701
2035_0_63   SR:0.001310 CR:0.9999929701 BCR:0.9999929701
2035_0_64   SR:0.001179 CR:0.9999929701 BCR:0.9999929701
2035_0_65   SR:0.001061 CR:0.9999929701 BCR:0.9999929701
2035_0_66   SR:0.000955 CR:0.9999929701 BCR:0.9999929701
2035_0_67   SR:0.000860 CR:0.9999929701 BCR:0.9999929701
2035_0_68   SR:0.000774 CR:0.9999929701 BCR:0.9999929701
2035_0_69   SR:0.000696 CR:0.9999929701 BCR:0.9999929701
2035_0_70   SR:0.000627 CR:0.9999929701 BCR:0.9999929701
2035_0_71   SR:0.000564 CR:0.9999929701 BCR:0.9999929701
2035_0_72   SR:0.000508 CR:0.9999929701 BCR:0.9999929701
2035_0_73   SR:0.000457 CR:0.9999929701 BCR:0.9999929701
2035_0_74   SR:0.000411 CR:0.9999929701 BCR:0.9999929701
2035_0_75   SR:0.000370 CR:0.9999929701 BCR:0.9999929701
2035_0_76   SR:0.000333 CR:0.9999929701 BCR:0.9999929701
2035_0_77   SR:0.000300 CR:0.9999929701 BCR:0.9999929701
2035_0_78   SR:0.000270 CR:0.9999929701 BCR:0.9999929701
2035_0_79   SR:0.000243 CR:0.9999929701 BCR:0.9999929701
2035_0_80   SR:0.000218 CR:0.9999994996 BCR:0.9999994996
2035_0_81   SR:0.000197 CR:0.9999994996 BCR:0.9999994996
2035_0_82   SR:0.000177 CR:0.9999994996 BCR:0.9999994996
2035_0_83   SR:0.000159 CR:0.9999994996 BCR:0.9999994996
2035_0_84   SR:0.000143 CR:0.9999994996 BCR:0.9999994996
2035_0_85   SR:0.000129 CR:0.9999994996 BCR:0.9999994996
2035_0_86   SR:0.000116 CR:0.9999994996 BCR:0.9999994996
2035_0_87   SR:0.000104 CR:0.9999998254 BCR:0.9999998254
2035_0_88   SR:0.000094 CR:0.9999998254 BCR:0.9999998254
2035_0_89   SR:0.000085 CR:0.9999998254 BCR:0.9999998254
2035_0_90   SR:0.000076 CR:0.9999998254 BCR:0.9999998254
2035_0_91   SR:0.000069 CR:0.9999998254 BCR:0.9999998254
2035_0_92   SR:0.000062 CR:0.9999998254 BCR:0.9999998254
2035_0_93   SR:0.000056 CR:1.0000000230 BCR:1.0000000230
2035_0_94   SR:0.000050 CR:1.0000000187 BCR:1.0000000187
2035_0_95   SR:0.000045 CR:1.0000000021 BCR:1.0000000021
2035_0_96   SR:0.000040 CR:1.0000000021 BCR:1.0000000021
2035_0_97   SR:0.000036 CR:1.0000000021 BCR:1.0000000021
2035_0_98   SR:0.000033 CR:1.0000000021 BCR:1.0000000021
2035_0_99   SR:0.000030 CR:1.0000000021 BCR:1.0000000021
2035_0_100  SR:0.000027 CR:1.0000000021 BCR:1.0000000021
2035_0_101  SR:0.000024 CR:1.0000000021 BCR:1.0000000021
2035_0_102  SR:0.000022 CR:1.0000000021 BCR:1.0000000021
2035_0_103  SR:0.000019 CR:1.0000000021 BCR:1.0000000021
2035_0_104  SR:0.000017 CR:1.0000000021 BCR:1.0000000021
2035_0_105  SR:0.000016 CR:1.0000000021 BCR:1.0000000021
2035_0_106  SR:0.000014 CR:1.0000000021 BCR:1.0000000021
2035_0_107  SR:0.000013 CR:1.0000000021 BCR:1.0000000021
2035_0_108  SR:0.000011 CR:1.0000000021 BCR:1.0000000021
2035_0_109  SR:0.000010 CR:1.0000000021 BCR:1.0000000021
2035_0_110  SR:0.000009 CR:1.0000000021 BCR:1.0000000021
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 146732, Actual GHG Offset Mg 146732
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.377327
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000003
2035 producer_abs_share_frac_pickup.BEV           = 0.080557
2035 producer_abs_share_frac_pickup.ICE           = 0.542112
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.377327 / 0.297902 (DELTA:0.079426)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000003 / 0.079429 (DELTA:0.079426)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.080557 / 0.189338 (DELTA:0.108781)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.542112 / 0.433331 (DELTA:0.108781)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64603 / $64603 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58989 / $58989 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74614 / $74614 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63644 / $63644 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64603 / $64603 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58989 / $58989 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74614 / $74614 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63644 / $63644 R:1.000000

cross subsidized price / cost ALT BEV                                 $66364 / $66364 R:1.000000
cross subsidized price / cost ALT ICE                                 $63644 / $63644 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64603 / $64603 R:1.000000
cross subsidized price / cost ALT pickup                              $65063 / $65063 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65637 / $65637 R:1.000000

2035_0_0  SCORE:0.029791, CE:0.108781, 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 Pass 1: Manufacturer=General Motors
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2022  Iteration=0 General Motors
2022_0_0    SR:1.000000 CR:0.9999999404 BCR:0.9999999404
2022_0_1    SR:0.900000 CR:0.9999999404 BCR:0.9999999404
2022_0_2    SR:0.810000 CR:0.9999999404 BCR:0.9999999404
2022_0_3    SR:0.729000 CR:0.9999999404 BCR:0.9999999404
2022_0_4    SR:0.656100 CR:0.9999999404 BCR:0.9999999404
2022_0_5    SR:0.590490 CR:0.9999999404 BCR:0.9999999404
2022_0_6    SR:0.531441 CR:0.9999999404 BCR:0.9999999404
2022_0_7    SR:0.478297 CR:0.9999999404 BCR:0.9999999404
2022_0_8    SR:0.430467 CR:0.9999999404 BCR:0.9999999404
2022_0_9    SR:0.387420 CR:0.9999999404 BCR:0.9999999404
2022_0_10   SR:0.348678 CR:0.9999999404 BCR:0.9999999404
2022_0_11   SR:0.313811 CR:0.9999999404 BCR:0.9999999404
2022_0_12   SR:0.282430 CR:0.9999999404 BCR:0.9999999404
2022_0_13   SR:0.254187 CR:0.9999999404 BCR:0.9999999404
2022_0_14   SR:0.228768 CR:0.9999999404 BCR:0.9999999404
2022_0_15   SR:0.205891 CR:0.9999999404 BCR:0.9999999404
2022_0_16   SR:0.185302 CR:0.9999999404 BCR:0.9999999404
2022_0_17   SR:0.166772 CR:0.9999999404 BCR:0.9999999404
2022_0_18   SR:0.150095 CR:0.9999999404 BCR:0.9999999404
2022_0_19   SR:0.135085 CR:0.9999999404 BCR:0.9999999404
2022_0_20   SR:0.121577 CR:0.9999999404 BCR:0.9999999404
2022_0_21   SR:0.109419 CR:0.9999999404 BCR:0.9999999404
2022_0_22   SR:0.098477 CR:0.9999999404 BCR:0.9999999404
2022_0_23   SR:0.088629 CR:0.9999999404 BCR:0.9999999404
2022_0_24   SR:0.079766 CR:0.9999999404 BCR:0.9999999404
2022_0_25   SR:0.071790 CR:0.9999999404 BCR:0.9999999404
2022_0_26   SR:0.064611 CR:0.9999999404 BCR:0.9999999404
2022_0_27   SR:0.058150 CR:0.9999999404 BCR:0.9999999404
2022_0_28   SR:0.052335 CR:0.9999999404 BCR:0.9999999404
2022_0_29   SR:0.047101 CR:0.9999999404 BCR:0.9999999404
2022_0_30   SR:0.042391 CR:0.9999999404 BCR:0.9999999404
2022_0_31   SR:0.038152 CR:0.9999999404 BCR:0.9999999404
2022_0_32   SR:0.034337 CR:0.9999999404 BCR:0.9999999404
2022_0_33   SR:0.030903 CR:0.9999999404 BCR:0.9999999404
2022_0_34   SR:0.027813 CR:0.9999999404 BCR:0.9999999404
2022_0_35   SR:0.025032 CR:0.9999999404 BCR:0.9999999404
2022_0_36   SR:0.022528 CR:0.9999999404 BCR:0.9999999404
2022_0_37   SR:0.020276 CR:0.9999999404 BCR:0.9999999404
2022_0_38   SR:0.018248 CR:0.9999999404 BCR:0.9999999404
2022_0_39   SR:0.016423 CR:0.9999999404 BCR:0.9999999404
2022_0_40   SR:0.014781 CR:0.9999999404 BCR:0.9999999404
2022_0_41   SR:0.013303 CR:0.9999999404 BCR:0.9999999404
2022_0_42   SR:0.011973 CR:0.9999999404 BCR:0.9999999404
2022_0_43   SR:0.010775 CR:0.9999999404 BCR:0.9999999404
2022_0_44   SR:0.009698 CR:0.9999999404 BCR:0.9999999404
2022_0_45   SR:0.008728 CR:0.9999999404 BCR:0.9999999404
2022_0_46   SR:0.007855 CR:0.9999999404 BCR:0.9999999404
2022_0_47   SR:0.007070 CR:0.9999999404 BCR:0.9999999404
2022_0_48   SR:0.006363 CR:0.9999999404 BCR:0.9999999404
2022_0_49   SR:0.005726 CR:0.9999999404 BCR:0.9999999404
2022_0_50   SR:0.005154 CR:0.9999999404 BCR:0.9999999404
2022_0_51   SR:0.004638 CR:0.9999999404 BCR:0.9999999404
2022_0_52   SR:0.004175 CR:0.9999999404 BCR:0.9999999404
2022_0_53   SR:0.003757 CR:0.9999999404 BCR:0.9999999404
2022_0_54   SR:0.003381 CR:0.9999999404 BCR:0.9999999404
2022_0_55   SR:0.003043 CR:0.9999999404 BCR:0.9999999404
2022_0_56   SR:0.002739 CR:0.9999999404 BCR:0.9999999404
2022_0_57   SR:0.002465 CR:0.9999999404 BCR:0.9999999404
2022_0_58   SR:0.002219 CR:0.9999999404 BCR:0.9999999404
2022_0_59   SR:0.001997 CR:0.9999999404 BCR:0.9999999404
2022_0_60   SR:0.001797 CR:0.9999999404 BCR:0.9999999404
2022_0_61   SR:0.001617 CR:0.9999999404 BCR:0.9999999404
2022_0_62   SR:0.001456 CR:0.9999999404 BCR:0.9999999404
2022_0_63   SR:0.001310 CR:0.9999999404 BCR:0.9999999404
2022_0_64   SR:0.001179 CR:0.9999999404 BCR:0.9999999404
2022_0_65   SR:0.001061 CR:0.9999999404 BCR:0.9999999404
2022_0_66   SR:0.000955 CR:0.9999999404 BCR:0.9999999404
2022_0_67   SR:0.000860 CR:0.9999999404 BCR:0.9999999404
2022_0_68   SR:0.000774 CR:0.9999999404 BCR:0.9999999404
2022_0_69   SR:0.000696 CR:0.9999999404 BCR:0.9999999404
2022_0_70   SR:0.000627 CR:0.9999999404 BCR:0.9999999404
2022_0_71   SR:0.000564 CR:0.9999999404 BCR:0.9999999404
2022_0_72   SR:0.000508 CR:0.9999999404 BCR:0.9999999404
2022_0_73   SR:0.000457 CR:0.9999999404 BCR:0.9999999404
2022_0_74   SR:0.000411 CR:0.9999999404 BCR:0.9999999404
2022_0_75   SR:0.000370 CR:0.9999999404 BCR:0.9999999404
2022_0_76   SR:0.000333 CR:0.9999999404 BCR:0.9999999404
2022_0_77   SR:0.000300 CR:0.9999999404 BCR:0.9999999404
2022_0_78   SR:0.000270 CR:0.9999999404 BCR:0.9999999404
2022_0_79   SR:0.000243 CR:0.9999999404 BCR:0.9999999404
2022_0_80   SR:0.000218 CR:0.9999999404 BCR:0.9999999404
2022_0_81   SR:0.000197 CR:0.9999999404 BCR:0.9999999404
2022_0_82   SR:0.000177 CR:0.9999999404 BCR:0.9999999404
2022_0_83   SR:0.000159 CR:0.9999999404 BCR:0.9999999404
2022_0_84   SR:0.000143 CR:0.9999999404 BCR:0.9999999404
2022_0_85   SR:0.000129 CR:0.9999999404 BCR:0.9999999404
2022_0_86   SR:0.000116 CR:0.9999999404 BCR:0.9999999404
2022_0_87   SR:0.000104 CR:0.9999999404 BCR:0.9999999404
2022_0_88   SR:0.000094 CR:0.9999999404 BCR:0.9999999404
2022_0_89   SR:0.000085 CR:0.9999999404 BCR:0.9999999404
2022_0_90   SR:0.000076 CR:0.9999999404 BCR:0.9999999404
2022_0_91   SR:0.000069 CR:0.9999999404 BCR:0.9999999404
2022_0_92   SR:0.000062 CR:0.9999999404 BCR:0.9999999404
2022_0_93   SR:0.000056 CR:0.9999999404 BCR:0.9999999404
2022_0_94   SR:0.000050 CR:0.9999999404 BCR:0.9999999404
2022_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2022_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2022_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2022_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2022_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2022_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2022_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2022_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2022_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2022_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2022_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2022_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2022_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2022_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2022_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2022_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1308878, Actual GHG Offset Mg 1308879
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.268472
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.731528
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $62600 / $62600 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.ICE            $62600 / $62600 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                                 $92195 / $92195 R:1.000000
cross subsidized price / cost ALT ICE                                 $63572 / $63572 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62600 / $62600 R:1.000000
cross subsidized price / cost ALT pickup                              $63929 / $63929 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63686 / $63686 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2023  Iteration=0 General Motors
2023_0_0    SR:1.000000 CR:0.9999999984 BCR:0.9999999984
2023_0_1    SR:0.900000 CR:0.9999999984 BCR:0.9999999984
2023_0_2    SR:0.810000 CR:0.9999999984 BCR:0.9999999984
2023_0_3    SR:0.729000 CR:0.9999999984 BCR:0.9999999984
2023_0_4    SR:0.656100 CR:0.9999999984 BCR:0.9999999984
2023_0_5    SR:0.590490 CR:0.9999999984 BCR:0.9999999984
2023_0_6    SR:0.531441 CR:0.9999999984 BCR:0.9999999984
2023_0_7    SR:0.478297 CR:0.9999999984 BCR:0.9999999984
2023_0_8    SR:0.430467 CR:0.9999999984 BCR:0.9999999984
2023_0_9    SR:0.387420 CR:0.9999999984 BCR:0.9999999984
2023_0_10   SR:0.348678 CR:0.9999999984 BCR:0.9999999984
2023_0_11   SR:0.313811 CR:0.9999999984 BCR:0.9999999984
2023_0_12   SR:0.282430 CR:0.9999999984 BCR:0.9999999984
2023_0_13   SR:0.254187 CR:0.9999999984 BCR:0.9999999984
2023_0_14   SR:0.228768 CR:0.9999999984 BCR:0.9999999984
2023_0_15   SR:0.205891 CR:0.9999999984 BCR:0.9999999984
2023_0_16   SR:0.185302 CR:0.9999999984 BCR:0.9999999984
2023_0_17   SR:0.166772 CR:0.9999999984 BCR:0.9999999984
2023_0_18   SR:0.150095 CR:0.9999999984 BCR:0.9999999984
2023_0_19   SR:0.135085 CR:0.9999999984 BCR:0.9999999984
2023_0_20   SR:0.121577 CR:0.9999999984 BCR:0.9999999984
2023_0_21   SR:0.109419 CR:0.9999999984 BCR:0.9999999984
2023_0_22   SR:0.098477 CR:0.9999999984 BCR:0.9999999984
2023_0_23   SR:0.088629 CR:0.9999999984 BCR:0.9999999984
2023_0_24   SR:0.079766 CR:0.9999999984 BCR:0.9999999984
2023_0_25   SR:0.071790 CR:0.9999999984 BCR:0.9999999984
2023_0_26   SR:0.064611 CR:0.9999999984 BCR:0.9999999984
2023_0_27   SR:0.058150 CR:0.9999999984 BCR:0.9999999984
2023_0_28   SR:0.052335 CR:0.9999999984 BCR:0.9999999984
2023_0_29   SR:0.047101 CR:0.9999999984 BCR:0.9999999984
2023_0_30   SR:0.042391 CR:0.9999999984 BCR:0.9999999984
2023_0_31   SR:0.038152 CR:0.9999999984 BCR:0.9999999984
2023_0_32   SR:0.034337 CR:0.9999999984 BCR:0.9999999984
2023_0_33   SR:0.030903 CR:0.9999999984 BCR:0.9999999984
2023_0_34   SR:0.027813 CR:0.9999999984 BCR:0.9999999984
2023_0_35   SR:0.025032 CR:0.9999999984 BCR:0.9999999984
2023_0_36   SR:0.022528 CR:0.9999999984 BCR:0.9999999984
2023_0_37   SR:0.020276 CR:0.9999999984 BCR:0.9999999984
2023_0_38   SR:0.018248 CR:0.9999999984 BCR:0.9999999984
2023_0_39   SR:0.016423 CR:0.9999999984 BCR:0.9999999984
2023_0_40   SR:0.014781 CR:0.9999999984 BCR:0.9999999984
2023_0_41   SR:0.013303 CR:0.9999999984 BCR:0.9999999984
2023_0_42   SR:0.011973 CR:0.9999999984 BCR:0.9999999984
2023_0_43   SR:0.010775 CR:0.9999999984 BCR:0.9999999984
2023_0_44   SR:0.009698 CR:0.9999999984 BCR:0.9999999984
2023_0_45   SR:0.008728 CR:0.9999999984 BCR:0.9999999984
2023_0_46   SR:0.007855 CR:0.9999999984 BCR:0.9999999984
2023_0_47   SR:0.007070 CR:0.9999999984 BCR:0.9999999984
2023_0_48   SR:0.006363 CR:0.9999999984 BCR:0.9999999984
2023_0_49   SR:0.005726 CR:0.9999999984 BCR:0.9999999984
2023_0_50   SR:0.005154 CR:0.9999999984 BCR:0.9999999984
2023_0_51   SR:0.004638 CR:0.9999999984 BCR:0.9999999984
2023_0_52   SR:0.004175 CR:0.9999999984 BCR:0.9999999984
2023_0_53   SR:0.003757 CR:0.9999999984 BCR:0.9999999984
2023_0_54   SR:0.003381 CR:0.9999999984 BCR:0.9999999984
2023_0_55   SR:0.003043 CR:0.9999999984 BCR:0.9999999984
2023_0_56   SR:0.002739 CR:0.9999999984 BCR:0.9999999984
2023_0_57   SR:0.002465 CR:0.9999999984 BCR:0.9999999984
2023_0_58   SR:0.002219 CR:0.9999999984 BCR:0.9999999984
2023_0_59   SR:0.001997 CR:0.9999999984 BCR:0.9999999984
2023_0_60   SR:0.001797 CR:0.9999999984 BCR:0.9999999984
2023_0_61   SR:0.001617 CR:0.9999999984 BCR:0.9999999984
2023_0_62   SR:0.001456 CR:0.9999999984 BCR:0.9999999984
2023_0_63   SR:0.001310 CR:0.9999999984 BCR:0.9999999984
2023_0_64   SR:0.001179 CR:0.9999999984 BCR:0.9999999984
2023_0_65   SR:0.001061 CR:0.9999999984 BCR:0.9999999984
2023_0_66   SR:0.000955 CR:0.9999999984 BCR:0.9999999984
2023_0_67   SR:0.000860 CR:0.9999999984 BCR:0.9999999984
2023_0_68   SR:0.000774 CR:0.9999999984 BCR:0.9999999984
2023_0_69   SR:0.000696 CR:0.9999999984 BCR:0.9999999984
2023_0_70   SR:0.000627 CR:0.9999999984 BCR:0.9999999984
2023_0_71   SR:0.000564 CR:0.9999999984 BCR:0.9999999984
2023_0_72   SR:0.000508 CR:0.9999999984 BCR:0.9999999984
2023_0_73   SR:0.000457 CR:0.9999999984 BCR:0.9999999984
2023_0_74   SR:0.000411 CR:0.9999999984 BCR:0.9999999984
2023_0_75   SR:0.000370 CR:0.9999999984 BCR:0.9999999984
2023_0_76   SR:0.000333 CR:0.9999999984 BCR:0.9999999984
2023_0_77   SR:0.000300 CR:0.9999999984 BCR:0.9999999984
2023_0_78   SR:0.000270 CR:0.9999999984 BCR:0.9999999984
2023_0_79   SR:0.000243 CR:0.9999999984 BCR:0.9999999984
2023_0_80   SR:0.000218 CR:0.9999999984 BCR:0.9999999984
2023_0_81   SR:0.000197 CR:0.9999999984 BCR:0.9999999984
2023_0_82   SR:0.000177 CR:0.9999999984 BCR:0.9999999984
2023_0_83   SR:0.000159 CR:0.9999999984 BCR:0.9999999984
2023_0_84   SR:0.000143 CR:0.9999999984 BCR:0.9999999984
2023_0_85   SR:0.000129 CR:0.9999999984 BCR:0.9999999984
2023_0_86   SR:0.000116 CR:0.9999999984 BCR:0.9999999984
2023_0_87   SR:0.000104 CR:0.9999999984 BCR:0.9999999984
2023_0_88   SR:0.000094 CR:0.9999999984 BCR:0.9999999984
2023_0_89   SR:0.000085 CR:0.9999999984 BCR:0.9999999984
2023_0_90   SR:0.000076 CR:0.9999999984 BCR:0.9999999984
2023_0_91   SR:0.000069 CR:0.9999999984 BCR:0.9999999984
2023_0_92   SR:0.000062 CR:0.9999999984 BCR:0.9999999984
2023_0_93   SR:0.000056 CR:0.9999999984 BCR:0.9999999984
2023_0_94   SR:0.000050 CR:0.9999999984 BCR:0.9999999984
2023_0_95   SR:0.000045 CR:0.9999999984 BCR:0.9999999984
2023_0_96   SR:0.000040 CR:0.9999999984 BCR:0.9999999984
2023_0_97   SR:0.000036 CR:0.9999999984 BCR:0.9999999984
2023_0_98   SR:0.000033 CR:0.9999999984 BCR:0.9999999984
2023_0_99   SR:0.000030 CR:0.9999999984 BCR:0.9999999984
2023_0_100  SR:0.000027 CR:0.9999999984 BCR:0.9999999984
2023_0_101  SR:0.000024 CR:0.9999999984 BCR:0.9999999984
2023_0_102  SR:0.000022 CR:0.9999999984 BCR:0.9999999984
2023_0_103  SR:0.000019 CR:0.9999999984 BCR:0.9999999984
2023_0_104  SR:0.000017 CR:0.9999999984 BCR:0.9999999984
2023_0_105  SR:0.000016 CR:0.9999999984 BCR:0.9999999984
2023_0_106  SR:0.000014 CR:0.9999999984 BCR:0.9999999984
2023_0_107  SR:0.000013 CR:0.9999999984 BCR:0.9999999984
2023_0_108  SR:0.000011 CR:0.9999999984 BCR:0.9999999984
2023_0_109  SR:0.000010 CR:0.9999999984 BCR:0.9999999984
2023_0_110  SR:0.000009 CR:0.9999999984 BCR:0.9999999984
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 282196, Actual GHG Offset Mg 282197
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269539
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.730461
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.020313 (DELTA:0.020313)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269539 / 0.249226 (DELTA:0.020313)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.032343 (DELTA:0.032343)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730461 / 0.698119 (DELTA:0.032343)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72638 / $72638 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61312 / $61312 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91215 / $91215 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71453 / $71453 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68888 / $72638 R:0.948375
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61312 / $61312 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87465 / $91215 R:0.958888
modified cross subsidized price / cost ALT pickup.ICE                 $71453 / $71453 R:1.000000

cross subsidized price / cost ALT BEV                                 $163853 / $163853 R:1.000000
cross subsidized price / cost ALT ICE                                 $68720 / $68720 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61313 / $61313 R:1.000000
cross subsidized price / cost ALT pickup                              $71454 / $71454 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69589 / $69589 R:1.000000

2023_0_0  SCORE:0.008857, CE:0.032343, 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 General Motors
2024_0_0    SR:1.000000 CR:1.0008371728 BCR:1.0008371728
2024_0_1    SR:0.900000 CR:1.0008371728 BCR:1.0008371728
2024_0_2    SR:0.810000 CR:1.0008371728 BCR:1.0008371728
2024_0_3    SR:0.729000 CR:1.0008371728 BCR:1.0008371728
2024_0_4    SR:0.656100 CR:1.0008371728 BCR:1.0008371728
2024_0_5    SR:0.590490 CR:1.0008371728 BCR:1.0008371728
2024_0_6    SR:0.531441 CR:1.0008371728 BCR:1.0008371728
2024_0_7    SR:0.478297 CR:1.0008371728 BCR:1.0008371728
2024_0_8    SR:0.430467 CR:1.0008371728 BCR:1.0008371728
2024_0_9    SR:0.387420 CR:1.0008371728 BCR:1.0008371728
2024_0_10   SR:0.348678 CR:1.0008371728 BCR:1.0008371728
2024_0_11   SR:0.313811 CR:1.0008371728 BCR:1.0008371728
2024_0_12   SR:0.282430 CR:1.0008371728 BCR:1.0008371728
2024_0_13   SR:0.254187 CR:1.0008371728 BCR:1.0008371728
2024_0_14   SR:0.228768 CR:1.0008371728 BCR:1.0008371728
2024_0_15   SR:0.205891 CR:1.0008371728 BCR:1.0008371728
2024_0_16   SR:0.185302 CR:1.0008371728 BCR:1.0008371728
2024_0_17   SR:0.166772 CR:1.0008371728 BCR:1.0008371728
2024_0_18   SR:0.150095 CR:1.0008371728 BCR:1.0008371728
2024_0_19   SR:0.135085 CR:1.0008371728 BCR:1.0008371728
2024_0_20   SR:0.121577 CR:1.0008371728 BCR:1.0008371728
2024_0_21   SR:0.109419 CR:1.0008371728 BCR:1.0008371728
2024_0_22   SR:0.098477 CR:1.0008371728 BCR:1.0008371728
2024_0_23   SR:0.088629 CR:1.0008371728 BCR:1.0008371728
2024_0_24   SR:0.079766 CR:1.0008371728 BCR:1.0008371728
2024_0_25   SR:0.071790 CR:1.0008371728 BCR:1.0008371728
2024_0_26   SR:0.064611 CR:1.0008371728 BCR:1.0008371728
2024_0_27   SR:0.058150 CR:1.0008371728 BCR:1.0008371728
2024_0_28   SR:0.052335 CR:1.0008371728 BCR:1.0008371728
2024_0_29   SR:0.047101 CR:1.0008371728 BCR:1.0008371728
2024_0_30   SR:0.042391 CR:1.0008371728 BCR:1.0008371728
2024_0_31   SR:0.038152 CR:1.0008371728 BCR:1.0008371728
2024_0_32   SR:0.034337 CR:1.0008371728 BCR:1.0008371728
2024_0_33   SR:0.030903 CR:1.0008371728 BCR:1.0008371728
2024_0_34   SR:0.027813 CR:1.0008371728 BCR:1.0008371728
2024_0_35   SR:0.025032 CR:1.0008371728 BCR:1.0008371728
2024_0_36   SR:0.022528 CR:1.0008371728 BCR:1.0008371728
2024_0_37   SR:0.020276 CR:1.0008371728 BCR:1.0008371728
2024_0_38   SR:0.018248 CR:1.0008371728 BCR:1.0008371728
2024_0_39   SR:0.016423 CR:1.0008371728 BCR:1.0008371728
2024_0_40   SR:0.014781 CR:1.0008371728 BCR:1.0008371728
2024_0_41   SR:0.013303 CR:1.0008371728 BCR:1.0008371728
2024_0_42   SR:0.011973 CR:1.0008371728 BCR:1.0008371728
2024_0_43   SR:0.010775 CR:1.0008371728 BCR:1.0008371728
2024_0_44   SR:0.009698 CR:1.0008371728 BCR:1.0008371728
2024_0_45   SR:0.008728 CR:1.0008371728 BCR:1.0008371728
2024_0_46   SR:0.007855 CR:1.0008371728 BCR:1.0008371728
2024_0_47   SR:0.007070 CR:1.0008371728 BCR:1.0008371728
2024_0_48   SR:0.006363 CR:1.0008371728 BCR:1.0008371728
2024_0_49   SR:0.005726 CR:1.0008371728 BCR:1.0008371728
2024_0_50   SR:0.005154 CR:1.0008371728 BCR:1.0008371728
2024_0_51   SR:0.004638 CR:1.0008371728 BCR:1.0008371728
2024_0_52   SR:0.004175 CR:1.0008371728 BCR:1.0008371728
2024_0_53   SR:0.003757 CR:1.0008371728 BCR:1.0008371728
2024_0_54   SR:0.003381 CR:1.0008371728 BCR:1.0008371728
2024_0_55   SR:0.003043 CR:1.0008371728 BCR:1.0008371728
2024_0_56   SR:0.002739 CR:1.0008371728 BCR:1.0008371728
2024_0_57   SR:0.002465 CR:1.0008371728 BCR:1.0008371728
2024_0_58   SR:0.002219 CR:1.0008371728 BCR:1.0008371728
2024_0_59   SR:0.001997 CR:1.0008371728 BCR:1.0008371728
2024_0_60   SR:0.001797 CR:1.0008371728 BCR:1.0008371728
2024_0_61   SR:0.001617 CR:1.0008371728 BCR:1.0008371728
2024_0_62   SR:0.001456 CR:1.0008371728 BCR:1.0008371728
2024_0_63   SR:0.001310 CR:1.0008371728 BCR:1.0008371728
2024_0_64   SR:0.001179 CR:1.0008371728 BCR:1.0008371728
2024_0_65   SR:0.001061 CR:1.0008371728 BCR:1.0008371728
2024_0_66   SR:0.000955 CR:1.0008371728 BCR:1.0008371728
2024_0_67   SR:0.000860 CR:1.0008371728 BCR:1.0008371728
2024_0_68   SR:0.000774 CR:1.0008371728 BCR:1.0008371728
2024_0_69   SR:0.000696 CR:1.0008371728 BCR:1.0008371728
2024_0_70   SR:0.000627 CR:1.0008371728 BCR:1.0008371728
2024_0_71   SR:0.000564 CR:1.0008371728 BCR:1.0008371728
2024_0_72   SR:0.000508 CR:1.0008371728 BCR:1.0008371728
2024_0_73   SR:0.000457 CR:1.0008371728 BCR:1.0008371728
2024_0_74   SR:0.000411 CR:1.0008371728 BCR:1.0008371728
2024_0_75   SR:0.000370 CR:1.0008371728 BCR:1.0008371728
2024_0_76   SR:0.000333 CR:1.0008371728 BCR:1.0008371728
2024_0_77   SR:0.000300 CR:1.0008371728 BCR:1.0008371728
2024_0_78   SR:0.000270 CR:1.0008371728 BCR:1.0008371728
2024_0_79   SR:0.000243 CR:1.0008371728 BCR:1.0008371728
2024_0_80   SR:0.000218 CR:1.0008371728 BCR:1.0008371728
2024_0_81   SR:0.000197 CR:1.0008371728 BCR:1.0008371728
2024_0_82   SR:0.000177 CR:1.0008371728 BCR:1.0008371728
2024_0_83   SR:0.000159 CR:1.0008371728 BCR:1.0008371728
2024_0_84   SR:0.000143 CR:1.0008371728 BCR:1.0008371728
2024_0_85   SR:0.000129 CR:1.0008371728 BCR:1.0008371728
2024_0_86   SR:0.000116 CR:1.0008371728 BCR:1.0008371728
2024_0_87   SR:0.000104 CR:1.0008371728 BCR:1.0008371728
2024_0_88   SR:0.000094 CR:1.0008371728 BCR:1.0008371728
2024_0_89   SR:0.000085 CR:1.0008371728 BCR:1.0008371728
2024_0_90   SR:0.000076 CR:1.0008371728 BCR:1.0008371728
2024_0_91   SR:0.000069 CR:1.0008371728 BCR:1.0008371728
2024_0_92   SR:0.000062 CR:1.0008371728 BCR:1.0008371728
2024_0_93   SR:0.000056 CR:1.0008371728 BCR:1.0008371728
2024_0_94   SR:0.000050 CR:1.0008371728 BCR:1.0008371728
2024_0_95   SR:0.000045 CR:1.0008371728 BCR:1.0008371728
2024_0_96   SR:0.000040 CR:1.0008371728 BCR:1.0008371728
2024_0_97   SR:0.000036 CR:1.0008371728 BCR:1.0008371728
2024_0_98   SR:0.000033 CR:1.0008371728 BCR:1.0008371728
2024_0_99   SR:0.000030 CR:1.0008371728 BCR:1.0008371728
2024_0_100  SR:0.000027 CR:1.0008371728 BCR:1.0008371728
2024_0_101  SR:0.000024 CR:1.0008371728 BCR:1.0008371728
2024_0_102  SR:0.000022 CR:1.0008371728 BCR:1.0008371728
2024_0_103  SR:0.000019 CR:1.0008371728 BCR:1.0008371728
2024_0_104  SR:0.000017 CR:1.0008371728 BCR:1.0008371728
2024_0_105  SR:0.000016 CR:1.0008371728 BCR:1.0008371728
2024_0_106  SR:0.000014 CR:1.0008371728 BCR:1.0008371728
2024_0_107  SR:0.000013 CR:1.0008371728 BCR:1.0008371728
2024_0_108  SR:0.000011 CR:1.0008371728 BCR:1.0008371728
2024_0_109  SR:0.000010 CR:1.0008371728 BCR:1.0008371728
2024_0_110  SR:0.000009 CR:1.0008371728 BCR:1.0008371728
PRODUCER FINAL COMPLIANCE DELTA 0.000837
Target GHG Offset Mg -103584, Actual GHG Offset Mg -116666
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269204
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.730796
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.027111 (DELTA:0.027111)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269204 / 0.242093 (DELTA:0.027111)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.045321 (DELTA:0.045321)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730796 / 0.685475 (DELTA:0.045321)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71557 / $71557 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61231 / $61231 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89545 / $89545 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71316 / $71316 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67557 / $71557 R:0.944101
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61231 / $61231 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85545 / $89545 R:0.955330
modified cross subsidized price / cost ALT pickup.ICE                 $71316 / $71316 R:1.000000

cross subsidized price / cost ALT BEV                                 $161102 / $161102 R:1.000000
cross subsidized price / cost ALT ICE                                 $68601 / $68601 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61233 / $61233 R:1.000000
cross subsidized price / cost ALT pickup                              $71316 / $71316 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69707 / $69707 R:1.000000

2024_0_0  SCORE:0.012412, CE:0.045321, 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 General Motors
2025_0_0    SR:1.000000 CR:1.0057212114 BCR:1.0057212114
2025_0_1    SR:0.900000 CR:1.0057212114 BCR:1.0057212114
2025_0_2    SR:0.810000 CR:1.0057212114 BCR:1.0057212114
2025_0_3    SR:0.729000 CR:1.0057212114 BCR:1.0057212114
2025_0_4    SR:0.656100 CR:1.0057212114 BCR:1.0057212114
2025_0_5    SR:0.590490 CR:1.0057212114 BCR:1.0057212114
2025_0_6    SR:0.531441 CR:1.0057212114 BCR:1.0057212114
2025_0_7    SR:0.478297 CR:1.0057212114 BCR:1.0057212114
2025_0_8    SR:0.430467 CR:1.0057212114 BCR:1.0057212114
2025_0_9    SR:0.387420 CR:1.0057212114 BCR:1.0057212114
2025_0_10   SR:0.348678 CR:1.0057212114 BCR:1.0057212114
2025_0_11   SR:0.313811 CR:1.0057212114 BCR:1.0057212114
2025_0_12   SR:0.282430 CR:1.0057212114 BCR:1.0057212114
2025_0_13   SR:0.254187 CR:1.0057212114 BCR:1.0057212114
2025_0_14   SR:0.228768 CR:1.0057212114 BCR:1.0057212114
2025_0_15   SR:0.205891 CR:1.0057212114 BCR:1.0057212114
2025_0_16   SR:0.185302 CR:1.0057212114 BCR:1.0057212114
2025_0_17   SR:0.166772 CR:1.0057212114 BCR:1.0057212114
2025_0_18   SR:0.150095 CR:1.0039689541 BCR:1.0039689541
2025_0_19   SR:0.135085 CR:1.0039689541 BCR:1.0039689541
2025_0_20   SR:0.121577 CR:1.0039689541 BCR:1.0039689541
2025_0_21   SR:0.109419 CR:1.0039689541 BCR:1.0039689541
2025_0_22   SR:0.098477 CR:1.0039689541 BCR:1.0039689541
2025_0_23   SR:0.088629 CR:1.0039386749 BCR:1.0039386749
2025_0_24   SR:0.079766 CR:1.0039386749 BCR:1.0039386749
2025_0_25   SR:0.071790 CR:1.0039098263 BCR:1.0039098263
2025_0_26   SR:0.064611 CR:1.0039098263 BCR:1.0039098263
2025_0_27   SR:0.058150 CR:1.0039098263 BCR:1.0039098263
2025_0_28   SR:0.052335 CR:1.0039098263 BCR:1.0039098263
2025_0_29   SR:0.047101 CR:1.0039098263 BCR:1.0039098263
2025_0_30   SR:0.042391 CR:1.0039098263 BCR:1.0039098263
2025_0_31   SR:0.038152 CR:1.0039098263 BCR:1.0039098263
2025_0_32   SR:0.034337 CR:1.0039098263 BCR:1.0039098263
2025_0_33   SR:0.030903 CR:1.0039098263 BCR:1.0039098263
2025_0_34   SR:0.027813 CR:1.0039098263 BCR:1.0039098263
2025_0_35   SR:0.025032 CR:1.0039098263 BCR:1.0039098263
2025_0_36   SR:0.022528 CR:1.0039098263 BCR:1.0039098263
2025_0_37   SR:0.020276 CR:1.0039098263 BCR:1.0039098263
2025_0_38   SR:0.018248 CR:1.0034847260 BCR:1.0034847260
2025_0_39   SR:0.016423 CR:1.0034847260 BCR:1.0034847260
2025_0_40   SR:0.014781 CR:1.0034847260 BCR:1.0034847260
2025_0_41   SR:0.013303 CR:1.0034847260 BCR:1.0034847260
2025_0_42   SR:0.011973 CR:1.0034847260 BCR:1.0034847260
2025_0_43   SR:0.010775 CR:1.0034847260 BCR:1.0034847260
2025_0_44   SR:0.009698 CR:1.0034847260 BCR:1.0034847260
2025_0_45   SR:0.008728 CR:1.0034847260 BCR:1.0034847260
2025_0_46   SR:0.007855 CR:1.0034847260 BCR:1.0034847260
2025_0_47   SR:0.007070 CR:1.0034847260 BCR:1.0034847260
2025_0_48   SR:0.006363 CR:1.0034847260 BCR:1.0034847260
2025_0_49   SR:0.005726 CR:1.0034847260 BCR:1.0034847260
2025_0_50   SR:0.005154 CR:1.0034847260 BCR:1.0034847260
2025_0_51   SR:0.004638 CR:1.0034847260 BCR:1.0034847260
2025_0_52   SR:0.004175 CR:1.0034847260 BCR:1.0034847260
2025_0_53   SR:0.003757 CR:1.0034847260 BCR:1.0034847260
2025_0_54   SR:0.003381 CR:1.0034847260 BCR:1.0034847260
2025_0_55   SR:0.003043 CR:1.0034847260 BCR:1.0034847260
2025_0_56   SR:0.002739 CR:1.0034847260 BCR:1.0034847260
2025_0_57   SR:0.002465 CR:1.0034847260 BCR:1.0034847260
2025_0_58   SR:0.002219 CR:1.0034847260 BCR:1.0034847260
2025_0_59   SR:0.001997 CR:1.0034847260 BCR:1.0034847260
2025_0_60   SR:0.001797 CR:1.0034847260 BCR:1.0034847260
2025_0_61   SR:0.001617 CR:1.0034469366 BCR:1.0034469366
2025_0_62   SR:0.001456 CR:1.0034469366 BCR:1.0034469366
2025_0_63   SR:0.001310 CR:1.0034469366 BCR:1.0034469366
2025_0_64   SR:0.001179 CR:1.0034469366 BCR:1.0034469366
2025_0_65   SR:0.001061 CR:1.0034469366 BCR:1.0034469366
2025_0_66   SR:0.000955 CR:1.0034469366 BCR:1.0034469366
2025_0_67   SR:0.000860 CR:1.0034469366 BCR:1.0034469366
2025_0_68   SR:0.000774 CR:1.0034469366 BCR:1.0034469366
2025_0_69   SR:0.000696 CR:1.0034469366 BCR:1.0034469366
2025_0_70   SR:0.000627 CR:1.0034469366 BCR:1.0034469366
2025_0_71   SR:0.000564 CR:1.0034469366 BCR:1.0034469366
2025_0_72   SR:0.000508 CR:1.0034469366 BCR:1.0034469366
2025_0_73   SR:0.000457 CR:1.0034469366 BCR:1.0034469366
2025_0_74   SR:0.000411 CR:1.0034469366 BCR:1.0034469366
2025_0_75   SR:0.000370 CR:1.0034469366 BCR:1.0034469366
2025_0_76   SR:0.000333 CR:1.0034469366 BCR:1.0034469366
2025_0_77   SR:0.000300 CR:1.0034469366 BCR:1.0034469366
2025_0_78   SR:0.000270 CR:1.0034469366 BCR:1.0034469366
2025_0_79   SR:0.000243 CR:1.0034469366 BCR:1.0034469366
2025_0_80   SR:0.000218 CR:1.0034469366 BCR:1.0034469366
2025_0_81   SR:0.000197 CR:1.0034469366 BCR:1.0034469366
2025_0_82   SR:0.000177 CR:1.0034469366 BCR:1.0034469366
2025_0_83   SR:0.000159 CR:1.0034469366 BCR:1.0034469366
2025_0_84   SR:0.000143 CR:1.0034469366 BCR:1.0034469366
2025_0_85   SR:0.000129 CR:1.0034469366 BCR:1.0034469366
2025_0_86   SR:0.000116 CR:1.0034443140 BCR:1.0034443140
2025_0_87   SR:0.000104 CR:1.0034443140 BCR:1.0034443140
2025_0_88   SR:0.000094 CR:1.0034443140 BCR:1.0034443140
2025_0_89   SR:0.000085 CR:1.0034443140 BCR:1.0034443140
2025_0_90   SR:0.000076 CR:1.0034443140 BCR:1.0034443140
2025_0_91   SR:0.000069 CR:1.0034443140 BCR:1.0034443140
2025_0_92   SR:0.000062 CR:1.0034443140 BCR:1.0034443140
2025_0_93   SR:0.000056 CR:1.0034443140 BCR:1.0034443140
2025_0_94   SR:0.000050 CR:1.0034443140 BCR:1.0034443140
2025_0_95   SR:0.000045 CR:1.0034443140 BCR:1.0034443140
2025_0_96   SR:0.000040 CR:1.0034443140 BCR:1.0034443140
2025_0_97   SR:0.000036 CR:1.0034443140 BCR:1.0034443140
2025_0_98   SR:0.000033 CR:1.0034443140 BCR:1.0034443140
2025_0_99   SR:0.000030 CR:1.0034443140 BCR:1.0034443140
2025_0_100  SR:0.000027 CR:1.0034443140 BCR:1.0034443140
2025_0_101  SR:0.000024 CR:1.0034443140 BCR:1.0034443140
2025_0_102  SR:0.000022 CR:1.0034443140 BCR:1.0034443140
2025_0_103  SR:0.000019 CR:1.0034443140 BCR:1.0034443140
2025_0_104  SR:0.000017 CR:1.0034443140 BCR:1.0034443140
2025_0_105  SR:0.000016 CR:1.0034443140 BCR:1.0034443140
2025_0_106  SR:0.000014 CR:1.0034443140 BCR:1.0034443140
2025_0_107  SR:0.000013 CR:1.0034443140 BCR:1.0034443140
2025_0_108  SR:0.000011 CR:1.0034443140 BCR:1.0034443140
2025_0_109  SR:0.000010 CR:1.0034443140 BCR:1.0034443140
2025_0_110  SR:0.000009 CR:1.0034443140 BCR:1.0034443140
PRODUCER FINAL COMPLIANCE DELTA 0.003444
Target GHG Offset Mg -261752, Actual GHG Offset Mg -314379
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.013396
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.255734
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.730870
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.013396 / 0.035307 (DELTA:0.021910)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.255734 / 0.233824 (DELTA:0.021910)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.061258 (DELTA:0.061258)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730870 / 0.669612 (DELTA:0.061258)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70689 / $70689 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61153 / $61153 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88150 / $88150 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71208 / $71208 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66439 / $70689 R:0.939878
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61153 / $61153 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83900 / $88150 R:0.951787
modified cross subsidized price / cost ALT pickup.ICE                 $71208 / $71208 R:1.000000

cross subsidized price / cost ALT BEV                                 $70716 / $70716 R:1.000000
cross subsidized price / cost ALT ICE                                 $68602 / $68602 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61628 / $61628 R:1.000000
cross subsidized price / cost ALT pickup                              $71209 / $71209 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69877 / $69877 R:1.000000

2025_0_0  SCORE:0.016776, CE:0.061258, 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 General Motors
2026_0_0    SR:1.000000 CR:1.0085226297 BCR:1.0085226297
2026_0_1    SR:0.900000 CR:1.0085226297 BCR:1.0085226297
2026_0_2    SR:0.810000 CR:1.0085226297 BCR:1.0085226297
2026_0_3    SR:0.729000 CR:1.0085226297 BCR:1.0085226297
2026_0_4    SR:0.656100 CR:1.0085226297 BCR:1.0085226297
2026_0_5    SR:0.590490 CR:1.0085226297 BCR:1.0085226297
2026_0_6    SR:0.531441 CR:1.0085226297 BCR:1.0085226297
2026_0_7    SR:0.478297 CR:1.0085226297 BCR:1.0085226297
2026_0_8    SR:0.430467 CR:1.0085226297 BCR:1.0085226297
2026_0_9    SR:0.387420 CR:1.0085226297 BCR:1.0085226297
2026_0_10   SR:0.348678 CR:1.0085226297 BCR:1.0085226297
2026_0_11   SR:0.313811 CR:1.0085226297 BCR:1.0085226297
2026_0_12   SR:0.282430 CR:1.0085226297 BCR:1.0085226297
2026_0_13   SR:0.254187 CR:1.0085226297 BCR:1.0085226297
2026_0_14   SR:0.228768 CR:1.0085226297 BCR:1.0085226297
2026_0_15   SR:0.205891 CR:1.0085226297 BCR:1.0085226297
2026_0_16   SR:0.185302 CR:1.0085226297 BCR:1.0085226297
2026_0_17   SR:0.166772 CR:1.0085226297 BCR:1.0085226297
2026_0_18   SR:0.150095 CR:1.0085226297 BCR:1.0085226297
2026_0_19   SR:0.135085 CR:1.0085226297 BCR:1.0085226297
2026_0_20   SR:0.121577 CR:1.0085226297 BCR:1.0085226297
2026_0_21   SR:0.109419 CR:1.0085226297 BCR:1.0085226297
2026_0_22   SR:0.098477 CR:1.0085226297 BCR:1.0085226297
2026_0_23   SR:0.088629 CR:1.0085226297 BCR:1.0085226297
2026_0_24   SR:0.079766 CR:1.0085226297 BCR:1.0085226297
2026_0_25   SR:0.071790 CR:1.0085226297 BCR:1.0085226297
2026_0_26   SR:0.064611 CR:1.0082629919 BCR:1.0082629919
2026_0_27   SR:0.058150 CR:1.0082629919 BCR:1.0082629919
2026_0_28   SR:0.052335 CR:1.0082629919 BCR:1.0082629919
2026_0_29   SR:0.047101 CR:1.0082629919 BCR:1.0082629919
2026_0_30   SR:0.042391 CR:1.0082629919 BCR:1.0082629919
2026_0_31   SR:0.038152 CR:1.0082629919 BCR:1.0082629919
2026_0_32   SR:0.034337 CR:1.0082629919 BCR:1.0082629919
2026_0_33   SR:0.030903 CR:1.0082629919 BCR:1.0082629919
2026_0_34   SR:0.027813 CR:1.0082629919 BCR:1.0082629919
2026_0_35   SR:0.025032 CR:1.0082629919 BCR:1.0082629919
2026_0_36   SR:0.022528 CR:1.0082629919 BCR:1.0082629919
2026_0_37   SR:0.020276 CR:1.0082629919 BCR:1.0082629919
2026_0_38   SR:0.018248 CR:1.0082629919 BCR:1.0082629919
2026_0_39   SR:0.016423 CR:1.0082629919 BCR:1.0082629919
2026_0_40   SR:0.014781 CR:1.0082629919 BCR:1.0082629919
2026_0_41   SR:0.013303 CR:1.0082629919 BCR:1.0082629919
2026_0_42   SR:0.011973 CR:1.0082629919 BCR:1.0082629919
2026_0_43   SR:0.010775 CR:1.0082629919 BCR:1.0082629919
2026_0_44   SR:0.009698 CR:1.0082629919 BCR:1.0082629919
2026_0_45   SR:0.008728 CR:1.0082629919 BCR:1.0082629919
2026_0_46   SR:0.007855 CR:1.0082629919 BCR:1.0082629919
2026_0_47   SR:0.007070 CR:1.0082629919 BCR:1.0082629919
2026_0_48   SR:0.006363 CR:1.0082629919 BCR:1.0082629919
2026_0_49   SR:0.005726 CR:1.0082629919 BCR:1.0082629919
2026_0_50   SR:0.005154 CR:1.0082629919 BCR:1.0082629919
2026_0_51   SR:0.004638 CR:1.0082629919 BCR:1.0082629919
2026_0_52   SR:0.004175 CR:1.0082629919 BCR:1.0082629919
2026_0_53   SR:0.003757 CR:1.0082629919 BCR:1.0082629919
2026_0_54   SR:0.003381 CR:1.0082629919 BCR:1.0082629919
2026_0_55   SR:0.003043 CR:1.0082629919 BCR:1.0082629919
2026_0_56   SR:0.002739 CR:1.0082629919 BCR:1.0082629919
2026_0_57   SR:0.002465 CR:1.0082629919 BCR:1.0082629919
2026_0_58   SR:0.002219 CR:1.0082629919 BCR:1.0082629919
2026_0_59   SR:0.001997 CR:1.0082629919 BCR:1.0082629919
2026_0_60   SR:0.001797 CR:1.0082629919 BCR:1.0082629919
2026_0_61   SR:0.001617 CR:1.0082629919 BCR:1.0082629919
2026_0_62   SR:0.001456 CR:1.0082629919 BCR:1.0082629919
2026_0_63   SR:0.001310 CR:1.0082629919 BCR:1.0082629919
2026_0_64   SR:0.001179 CR:1.0082629919 BCR:1.0082629919
2026_0_65   SR:0.001061 CR:1.0082629919 BCR:1.0082629919
2026_0_66   SR:0.000955 CR:1.0082629919 BCR:1.0082629919
2026_0_67   SR:0.000860 CR:1.0082629919 BCR:1.0082629919
2026_0_68   SR:0.000774 CR:1.0082629919 BCR:1.0082629919
2026_0_69   SR:0.000696 CR:1.0082629919 BCR:1.0082629919
2026_0_70   SR:0.000627 CR:1.0082629919 BCR:1.0082629919
2026_0_71   SR:0.000564 CR:1.0082629919 BCR:1.0082629919
2026_0_72   SR:0.000508 CR:1.0082629919 BCR:1.0082629919
2026_0_73   SR:0.000457 CR:1.0082629919 BCR:1.0082629919
2026_0_74   SR:0.000411 CR:1.0082629919 BCR:1.0082629919
2026_0_75   SR:0.000370 CR:1.0082629919 BCR:1.0082629919
2026_0_76   SR:0.000333 CR:1.0082629919 BCR:1.0082629919
2026_0_77   SR:0.000300 CR:1.0082629919 BCR:1.0082629919
2026_0_78   SR:0.000270 CR:1.0082629919 BCR:1.0082629919
2026_0_79   SR:0.000243 CR:1.0082571507 BCR:1.0082571507
2026_0_80   SR:0.000218 CR:1.0082571507 BCR:1.0082571507
2026_0_81   SR:0.000197 CR:1.0082571507 BCR:1.0082571507
2026_0_82   SR:0.000177 CR:1.0082571507 BCR:1.0082571507
2026_0_83   SR:0.000159 CR:1.0082571507 BCR:1.0082571507
2026_0_84   SR:0.000143 CR:1.0082571507 BCR:1.0082571507
2026_0_85   SR:0.000129 CR:1.0082571507 BCR:1.0082571507
2026_0_86   SR:0.000116 CR:1.0082571507 BCR:1.0082571507
2026_0_87   SR:0.000104 CR:1.0082571507 BCR:1.0082571507
2026_0_88   SR:0.000094 CR:1.0082571507 BCR:1.0082571507
2026_0_89   SR:0.000085 CR:1.0082571507 BCR:1.0082571507
2026_0_90   SR:0.000076 CR:1.0082571507 BCR:1.0082571507
2026_0_91   SR:0.000069 CR:1.0082571507 BCR:1.0082571507
2026_0_92   SR:0.000062 CR:1.0082571507 BCR:1.0082571507
2026_0_93   SR:0.000056 CR:1.0082571507 BCR:1.0082571507
2026_0_94   SR:0.000050 CR:1.0082571507 BCR:1.0082571507
2026_0_95   SR:0.000045 CR:1.0082571507 BCR:1.0082571507
2026_0_96   SR:0.000040 CR:1.0082571507 BCR:1.0082571507
2026_0_97   SR:0.000036 CR:1.0082571507 BCR:1.0082571507
2026_0_98   SR:0.000033 CR:1.0082571507 BCR:1.0082571507
2026_0_99   SR:0.000030 CR:1.0082571507 BCR:1.0082571507
2026_0_100  SR:0.000027 CR:1.0082571507 BCR:1.0082571507
2026_0_101  SR:0.000024 CR:1.0082571507 BCR:1.0082571507
2026_0_102  SR:0.000022 CR:1.0082565546 BCR:1.0082565546
2026_0_103  SR:0.000019 CR:1.0082565546 BCR:1.0082565546
2026_0_104  SR:0.000017 CR:1.0082565546 BCR:1.0082565546
2026_0_105  SR:0.000016 CR:1.0082565546 BCR:1.0082565546
2026_0_106  SR:0.000014 CR:1.0082565546 BCR:1.0082565546
2026_0_107  SR:0.000013 CR:1.0082565546 BCR:1.0082565546
2026_0_108  SR:0.000011 CR:1.0082565546 BCR:1.0082565546
2026_0_109  SR:0.000010 CR:1.0082565546 BCR:1.0082565546
2026_0_110  SR:0.000009 CR:1.0082565546 BCR:1.0082565546
PRODUCER FINAL COMPLIANCE DELTA 0.008257
Target GHG Offset Mg -544150, Actual GHG Offset Mg -667352
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.017086
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.251758
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.731156
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.017086 / 0.042289 (DELTA:0.025203)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.251758 / 0.226556 (DELTA:0.025203)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.073959 (DELTA:0.073959)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731156 / 0.657196 (DELTA:0.073959)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70599 / $70599 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61076 / $61076 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88125 / $88125 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71103 / $71103 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66099 / $70599 R:0.936260
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61076 / $61076 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83625 / $88125 R:0.948936
modified cross subsidized price / cost ALT pickup.ICE                 $71103 / $71103 R:1.000000

cross subsidized price / cost ALT BEV                                 $70620 / $70620 R:1.000000
cross subsidized price / cost ALT ICE                                 $68535 / $68535 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61681 / $61681 R:1.000000
cross subsidized price / cost ALT pickup                              $71103 / $71103 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70069 / $70069 R:1.000000

2026_0_0  SCORE:0.020255, CE:0.073959, 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 General Motors
2027_0_0    SR:1.000000 CR:1.0148723125 BCR:1.0148723125
2027_0_1    SR:0.900000 CR:1.0148723125 BCR:1.0148723125
2027_0_2    SR:0.810000 CR:1.0148723125 BCR:1.0148723125
2027_0_3    SR:0.729000 CR:1.0148723125 BCR:1.0148723125
2027_0_4    SR:0.656100 CR:1.0148723125 BCR:1.0148723125
2027_0_5    SR:0.590490 CR:1.0148723125 BCR:1.0148723125
2027_0_6    SR:0.531441 CR:1.0148723125 BCR:1.0148723125
2027_0_7    SR:0.478297 CR:1.0148723125 BCR:1.0148723125
2027_0_8    SR:0.430467 CR:1.0148723125 BCR:1.0148723125
2027_0_9    SR:0.387420 CR:1.0148723125 BCR:1.0148723125
2027_0_10   SR:0.348678 CR:1.0148723125 BCR:1.0148723125
2027_0_11   SR:0.313811 CR:1.0148723125 BCR:1.0148723125
2027_0_12   SR:0.282430 CR:1.0148723125 BCR:1.0148723125
2027_0_13   SR:0.254187 CR:1.0148723125 BCR:1.0148723125
2027_0_14   SR:0.228768 CR:1.0148723125 BCR:1.0148723125
2027_0_15   SR:0.205891 CR:1.0148723125 BCR:1.0148723125
2027_0_16   SR:0.185302 CR:1.0148723125 BCR:1.0148723125
2027_0_17   SR:0.166772 CR:1.0148723125 BCR:1.0148723125
2027_0_18   SR:0.150095 CR:1.0148723125 BCR:1.0148723125
2027_0_19   SR:0.135085 CR:1.0148723125 BCR:1.0148723125
2027_0_20   SR:0.121577 CR:1.0148723125 BCR:1.0148723125
2027_0_21   SR:0.109419 CR:1.0133652687 BCR:1.0133652687
2027_0_22   SR:0.098477 CR:1.0133652687 BCR:1.0133652687
2027_0_23   SR:0.088629 CR:1.0130147934 BCR:1.0130147934
2027_0_24   SR:0.079766 CR:1.0130147934 BCR:1.0130147934
2027_0_25   SR:0.071790 CR:1.0130147934 BCR:1.0130147934
2027_0_26   SR:0.064611 CR:1.0130147934 BCR:1.0130147934
2027_0_27   SR:0.058150 CR:1.0130147934 BCR:1.0130147934
2027_0_28   SR:0.052335 CR:1.0130147934 BCR:1.0130147934
2027_0_29   SR:0.047101 CR:1.0130147934 BCR:1.0130147934
2027_0_30   SR:0.042391 CR:1.0130147934 BCR:1.0130147934
2027_0_31   SR:0.038152 CR:1.0130147934 BCR:1.0130147934
2027_0_32   SR:0.034337 CR:1.0130147934 BCR:1.0130147934
2027_0_33   SR:0.030903 CR:1.0130147934 BCR:1.0130147934
2027_0_34   SR:0.027813 CR:1.0130147934 BCR:1.0130147934
2027_0_35   SR:0.025032 CR:1.0130147934 BCR:1.0130147934
2027_0_36   SR:0.022528 CR:1.0130147934 BCR:1.0130147934
2027_0_37   SR:0.020276 CR:1.0130147934 BCR:1.0130147934
2027_0_38   SR:0.018248 CR:1.0130147934 BCR:1.0130147934
2027_0_39   SR:0.016423 CR:1.0130147934 BCR:1.0130147934
2027_0_40   SR:0.014781 CR:1.0130147934 BCR:1.0130147934
2027_0_41   SR:0.013303 CR:1.0130147934 BCR:1.0130147934
2027_0_42   SR:0.011973 CR:1.0130147934 BCR:1.0130147934
2027_0_43   SR:0.010775 CR:1.0130147934 BCR:1.0130147934
2027_0_44   SR:0.009698 CR:1.0130147934 BCR:1.0130147934
2027_0_45   SR:0.008728 CR:1.0129019022 BCR:1.0129019022
2027_0_46   SR:0.007855 CR:1.0128513575 BCR:1.0128513575
2027_0_47   SR:0.007070 CR:1.0128513575 BCR:1.0128513575
2027_0_48   SR:0.006363 CR:1.0128132105 BCR:1.0128132105
2027_0_49   SR:0.005726 CR:1.0128132105 BCR:1.0128132105
2027_0_50   SR:0.005154 CR:1.0127465725 BCR:1.0127465725
2027_0_51   SR:0.004638 CR:1.0127166510 BCR:1.0127166510
2027_0_52   SR:0.004175 CR:1.0127166510 BCR:1.0127166510
2027_0_53   SR:0.003757 CR:1.0126940012 BCR:1.0126940012
2027_0_54   SR:0.003381 CR:1.0126940012 BCR:1.0126940012
2027_0_55   SR:0.003043 CR:1.0126546621 BCR:1.0126546621
2027_0_56   SR:0.002739 CR:1.0126546621 BCR:1.0126546621
2027_0_57   SR:0.002465 CR:1.0126447678 BCR:1.0126447678
2027_0_58   SR:0.002219 CR:1.0126447678 BCR:1.0126447678
2027_0_59   SR:0.001997 CR:1.0126187801 BCR:1.0126187801
2027_0_60   SR:0.001797 CR:1.0126187801 BCR:1.0126187801
2027_0_61   SR:0.001617 CR:1.0126123428 BCR:1.0126123428
2027_0_62   SR:0.001456 CR:1.0126123428 BCR:1.0126123428
2027_0_63   SR:0.001310 CR:1.0125954151 BCR:1.0125954151
2027_0_64   SR:0.001179 CR:1.0125954151 BCR:1.0125954151
2027_0_65   SR:0.001061 CR:1.0125911236 BCR:1.0125911236
2027_0_66   SR:0.000955 CR:1.0125911236 BCR:1.0125911236
2027_0_67   SR:0.000860 CR:1.0125800371 BCR:1.0125800371
2027_0_68   SR:0.000774 CR:1.0125750303 BCR:1.0125750303
2027_0_69   SR:0.000696 CR:1.0125750303 BCR:1.0125750303
2027_0_70   SR:0.000627 CR:1.0125713348 BCR:1.0125713348
2027_0_71   SR:0.000564 CR:1.0125713348 BCR:1.0125713348
2027_0_72   SR:0.000508 CR:1.0125647783 BCR:1.0125647783
2027_0_73   SR:0.000457 CR:1.0125617981 BCR:1.0125617981
2027_0_74   SR:0.000411 CR:1.0125617981 BCR:1.0125617981
2027_0_75   SR:0.000370 CR:1.0125595331 BCR:1.0125595331
2027_0_76   SR:0.000333 CR:1.0125595331 BCR:1.0125595331
2027_0_77   SR:0.000300 CR:1.0125595331 BCR:1.0125595331
2027_0_78   SR:0.000270 CR:1.0125560760 BCR:1.0125560760
2027_0_79   SR:0.000243 CR:1.0125544071 BCR:1.0125544071
2027_0_80   SR:0.000218 CR:1.0125544071 BCR:1.0125544071
2027_0_81   SR:0.000197 CR:1.0125533342 BCR:1.0125533342
2027_0_82   SR:0.000177 CR:1.0125533342 BCR:1.0125533342
2027_0_83   SR:0.000159 CR:1.0125513077 BCR:1.0125513077
2027_0_84   SR:0.000143 CR:1.0125513077 BCR:1.0125513077
2027_0_85   SR:0.000129 CR:1.0125507116 BCR:1.0125507116
2027_0_86   SR:0.000116 CR:1.0125507116 BCR:1.0125507116
2027_0_87   SR:0.000104 CR:1.0125492811 BCR:1.0125492811
2027_0_88   SR:0.000094 CR:1.0125486851 BCR:1.0125486851
2027_0_89   SR:0.000085 CR:1.0125486851 BCR:1.0125486851
2027_0_90   SR:0.000076 CR:1.0125483274 BCR:1.0125483274
2027_0_91   SR:0.000069 CR:1.0125483274 BCR:1.0125483274
2027_0_92   SR:0.000062 CR:1.0125473738 BCR:1.0125473738
2027_0_93   SR:0.000056 CR:1.0125473738 BCR:1.0125473738
2027_0_94   SR:0.000050 CR:1.0125472546 BCR:1.0125472546
2027_0_95   SR:0.000045 CR:1.0125472546 BCR:1.0125472546
2027_0_96   SR:0.000040 CR:1.0125467777 BCR:1.0125467777
2027_0_97   SR:0.000036 CR:1.0125466585 BCR:1.0125466585
2027_0_98   SR:0.000033 CR:1.0125466585 BCR:1.0125466585
2027_0_99   SR:0.000030 CR:1.0125465393 BCR:1.0125465393
2027_0_100  SR:0.000027 CR:1.0125464201 BCR:1.0125464201
2027_0_101  SR:0.000024 CR:1.0125460625 BCR:1.0125460625
2027_0_102  SR:0.000022 CR:1.0125460625 BCR:1.0125460625
2027_0_103  SR:0.000019 CR:1.0125459433 BCR:1.0125459433
2027_0_104  SR:0.000017 CR:1.0125459433 BCR:1.0125459433
2027_0_105  SR:0.000016 CR:1.0125458241 BCR:1.0125458241
2027_0_106  SR:0.000014 CR:1.0125458241 BCR:1.0125458241
2027_0_107  SR:0.000013 CR:1.0125457048 BCR:1.0125457048
2027_0_108  SR:0.000011 CR:1.0125457048 BCR:1.0125457048
2027_0_109  SR:0.000010 CR:1.0125455856 BCR:1.0125455856
2027_0_110  SR:0.000009 CR:1.0125455856 BCR:1.0125455856
PRODUCER FINAL COMPLIANCE DELTA 0.012546
Target GHG Offset Mg -886907, Actual GHG Offset Mg -1093758
Target Compliance Ratio 1.013, Actual Compliance Ratio 1.013
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.071110
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.198705
2027 producer_abs_share_frac_pickup.BEV           = 0.053106
2027 producer_abs_share_frac_pickup.ICE           = 0.677079
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               = 0.071110 / 0.062897 (DELTA:0.008213)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.198705 / 0.206917 (DELTA:0.008213)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.053106 / 0.127567 (DELTA:0.074461)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.677079 / 0.602618 (DELTA:0.074461)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67856 / $67856 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61000 / $61000 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83113 / $83113 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70999 / $70999 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63106 / $67856 R:0.930000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61000 / $61000 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78363 / $83113 R:0.942849
modified cross subsidized price / cost ALT pickup.ICE                 $70999 / $70999 R:1.000000

cross subsidized price / cost ALT BEV                                 $74379 / $74379 R:1.000000
cross subsidized price / cost ALT ICE                                 $68731 / $68731 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62807 / $62807 R:1.000000
cross subsidized price / cost ALT pickup                              $71880 / $71880 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70278 / $70278 R:1.000000

2027_0_0  SCORE:0.020392, CE:0.074461, 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 General Motors
2028_0_0    SR:1.000000 CR:1.0184470415 BCR:1.0184470415
2028_0_1    SR:0.900000 CR:1.0184470415 BCR:1.0184470415
2028_0_2    SR:0.810000 CR:1.0184470415 BCR:1.0184470415
2028_0_3    SR:0.729000 CR:1.0184470415 BCR:1.0184470415
2028_0_4    SR:0.656100 CR:1.0184470415 BCR:1.0184470415
2028_0_5    SR:0.590490 CR:1.0184470415 BCR:1.0184470415
2028_0_6    SR:0.531441 CR:1.0184470415 BCR:1.0184470415
2028_0_7    SR:0.478297 CR:1.0184470415 BCR:1.0184470415
2028_0_8    SR:0.430467 CR:1.0184470415 BCR:1.0184470415
2028_0_9    SR:0.387420 CR:1.0184470415 BCR:1.0184470415
2028_0_10   SR:0.348678 CR:1.0184470415 BCR:1.0184470415
2028_0_11   SR:0.313811 CR:1.0184470415 BCR:1.0184470415
2028_0_12   SR:0.282430 CR:1.0184470415 BCR:1.0184470415
2028_0_13   SR:0.254187 CR:1.0184470415 BCR:1.0184470415
2028_0_14   SR:0.228768 CR:1.0184470415 BCR:1.0184470415
2028_0_15   SR:0.205891 CR:1.0184470415 BCR:1.0184470415
2028_0_16   SR:0.185302 CR:1.0184470415 BCR:1.0184470415
2028_0_17   SR:0.166772 CR:1.0184470415 BCR:1.0184470415
2028_0_18   SR:0.150095 CR:1.0182684660 BCR:1.0182684660
2028_0_19   SR:0.135085 CR:1.0171239376 BCR:1.0171239376
2028_0_20   SR:0.121577 CR:1.0171239376 BCR:1.0171239376
2028_0_21   SR:0.109419 CR:1.0171239376 BCR:1.0171239376
2028_0_22   SR:0.098477 CR:1.0171239376 BCR:1.0171239376
2028_0_23   SR:0.088629 CR:1.0167552233 BCR:1.0167552233
2028_0_24   SR:0.079766 CR:1.0167552233 BCR:1.0167552233
2028_0_25   SR:0.071790 CR:1.0167552233 BCR:1.0167552233
2028_0_26   SR:0.064611 CR:1.0163438320 BCR:1.0163438320
2028_0_27   SR:0.058150 CR:1.0163438320 BCR:1.0163438320
2028_0_28   SR:0.052335 CR:1.0163438320 BCR:1.0163438320
2028_0_29   SR:0.047101 CR:1.0163438320 BCR:1.0163438320
2028_0_30   SR:0.042391 CR:1.0163438320 BCR:1.0163438320
2028_0_31   SR:0.038152 CR:1.0163438320 BCR:1.0163438320
2028_0_32   SR:0.034337 CR:1.0163438320 BCR:1.0163438320
2028_0_33   SR:0.030903 CR:1.0163438320 BCR:1.0163438320
2028_0_34   SR:0.027813 CR:1.0163438320 BCR:1.0163438320
2028_0_35   SR:0.025032 CR:1.0163438320 BCR:1.0163438320
2028_0_36   SR:0.022528 CR:1.0163438320 BCR:1.0163438320
2028_0_37   SR:0.020276 CR:1.0163438320 BCR:1.0163438320
2028_0_38   SR:0.018248 CR:1.0163438320 BCR:1.0163438320
2028_0_39   SR:0.016423 CR:1.0163438320 BCR:1.0163438320
2028_0_40   SR:0.014781 CR:1.0163438320 BCR:1.0163438320
2028_0_41   SR:0.013303 CR:1.0163438320 BCR:1.0163438320
2028_0_42   SR:0.011973 CR:1.0163438320 BCR:1.0163438320
2028_0_43   SR:0.010775 CR:1.0163438320 BCR:1.0163438320
2028_0_44   SR:0.009698 CR:1.0163438320 BCR:1.0163438320
2028_0_45   SR:0.008728 CR:1.0163438320 BCR:1.0163438320
2028_0_46   SR:0.007855 CR:1.0163438320 BCR:1.0163438320
2028_0_47   SR:0.007070 CR:1.0163438320 BCR:1.0163438320
2028_0_48   SR:0.006363 CR:1.0163438320 BCR:1.0163438320
2028_0_49   SR:0.005726 CR:1.0163438320 BCR:1.0163438320
2028_0_50   SR:0.005154 CR:1.0163438320 BCR:1.0163438320
2028_0_51   SR:0.004638 CR:1.0163438320 BCR:1.0163438320
2028_0_52   SR:0.004175 CR:1.0163438320 BCR:1.0163438320
2028_0_53   SR:0.003757 CR:1.0163438320 BCR:1.0163438320
2028_0_54   SR:0.003381 CR:1.0163438320 BCR:1.0163438320
2028_0_55   SR:0.003043 CR:1.0163438320 BCR:1.0163438320
2028_0_56   SR:0.002739 CR:1.0163438320 BCR:1.0163438320
2028_0_57   SR:0.002465 CR:1.0163438320 BCR:1.0163438320
2028_0_58   SR:0.002219 CR:1.0163438320 BCR:1.0163438320
2028_0_59   SR:0.001997 CR:1.0163438320 BCR:1.0163438320
2028_0_60   SR:0.001797 CR:1.0163438320 BCR:1.0163438320
2028_0_61   SR:0.001617 CR:1.0163438320 BCR:1.0163438320
2028_0_62   SR:0.001456 CR:1.0163438320 BCR:1.0163438320
2028_0_63   SR:0.001310 CR:1.0163438320 BCR:1.0163438320
2028_0_64   SR:0.001179 CR:1.0163438320 BCR:1.0163438320
2028_0_65   SR:0.001061 CR:1.0163294077 BCR:1.0163294077
2028_0_66   SR:0.000955 CR:1.0163294077 BCR:1.0163294077
2028_0_67   SR:0.000860 CR:1.0163261890 BCR:1.0163261890
2028_0_68   SR:0.000774 CR:1.0163261890 BCR:1.0163261890
2028_0_69   SR:0.000696 CR:1.0163166523 BCR:1.0163166523
2028_0_70   SR:0.000627 CR:1.0163125992 BCR:1.0163125992
2028_0_71   SR:0.000564 CR:1.0163125992 BCR:1.0163125992
2028_0_72   SR:0.000508 CR:1.0163096189 BCR:1.0163096189
2028_0_73   SR:0.000457 CR:1.0163096189 BCR:1.0163096189
2028_0_74   SR:0.000411 CR:1.0163040161 BCR:1.0163040161
2028_0_75   SR:0.000370 CR:1.0163040161 BCR:1.0163040161
2028_0_76   SR:0.000333 CR:1.0163029432 BCR:1.0163029432
2028_0_77   SR:0.000300 CR:1.0163029432 BCR:1.0163029432
2028_0_78   SR:0.000270 CR:1.0162991285 BCR:1.0162991285
2028_0_79   SR:0.000243 CR:1.0162975788 BCR:1.0162975788
2028_0_80   SR:0.000218 CR:1.0162975788 BCR:1.0162975788
2028_0_81   SR:0.000197 CR:1.0162963867 BCR:1.0162963867
2028_0_82   SR:0.000177 CR:1.0162963867 BCR:1.0162963867
2028_0_83   SR:0.000159 CR:1.0162942410 BCR:1.0162942410
2028_0_84   SR:0.000143 CR:1.0162942410 BCR:1.0162942410
2028_0_85   SR:0.000129 CR:1.0162937641 BCR:1.0162937641
2028_0_86   SR:0.000116 CR:1.0162937641 BCR:1.0162937641
2028_0_87   SR:0.000104 CR:1.0162923336 BCR:1.0162923336
2028_0_88   SR:0.000094 CR:1.0162923336 BCR:1.0162923336
2028_0_89   SR:0.000085 CR:1.0162919760 BCR:1.0162919760
2028_0_90   SR:0.000076 CR:1.0162919760 BCR:1.0162919760
2028_0_91   SR:0.000069 CR:1.0162911415 BCR:1.0162911415
2028_0_92   SR:0.000062 CR:1.0162906647 BCR:1.0162906647
2028_0_93   SR:0.000056 CR:1.0162906647 BCR:1.0162906647
2028_0_94   SR:0.000050 CR:1.0162903070 BCR:1.0162903070
2028_0_95   SR:0.000045 CR:1.0162903070 BCR:1.0162903070
2028_0_96   SR:0.000040 CR:1.0162898302 BCR:1.0162898302
2028_0_97   SR:0.000036 CR:1.0162898302 BCR:1.0162898302
2028_0_98   SR:0.000033 CR:1.0162897110 BCR:1.0162897110
2028_0_99   SR:0.000030 CR:1.0162897110 BCR:1.0162897110
2028_0_100  SR:0.000027 CR:1.0162893534 BCR:1.0162893534
2028_0_101  SR:0.000024 CR:1.0162893534 BCR:1.0162893534
2028_0_102  SR:0.000022 CR:1.0162891150 BCR:1.0162891150
2028_0_103  SR:0.000019 CR:1.0162891150 BCR:1.0162891150
2028_0_104  SR:0.000017 CR:1.0162891150 BCR:1.0162891150
2028_0_105  SR:0.000016 CR:1.0162889957 BCR:1.0162889957
2028_0_106  SR:0.000014 CR:1.0162889957 BCR:1.0162889957
2028_0_107  SR:0.000013 CR:1.0162889957 BCR:1.0162889957
2028_0_108  SR:0.000011 CR:1.0162888765 BCR:1.0162888765
2028_0_109  SR:0.000010 CR:1.0162888765 BCR:1.0162888765
2028_0_110  SR:0.000009 CR:1.0162887573 BCR:1.0162887573
PRODUCER FINAL COMPLIANCE DELTA 0.016289
Target GHG Offset Mg -1114939, Actual GHG Offset Mg -1377847
Target Compliance Ratio 1.016, Actual Compliance Ratio 1.016
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.124628
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.144227
2028 producer_abs_share_frac_pickup.BEV           = 0.011770
2028 producer_abs_share_frac_pickup.ICE           = 0.719375
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               = 0.124628 / 0.082589 (DELTA:0.042039)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.144227 / 0.186266 (DELTA:0.042039)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011770 / 0.181123 (DELTA:0.169353)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.719375 / 0.550022 (DELTA:0.169353)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66339 / $66339 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60926 / $60926 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80458 / $80458 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70898 / $70898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61339 / $66339 R:0.924630
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60926 / $60926 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75458 / $80458 R:0.937856
modified cross subsidized price / cost ALT pickup.ICE                 $70898 / $70898 R:1.000000

cross subsidized price / cost ALT BEV                                 $67557 / $67557 R:1.000000
cross subsidized price / cost ALT ICE                                 $69233 / $69233 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63435 / $63435 R:1.000000
cross subsidized price / cost ALT pickup                              $71052 / $71052 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70396 / $70396 R:1.000000

2028_0_0  SCORE:0.046379, CE:0.169353, 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 General Motors
2029_0_0    SR:1.000000 CR:1.0195903887 BCR:1.0195903887
2029_0_1    SR:0.900000 CR:1.0195903887 BCR:1.0195903887
2029_0_2    SR:0.810000 CR:1.0195903887 BCR:1.0195903887
2029_0_3    SR:0.729000 CR:1.0195903887 BCR:1.0195903887
2029_0_4    SR:0.656100 CR:1.0195903887 BCR:1.0195903887
2029_0_5    SR:0.590490 CR:1.0195903887 BCR:1.0195903887
2029_0_6    SR:0.531441 CR:1.0195903887 BCR:1.0195903887
2029_0_7    SR:0.478297 CR:1.0195903887 BCR:1.0195903887
2029_0_8    SR:0.430467 CR:1.0195903887 BCR:1.0195903887
2029_0_9    SR:0.387420 CR:1.0195903887 BCR:1.0195903887
2029_0_10   SR:0.348678 CR:1.0190818021 BCR:1.0190818021
2029_0_11   SR:0.313811 CR:1.0184901828 BCR:1.0184901828
2029_0_12   SR:0.282430 CR:1.0179510140 BCR:1.0179510140
2029_0_13   SR:0.254187 CR:1.0179510140 BCR:1.0179510140
2029_0_14   SR:0.228768 CR:1.0179510140 BCR:1.0179510140
2029_0_15   SR:0.205891 CR:1.0179510140 BCR:1.0179510140
2029_0_16   SR:0.185302 CR:1.0179510140 BCR:1.0179510140
2029_0_17   SR:0.166772 CR:1.0172264642 BCR:1.0172264642
2029_0_18   SR:0.150095 CR:1.0168603690 BCR:1.0168603690
2029_0_19   SR:0.135085 CR:1.0165983302 BCR:1.0165983302
2029_0_20   SR:0.121577 CR:1.0165983302 BCR:1.0165983302
2029_0_21   SR:0.109419 CR:1.0165983302 BCR:1.0165983302
2029_0_22   SR:0.098477 CR:1.0165983302 BCR:1.0165983302
2029_0_23   SR:0.088629 CR:1.0165983302 BCR:1.0165983302
2029_0_24   SR:0.079766 CR:1.0165983302 BCR:1.0165983302
2029_0_25   SR:0.071790 CR:1.0163754227 BCR:1.0163754227
2029_0_26   SR:0.064611 CR:1.0163754227 BCR:1.0163754227
2029_0_27   SR:0.058150 CR:1.0163754227 BCR:1.0163754227
2029_0_28   SR:0.052335 CR:1.0163754227 BCR:1.0163754227
2029_0_29   SR:0.047101 CR:1.0163754227 BCR:1.0163754227
2029_0_30   SR:0.042391 CR:1.0158239205 BCR:1.0158239205
2029_0_31   SR:0.038152 CR:1.0157894760 BCR:1.0157894760
2029_0_32   SR:0.034337 CR:1.0157894760 BCR:1.0157894760
2029_0_33   SR:0.030903 CR:1.0157894760 BCR:1.0157894760
2029_0_34   SR:0.027813 CR:1.0157894760 BCR:1.0157894760
2029_0_35   SR:0.025032 CR:1.0157894760 BCR:1.0157894760
2029_0_36   SR:0.022528 CR:1.0157894760 BCR:1.0157894760
2029_0_37   SR:0.020276 CR:1.0157894760 BCR:1.0157894760
2029_0_38   SR:0.018248 CR:1.0157894760 BCR:1.0157894760
2029_0_39   SR:0.016423 CR:1.0157894760 BCR:1.0157894760
2029_0_40   SR:0.014781 CR:1.0157894760 BCR:1.0157894760
2029_0_41   SR:0.013303 CR:1.0157894760 BCR:1.0157894760
2029_0_42   SR:0.011973 CR:1.0157894760 BCR:1.0157894760
2029_0_43   SR:0.010775 CR:1.0157894760 BCR:1.0157894760
2029_0_44   SR:0.009698 CR:1.0157894760 BCR:1.0157894760
2029_0_45   SR:0.008728 CR:1.0157894760 BCR:1.0157894760
2029_0_46   SR:0.007855 CR:1.0157765469 BCR:1.0157765469
2029_0_47   SR:0.007070 CR:1.0157765469 BCR:1.0157765469
2029_0_48   SR:0.006363 CR:1.0157505724 BCR:1.0157505724
2029_0_49   SR:0.005726 CR:1.0157505724 BCR:1.0157505724
2029_0_50   SR:0.005154 CR:1.0156708291 BCR:1.0156708291
2029_0_51   SR:0.004638 CR:1.0156708120 BCR:1.0156708120
2029_0_52   SR:0.004175 CR:1.0156559194 BCR:1.0156559194
2029_0_53   SR:0.003757 CR:1.0156559194 BCR:1.0156559194
2029_0_54   SR:0.003381 CR:1.0156036026 BCR:1.0156036026
2029_0_55   SR:0.003043 CR:1.0155816399 BCR:1.0155816399
2029_0_56   SR:0.002739 CR:1.0155816397 BCR:1.0155816397
2029_0_57   SR:0.002465 CR:1.0155673127 BCR:1.0155673127
2029_0_58   SR:0.002219 CR:1.0155673108 BCR:1.0155673108
2029_0_59   SR:0.001997 CR:1.0155673108 BCR:1.0155673108
2029_0_60   SR:0.001797 CR:1.0155395207 BCR:1.0155395207
2029_0_61   SR:0.001617 CR:1.0155278505 BCR:1.0155278505
2029_0_62   SR:0.001456 CR:1.0155278505 BCR:1.0155278505
2029_0_63   SR:0.001310 CR:1.0155202470 BCR:1.0155202470
2029_0_64   SR:0.001179 CR:1.0155202470 BCR:1.0155202470
2029_0_65   SR:0.001061 CR:1.0155038256 BCR:1.0155038256
2029_0_66   SR:0.000955 CR:1.0154969402 BCR:1.0154969402
2029_0_67   SR:0.000860 CR:1.0154969402 BCR:1.0154969402
2029_0_68   SR:0.000774 CR:1.0154924450 BCR:1.0154924450
2029_0_69   SR:0.000696 CR:1.0154924450 BCR:1.0154924450
2029_0_70   SR:0.000627 CR:1.0154827450 BCR:1.0154827450
2029_0_71   SR:0.000564 CR:1.0154827176 BCR:1.0154827176
2029_0_72   SR:0.000508 CR:1.0154809361 BCR:1.0154809361
2029_0_73   SR:0.000457 CR:1.0154809361 BCR:1.0154809361
2029_0_74   SR:0.000411 CR:1.0154745457 BCR:1.0154745457
2029_0_75   SR:0.000370 CR:1.0154745457 BCR:1.0154745457
2029_0_76   SR:0.000333 CR:1.0154733682 BCR:1.0154733682
2029_0_77   SR:0.000300 CR:1.0154733662 BCR:1.0154733662
2029_0_78   SR:0.000270 CR:1.0154692245 BCR:1.0154692245
2029_0_79   SR:0.000243 CR:1.0154674732 BCR:1.0154674732
2029_0_80   SR:0.000218 CR:1.0154674731 BCR:1.0154674731
2029_0_81   SR:0.000197 CR:1.0154663064 BCR:1.0154663064
2029_0_82   SR:0.000177 CR:1.0154663064 BCR:1.0154663064
2029_0_83   SR:0.000159 CR:1.0154638634 BCR:1.0154638634
2029_0_84   SR:0.000143 CR:1.0154638634 BCR:1.0154638634
2029_0_85   SR:0.000129 CR:1.0154633896 BCR:1.0154633896
2029_0_86   SR:0.000116 CR:1.0154633896 BCR:1.0154633896
2029_0_87   SR:0.000104 CR:1.0154617807 BCR:1.0154617807
2029_0_88   SR:0.000094 CR:1.0154610878 BCR:1.0154610878
2029_0_89   SR:0.000085 CR:1.0154610623 BCR:1.0154610623
2029_0_90   SR:0.000076 CR:1.0154606309 BCR:1.0154606309
2029_0_91   SR:0.000069 CR:1.0154606309 BCR:1.0154606309
2029_0_92   SR:0.000062 CR:1.0154597008 BCR:1.0154597008
2029_0_93   SR:0.000056 CR:1.0154597008 BCR:1.0154597008
2029_0_94   SR:0.000050 CR:1.0154595122 BCR:1.0154595122
2029_0_95   SR:0.000045 CR:1.0154595122 BCR:1.0154595122
2029_0_96   SR:0.000040 CR:1.0154588788 BCR:1.0154588788
2029_0_97   SR:0.000036 CR:1.0154588788 BCR:1.0154588788
2029_0_98   SR:0.000033 CR:1.0154587672 BCR:1.0154587672
2029_0_99   SR:0.000030 CR:1.0154587672 BCR:1.0154587672
2029_0_100  SR:0.000027 CR:1.0154583709 BCR:1.0154583709
2029_0_101  SR:0.000024 CR:1.0154582020 BCR:1.0154582020
2029_0_102  SR:0.000022 CR:1.0154581849 BCR:1.0154581849
2029_0_103  SR:0.000019 CR:1.0154580798 BCR:1.0154580798
2029_0_104  SR:0.000017 CR:1.0154580798 BCR:1.0154580798
2029_0_105  SR:0.000016 CR:1.0154578168 BCR:1.0154578168
2029_0_106  SR:0.000014 CR:1.0154578168 BCR:1.0154578168
2029_0_107  SR:0.000013 CR:1.0154577815 BCR:1.0154577815
2029_0_108  SR:0.000011 CR:1.0154576117 BCR:1.0154576117
2029_0_109  SR:0.000010 CR:1.0154576117 BCR:1.0154576117
2029_0_110  SR:0.000009 CR:1.0154575621 BCR:1.0154575621
PRODUCER FINAL COMPLIANCE DELTA 0.015458
Target GHG Offset Mg -1207548, Actual GHG Offset Mg -1436079
Target Compliance Ratio 1.015, Actual Compliance Ratio 1.015
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.178048
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.090278
2029 producer_abs_share_frac_pickup.BEV           = 0.029834
2029 producer_abs_share_frac_pickup.ICE           = 0.701840
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               = 0.178048 / 0.101194 (DELTA:0.076854)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.090278 / 0.167131 (DELTA:0.076854)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.029834 / 0.158114 (DELTA:0.128279)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.701840 / 0.573561 (DELTA:0.128279)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65269 / $65269 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60853 / $60853 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78614 / $78614 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70810 / $70810 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60019 / $65269 R:0.919565
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60853 / $60853 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $73364 / $78614 R:0.933219
modified cross subsidized price / cost ALT pickup.ICE                 $70810 / $70810 R:1.000000

cross subsidized price / cost ALT BEV                                 $67185 / $67185 R:1.000000
cross subsidized price / cost ALT ICE                                 $69675 / $69675 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63784 / $63784 R:1.000000
cross subsidized price / cost ALT pickup                              $71128 / $71128 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69819 / $69819 R:1.000000

2029_0_0  SCORE:0.035131, CE:0.128279, 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 General Motors
2030_0_0    SR:1.000000 CR:0.9987520680 BCR:0.9987520680
2030_0_1    SR:0.900000 CR:0.9987520680 BCR:0.9987520680
2030_0_2    SR:0.810000 CR:0.9987520680 BCR:0.9987520680
2030_0_3    SR:0.729000 CR:0.9987520680 BCR:0.9987520680
2030_0_4    SR:0.656100 CR:0.9987520680 BCR:0.9987520680
2030_0_5    SR:0.590490 CR:0.9987520680 BCR:0.9987520680
2030_0_6    SR:0.531441 CR:0.9987520680 BCR:0.9987520680
2030_0_7    SR:0.478297 CR:0.9987520680 BCR:0.9987520680
2030_0_8    SR:0.430467 CR:0.9987520680 BCR:0.9987520680
2030_0_9    SR:0.387420 CR:0.9987520680 BCR:0.9987520680
2030_0_10   SR:0.348678 CR:0.9987520680 BCR:0.9987520680
2030_0_11   SR:0.313811 CR:0.9987520680 BCR:0.9987520680
2030_0_12   SR:0.282430 CR:0.9987520680 BCR:0.9987520680
2030_0_13   SR:0.254187 CR:0.9993438279 BCR:0.9993438279
2030_0_14   SR:0.228768 CR:0.9997929880 BCR:0.9997929880
2030_0_15   SR:0.205891 CR:0.9997929880 BCR:0.9997929880
2030_0_16   SR:0.185302 CR:0.9997929880 BCR:0.9997929880
2030_0_17   SR:0.166772 CR:0.9997929880 BCR:0.9997929880
2030_0_18   SR:0.150095 CR:0.9997929880 BCR:0.9997929880
2030_0_19   SR:0.135085 CR:0.9997929880 BCR:0.9997929880
2030_0_20   SR:0.121577 CR:0.9999324656 BCR:0.9999324656
2030_0_21   SR:0.109419 CR:0.9999324656 BCR:0.9999324656
2030_0_22   SR:0.098477 CR:0.9999324656 BCR:0.9999324656
2030_0_23   SR:0.088629 CR:0.9999324656 BCR:0.9999324656
2030_0_24   SR:0.079766 CR:0.9999324656 BCR:0.9999324656
2030_0_25   SR:0.071790 CR:0.9999324656 BCR:0.9999324656
2030_0_26   SR:0.064611 CR:0.9999324656 BCR:0.9999324656
2030_0_27   SR:0.058150 CR:0.9999324656 BCR:0.9999324656
2030_0_28   SR:0.052335 CR:0.9999324656 BCR:0.9999324656
2030_0_29   SR:0.047101 CR:0.9999324656 BCR:0.9999324656
2030_0_30   SR:0.042391 CR:0.9999324656 BCR:0.9999324656
2030_0_31   SR:0.038152 CR:0.9999324656 BCR:0.9999324656
2030_0_32   SR:0.034337 CR:0.9999324656 BCR:0.9999324656
2030_0_33   SR:0.030903 CR:0.9999324656 BCR:0.9999324656
2030_0_34   SR:0.027813 CR:0.9999324656 BCR:0.9999324656
2030_0_35   SR:0.025032 CR:0.9999324656 BCR:0.9999324656
2030_0_36   SR:0.022528 CR:0.9999324656 BCR:0.9999324656
2030_0_37   SR:0.020276 CR:0.9999324656 BCR:0.9999324656
2030_0_38   SR:0.018248 CR:0.9999324656 BCR:0.9999324656
2030_0_39   SR:0.016423 CR:0.9999324656 BCR:0.9999324656
2030_0_40   SR:0.014781 CR:0.9999324656 BCR:0.9999324656
2030_0_41   SR:0.013303 CR:0.9999324656 BCR:0.9999324656
2030_0_42   SR:0.011973 CR:0.9999324656 BCR:0.9999324656
2030_0_43   SR:0.010775 CR:0.9999324656 BCR:0.9999324656
2030_0_44   SR:0.009698 CR:0.9999324656 BCR:0.9999324656
2030_0_45   SR:0.008728 CR:0.9999324656 BCR:0.9999324656
2030_0_46   SR:0.007855 CR:0.9999324656 BCR:0.9999324656
2030_0_47   SR:0.007070 CR:0.9999324656 BCR:0.9999324656
2030_0_48   SR:0.006363 CR:0.9999324656 BCR:0.9999324656
2030_0_49   SR:0.005726 CR:0.9999324656 BCR:0.9999324656
2030_0_50   SR:0.005154 CR:0.9999324656 BCR:0.9999324656
2030_0_51   SR:0.004638 CR:0.9999324656 BCR:0.9999324656
2030_0_52   SR:0.004175 CR:0.9999324656 BCR:0.9999324656
2030_0_53   SR:0.003757 CR:0.9999324656 BCR:0.9999324656
2030_0_54   SR:0.003381 CR:0.9999324656 BCR:0.9999324656
2030_0_55   SR:0.003043 CR:0.9999324656 BCR:0.9999324656
2030_0_56   SR:0.002739 CR:0.9999324656 BCR:0.9999324656
2030_0_57   SR:0.002465 CR:0.9999324656 BCR:0.9999324656
2030_0_58   SR:0.002219 CR:0.9999324656 BCR:0.9999324656
2030_0_59   SR:0.001997 CR:0.9999324656 BCR:0.9999324656
2030_0_60   SR:0.001797 CR:0.9999959728 BCR:0.9999959728
2030_0_61   SR:0.001617 CR:0.9999959728 BCR:0.9999959728
2030_0_62   SR:0.001456 CR:0.9999959728 BCR:0.9999959728
2030_0_63   SR:0.001310 CR:0.9999959728 BCR:0.9999959728
2030_0_64   SR:0.001179 CR:0.9999959728 BCR:0.9999959728
2030_0_65   SR:0.001061 CR:0.9999959728 BCR:0.9999959728
2030_0_66   SR:0.000955 CR:0.9999959728 BCR:0.9999959728
2030_0_67   SR:0.000860 CR:0.9999959728 BCR:0.9999959728
2030_0_68   SR:0.000774 CR:0.9999959728 BCR:0.9999959728
2030_0_69   SR:0.000696 CR:0.9999959728 BCR:0.9999959728
2030_0_70   SR:0.000627 CR:0.9999959728 BCR:0.9999959728
2030_0_71   SR:0.000564 CR:0.9999959728 BCR:0.9999959728
2030_0_72   SR:0.000508 CR:0.9999959728 BCR:0.9999959728
2030_0_73   SR:0.000457 CR:0.9999959728 BCR:0.9999959728
2030_0_74   SR:0.000411 CR:0.9999959728 BCR:0.9999959728
2030_0_75   SR:0.000370 CR:0.9999959728 BCR:0.9999959728
2030_0_76   SR:0.000333 CR:0.9999959728 BCR:0.9999959728
2030_0_77   SR:0.000300 CR:0.9999970484 BCR:0.9999970484
2030_0_78   SR:0.000270 CR:0.9999980885 BCR:0.9999980885
2030_0_79   SR:0.000243 CR:0.9999990165 BCR:0.9999990165
2030_0_80   SR:0.000218 CR:0.9999998587 BCR:0.9999998587
2030_0_81   SR:0.000197 CR:0.9999998587 BCR:0.9999998587
2030_0_82   SR:0.000177 CR:0.9999998587 BCR:0.9999998587
2030_0_83   SR:0.000159 CR:0.9999998587 BCR:0.9999998587
2030_0_84   SR:0.000143 CR:0.9999998587 BCR:0.9999998587
2030_0_85   SR:0.000129 CR:0.9999998587 BCR:0.9999998587
2030_0_86   SR:0.000116 CR:0.9999998587 BCR:0.9999998587
2030_0_87   SR:0.000104 CR:0.9999998587 BCR:0.9999998587
2030_0_88   SR:0.000094 CR:0.9999998587 BCR:0.9999998587
2030_0_89   SR:0.000085 CR:0.9999998587 BCR:0.9999998587
2030_0_90   SR:0.000076 CR:0.9999998587 BCR:0.9999998587
2030_0_91   SR:0.000069 CR:0.9999998587 BCR:0.9999998587
2030_0_92   SR:0.000062 CR:0.9999998587 BCR:0.9999998587
2030_0_93   SR:0.000056 CR:0.9999998587 BCR:0.9999998587
2030_0_94   SR:0.000050 CR:0.9999998587 BCR:0.9999998587
2030_0_95   SR:0.000045 CR:0.9999998587 BCR:0.9999998587
2030_0_96   SR:0.000040 CR:0.9999998587 BCR:0.9999998587
2030_0_97   SR:0.000036 CR:0.9999998587 BCR:0.9999998587
2030_0_98   SR:0.000033 CR:0.9999998587 BCR:0.9999998587
2030_0_99   SR:0.000030 CR:0.9999998587 BCR:0.9999998587
2030_0_100  SR:0.000027 CR:0.9999998587 BCR:0.9999998587
2030_0_101  SR:0.000024 CR:0.9999998587 BCR:0.9999998587
2030_0_102  SR:0.000022 CR:0.9999998587 BCR:0.9999998587
2030_0_103  SR:0.000019 CR:0.9999998587 BCR:0.9999998587
2030_0_104  SR:0.000017 CR:0.9999998587 BCR:0.9999998587
2030_0_105  SR:0.000016 CR:0.9999998587 BCR:0.9999998587
2030_0_106  SR:0.000014 CR:0.9999998587 BCR:0.9999998587
2030_0_107  SR:0.000013 CR:0.9999998587 BCR:0.9999998587
2030_0_108  SR:0.000011 CR:0.9999998587 BCR:0.9999998587
2030_0_109  SR:0.000010 CR:0.9999998587 BCR:0.9999998587
2030_0_110  SR:0.000009 CR:0.9999998587 BCR:0.9999998587
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -820546, Actual GHG Offset Mg -820544
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.198045
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.069576
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.732378
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.198045 / 0.124056 (DELTA:0.073989)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.069576 / 0.143565 (DELTA:0.073989)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.176339 (DELTA:0.176339)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.732378 / 0.556040 (DELTA:0.176339)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65373 / $65373 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60782 / $60782 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $79208 / $79208 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72278 / $72278 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59873 / $65373 R:0.915868
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60782 / $60782 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $73708 / $79208 R:0.930563
modified cross subsidized price / cost ALT pickup.ICE                 $72278 / $72278 R:1.000000

cross subsidized price / cost ALT BEV                                 $65375 / $65375 R:1.000000
cross subsidized price / cost ALT ICE                                 $71281 / $71281 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64180 / $64180 R:1.000000
cross subsidized price / cost ALT pickup                              $72278 / $72278 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70993 / $70993 R:1.000000

2030_0_0  SCORE:0.048292, CE:0.176339, 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 General Motors
2031_0_0    SR:1.000000 CR:0.9959439770 BCR:0.9959439770
2031_0_1    SR:0.900000 CR:0.9959439915 BCR:0.9959439915
2031_0_2    SR:0.810000 CR:0.9959440118 BCR:0.9959440118
2031_0_3    SR:0.729000 CR:0.9959440305 BCR:0.9959440305
2031_0_4    SR:0.656100 CR:0.9959440507 BCR:0.9959440507
2031_0_5    SR:0.590490 CR:0.9959440710 BCR:0.9959440710
2031_0_6    SR:0.531441 CR:0.9959440905 BCR:0.9959440905
2031_0_7    SR:0.478297 CR:0.9959441099 BCR:0.9959441099
2031_0_8    SR:0.430467 CR:0.9959441099 BCR:0.9959441099
2031_0_9    SR:0.387420 CR:0.9959441099 BCR:0.9959441099
2031_0_10   SR:0.348678 CR:0.9959441099 BCR:0.9959441099
2031_0_11   SR:0.313811 CR:0.9959441099 BCR:0.9959441099
2031_0_12   SR:0.282430 CR:0.9960009600 BCR:0.9960009600
2031_0_13   SR:0.254187 CR:0.9960009600 BCR:0.9960009600
2031_0_14   SR:0.228768 CR:0.9960009600 BCR:0.9960009600
2031_0_15   SR:0.205891 CR:0.9960009600 BCR:0.9960009600
2031_0_16   SR:0.185302 CR:0.9960009600 BCR:0.9960009600
2031_0_17   SR:0.166772 CR:0.9960009600 BCR:0.9960009600
2031_0_18   SR:0.150095 CR:0.9960009600 BCR:0.9960009600
2031_0_19   SR:0.135085 CR:0.9997727165 BCR:0.9997727165
2031_0_20   SR:0.121577 CR:0.9997727165 BCR:0.9997727165
2031_0_21   SR:0.109419 CR:0.9997727165 BCR:0.9997727165
2031_0_22   SR:0.098477 CR:0.9997727165 BCR:0.9997727165
2031_0_23   SR:0.088629 CR:0.9997727165 BCR:0.9997727165
2031_0_24   SR:0.079766 CR:0.9997727165 BCR:0.9997727165
2031_0_25   SR:0.071790 CR:0.9997727165 BCR:0.9997727165
2031_0_26   SR:0.064611 CR:0.9997727165 BCR:0.9997727165
2031_0_27   SR:0.058150 CR:0.9997727165 BCR:0.9997727165
2031_0_28   SR:0.052335 CR:0.9997727165 BCR:0.9997727165
2031_0_29   SR:0.047101 CR:0.9997727165 BCR:0.9997727165
2031_0_30   SR:0.042391 CR:0.9997727165 BCR:0.9997727165
2031_0_31   SR:0.038152 CR:0.9997727165 BCR:0.9997727165
2031_0_32   SR:0.034337 CR:0.9997727165 BCR:0.9997727165
2031_0_33   SR:0.030903 CR:0.9997727165 BCR:0.9997727165
2031_0_34   SR:0.027813 CR:0.9997727165 BCR:0.9997727165
2031_0_35   SR:0.025032 CR:0.9997727165 BCR:0.9997727165
2031_0_36   SR:0.022528 CR:0.9997727165 BCR:0.9997727165
2031_0_37   SR:0.020276 CR:0.9997727165 BCR:0.9997727165
2031_0_38   SR:0.018248 CR:0.9997727165 BCR:0.9997727165
2031_0_39   SR:0.016423 CR:0.9997727165 BCR:0.9997727165
2031_0_40   SR:0.014781 CR:0.9997727165 BCR:0.9997727165
2031_0_41   SR:0.013303 CR:0.9997727165 BCR:0.9997727165
2031_0_42   SR:0.011973 CR:0.9997727165 BCR:0.9997727165
2031_0_43   SR:0.010775 CR:0.9997727165 BCR:0.9997727165
2031_0_44   SR:0.009698 CR:0.9997727165 BCR:0.9997727165
2031_0_45   SR:0.008728 CR:1.0002023833 BCR:1.0002023833
2031_0_46   SR:0.007855 CR:1.0002023687 BCR:1.0002023687
2031_0_47   SR:0.007070 CR:1.0002023687 BCR:1.0002023687
2031_0_48   SR:0.006363 CR:1.0002023687 BCR:1.0002023687
2031_0_49   SR:0.005726 CR:1.0002023687 BCR:1.0002023687
2031_0_50   SR:0.005154 CR:1.0002023687 BCR:1.0002023687
2031_0_51   SR:0.004638 CR:1.0002023687 BCR:1.0002023687
2031_0_52   SR:0.004175 CR:1.0001947202 BCR:1.0001947202
2031_0_53   SR:0.003757 CR:1.0001601750 BCR:1.0001601750
2031_0_54   SR:0.003381 CR:1.0001567506 BCR:1.0001567506
2031_0_55   SR:0.003043 CR:1.0001259687 BCR:1.0001259687
2031_0_56   SR:0.002739 CR:1.0001259355 BCR:1.0001259355
2031_0_57   SR:0.002465 CR:0.9998767053 BCR:0.9998767053
2031_0_58   SR:0.002219 CR:0.9999016756 BCR:0.9999016756
2031_0_59   SR:0.001997 CR:0.9999241409 BCR:0.9999241409
2031_0_60   SR:0.001797 CR:0.9999443206 BCR:0.9999443206
2031_0_61   SR:0.001617 CR:0.9999624062 BCR:0.9999624062
2031_0_62   SR:0.001456 CR:0.9999624265 BCR:0.9999624265
2031_0_63   SR:0.001310 CR:0.9999753429 BCR:0.9999753429
2031_0_64   SR:0.001179 CR:0.9999886296 BCR:0.9999886296
2031_0_65   SR:0.001061 CR:0.9999886296 BCR:0.9999886296
2031_0_66   SR:0.000955 CR:0.9999993886 BCR:0.9999993886
2031_0_67   SR:0.000860 CR:0.9999994117 BCR:0.9999994117
2031_0_68   SR:0.000774 CR:0.9999994117 BCR:0.9999994117
2031_0_69   SR:0.000696 CR:0.9999994117 BCR:0.9999994117
2031_0_70   SR:0.000627 CR:0.9999994117 BCR:0.9999994117
2031_0_71   SR:0.000564 CR:0.9999994117 BCR:0.9999994117
2031_0_72   SR:0.000508 CR:0.9999994117 BCR:0.9999994117
2031_0_73   SR:0.000457 CR:0.9999994117 BCR:0.9999994117
2031_0_74   SR:0.000411 CR:0.9999994117 BCR:0.9999994117
2031_0_75   SR:0.000370 CR:0.9999994117 BCR:0.9999994117
2031_0_76   SR:0.000333 CR:0.9999994117 BCR:0.9999994117
2031_0_77   SR:0.000300 CR:0.9999994117 BCR:0.9999994117
2031_0_78   SR:0.000270 CR:0.9999994117 BCR:0.9999994117
2031_0_79   SR:0.000243 CR:0.9999994117 BCR:0.9999994117
2031_0_80   SR:0.000218 CR:0.9999994117 BCR:0.9999994117
2031_0_81   SR:0.000197 CR:0.9999994117 BCR:0.9999994117
2031_0_82   SR:0.000177 CR:0.9999994117 BCR:0.9999994117
2031_0_83   SR:0.000159 CR:0.9999994117 BCR:0.9999994117
2031_0_84   SR:0.000143 CR:0.9999994117 BCR:0.9999994117
2031_0_85   SR:0.000129 CR:0.9999994117 BCR:0.9999994117
2031_0_86   SR:0.000116 CR:0.9999994117 BCR:0.9999994117
2031_0_87   SR:0.000104 CR:0.9999994117 BCR:0.9999994117
2031_0_88   SR:0.000094 CR:0.9999994117 BCR:0.9999994117
2031_0_89   SR:0.000085 CR:0.9999994117 BCR:0.9999994117
2031_0_90   SR:0.000076 CR:0.9999994117 BCR:0.9999994117
2031_0_91   SR:0.000069 CR:1.0000005066 BCR:1.0000005066
2031_0_92   SR:0.000062 CR:1.0000003880 BCR:1.0000003880
2031_0_93   SR:0.000056 CR:1.0000002312 BCR:1.0000002312
2031_0_94   SR:0.000050 CR:1.0000001865 BCR:1.0000001865
2031_0_95   SR:0.000045 CR:1.0000000940 BCR:1.0000000940
2031_0_96   SR:0.000040 CR:1.0000000144 BCR:1.0000000144
2031_0_97   SR:0.000036 CR:1.0000000114 BCR:1.0000000114
2031_0_98   SR:0.000033 CR:1.0000000023 BCR:1.0000000023
2031_0_99   SR:0.000030 CR:1.0000000023 BCR:1.0000000023
2031_0_100  SR:0.000027 CR:1.0000000023 BCR:1.0000000023
2031_0_101  SR:0.000024 CR:1.0000000023 BCR:1.0000000023
2031_0_102  SR:0.000022 CR:1.0000000023 BCR:1.0000000023
2031_0_103  SR:0.000019 CR:1.0000000023 BCR:1.0000000023
2031_0_104  SR:0.000017 CR:1.0000000023 BCR:1.0000000023
2031_0_105  SR:0.000016 CR:1.0000000023 BCR:1.0000000023
2031_0_106  SR:0.000014 CR:1.0000000023 BCR:1.0000000023
2031_0_107  SR:0.000013 CR:1.0000000023 BCR:1.0000000023
2031_0_108  SR:0.000011 CR:1.0000000023 BCR:1.0000000023
2031_0_109  SR:0.000010 CR:1.0000000023 BCR:1.0000000023
2031_0_110  SR:0.000009 CR:1.0000000023 BCR:1.0000000023
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -787473, Actual GHG Offset Mg -787473
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.245275
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.021326
2031 producer_abs_share_frac_pickup.BEV           = 0.033773
2031 producer_abs_share_frac_pickup.ICE           = 0.699626
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               = 0.245275 / 0.143970 (DELTA:0.101305)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.021326 / 0.122631 (DELTA:0.101305)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.033773 / 0.146680 (DELTA:0.112906)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.699626 / 0.586719 (DELTA:0.112906)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65605 / $65605 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62479 / $62479 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80026 / $80026 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72176 / $72176 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59855 / $65605 R:0.912355
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62479 / $62479 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74276 / $80026 R:0.928149
modified cross subsidized price / cost ALT pickup.ICE                 $72176 / $72176 R:1.000000

cross subsidized price / cost ALT BEV                                 $67350 / $67350 R:1.000000
cross subsidized price / cost ALT ICE                                 $71889 / $71889 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65355 / $65355 R:1.000000
cross subsidized price / cost ALT pickup                              $72537 / $72537 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71192 / $71192 R:1.000000

2031_0_0  SCORE:0.030921, CE:0.112906, 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 General Motors
2032_0_0    SR:1.000000 CR:0.9954633753 BCR:0.9954633753
2032_0_1    SR:0.900000 CR:0.9954633753 BCR:0.9954633753
2032_0_2    SR:0.810000 CR:0.9954633753 BCR:0.9954633753
2032_0_3    SR:0.729000 CR:0.9954633753 BCR:0.9954633753
2032_0_4    SR:0.656100 CR:0.9954633753 BCR:0.9954633753
2032_0_5    SR:0.590490 CR:0.9954633753 BCR:0.9954633753
2032_0_6    SR:0.531441 CR:0.9954633753 BCR:0.9954633753
2032_0_7    SR:0.478297 CR:0.9954633753 BCR:0.9954633753
2032_0_8    SR:0.430467 CR:0.9954633753 BCR:0.9954633753
2032_0_9    SR:0.387420 CR:0.9954633753 BCR:0.9954633753
2032_0_10   SR:0.348678 CR:0.9954633753 BCR:0.9954633753
2032_0_11   SR:0.313811 CR:0.9954633753 BCR:0.9954633753
2032_0_12   SR:0.282430 CR:0.9954633753 BCR:0.9954633753
2032_0_13   SR:0.254187 CR:0.9954633753 BCR:0.9954633753
2032_0_14   SR:0.228768 CR:0.9954633753 BCR:0.9954633753
2032_0_15   SR:0.205891 CR:0.9972144192 BCR:0.9972144192
2032_0_16   SR:0.185302 CR:0.9972144192 BCR:0.9972144192
2032_0_17   SR:0.166772 CR:0.9972144192 BCR:0.9972144192
2032_0_18   SR:0.150095 CR:0.9972144192 BCR:0.9972144192
2032_0_19   SR:0.135085 CR:0.9972144192 BCR:0.9972144192
2032_0_20   SR:0.121577 CR:0.9999743845 BCR:0.9999743845
2032_0_21   SR:0.109419 CR:0.9999790831 BCR:0.9999790831
2032_0_22   SR:0.098477 CR:0.9999790831 BCR:0.9999790831
2032_0_23   SR:0.088629 CR:0.9999790831 BCR:0.9999790831
2032_0_24   SR:0.079766 CR:0.9999790831 BCR:0.9999790831
2032_0_25   SR:0.071790 CR:0.9999790831 BCR:0.9999790831
2032_0_26   SR:0.064611 CR:0.9999790831 BCR:0.9999790831
2032_0_27   SR:0.058150 CR:0.9999790831 BCR:0.9999790831
2032_0_28   SR:0.052335 CR:0.9999790831 BCR:0.9999790831
2032_0_29   SR:0.047101 CR:0.9999790831 BCR:0.9999790831
2032_0_30   SR:0.042391 CR:0.9999790831 BCR:0.9999790831
2032_0_31   SR:0.038152 CR:0.9999790831 BCR:0.9999790831
2032_0_32   SR:0.034337 CR:0.9999790831 BCR:0.9999790831
2032_0_33   SR:0.030903 CR:0.9999790831 BCR:0.9999790831
2032_0_34   SR:0.027813 CR:0.9999790831 BCR:0.9999790831
2032_0_35   SR:0.025032 CR:0.9999790831 BCR:0.9999790831
2032_0_36   SR:0.022528 CR:0.9999790831 BCR:0.9999790831
2032_0_37   SR:0.020276 CR:0.9999790831 BCR:0.9999790831
2032_0_38   SR:0.018248 CR:0.9999790831 BCR:0.9999790831
2032_0_39   SR:0.016423 CR:0.9999790831 BCR:0.9999790831
2032_0_40   SR:0.014781 CR:0.9999790831 BCR:0.9999790831
2032_0_41   SR:0.013303 CR:0.9999811636 BCR:0.9999811636
2032_0_42   SR:0.011973 CR:0.9999811636 BCR:0.9999811636
2032_0_43   SR:0.010775 CR:0.9999811636 BCR:0.9999811636
2032_0_44   SR:0.009698 CR:0.9999811636 BCR:0.9999811636
2032_0_45   SR:0.008728 CR:0.9999811636 BCR:0.9999811636
2032_0_46   SR:0.007855 CR:0.9999811636 BCR:0.9999811636
2032_0_47   SR:0.007070 CR:0.9999811636 BCR:0.9999811636
2032_0_48   SR:0.006363 CR:0.9999982096 BCR:0.9999982096
2032_0_49   SR:0.005726 CR:0.9999982096 BCR:0.9999982096
2032_0_50   SR:0.005154 CR:0.9999982096 BCR:0.9999982096
2032_0_51   SR:0.004638 CR:0.9999982096 BCR:0.9999982096
2032_0_52   SR:0.004175 CR:0.9999982096 BCR:0.9999982096
2032_0_53   SR:0.003757 CR:0.9999982096 BCR:0.9999982096
2032_0_54   SR:0.003381 CR:0.9999982096 BCR:0.9999982096
2032_0_55   SR:0.003043 CR:0.9999982096 BCR:0.9999982096
2032_0_56   SR:0.002739 CR:0.9999982096 BCR:0.9999982096
2032_0_57   SR:0.002465 CR:0.9999982096 BCR:0.9999982096
2032_0_58   SR:0.002219 CR:0.9999992279 BCR:0.9999992279
2032_0_59   SR:0.001997 CR:0.9999992279 BCR:0.9999992279
2032_0_60   SR:0.001797 CR:0.9999992279 BCR:0.9999992279
2032_0_61   SR:0.001617 CR:0.9999992279 BCR:0.9999992279
2032_0_62   SR:0.001456 CR:0.9999992279 BCR:0.9999992279
2032_0_63   SR:0.001310 CR:0.9999992279 BCR:0.9999992279
2032_0_64   SR:0.001179 CR:0.9999992279 BCR:0.9999992279
2032_0_65   SR:0.001061 CR:0.9999992279 BCR:0.9999992279
2032_0_66   SR:0.000955 CR:0.9999992279 BCR:0.9999992279
2032_0_67   SR:0.000860 CR:0.9999992279 BCR:0.9999992279
2032_0_68   SR:0.000774 CR:0.9999992279 BCR:0.9999992279
2032_0_69   SR:0.000696 CR:0.9999992279 BCR:0.9999992279
2032_0_70   SR:0.000627 CR:0.9999992279 BCR:0.9999992279
2032_0_71   SR:0.000564 CR:0.9999992279 BCR:0.9999992279
2032_0_72   SR:0.000508 CR:0.9999992279 BCR:0.9999992279
2032_0_73   SR:0.000457 CR:0.9999992279 BCR:0.9999992279
2032_0_74   SR:0.000411 CR:0.9999993346 BCR:0.9999993346
2032_0_75   SR:0.000370 CR:0.9999993386 BCR:0.9999993386
2032_0_76   SR:0.000333 CR:0.9999993386 BCR:0.9999993386
2032_0_77   SR:0.000300 CR:0.9999993386 BCR:0.9999993386
2032_0_78   SR:0.000270 CR:0.9999993386 BCR:0.9999993386
2032_0_79   SR:0.000243 CR:0.9999993386 BCR:0.9999993386
2032_0_80   SR:0.000218 CR:0.9999993386 BCR:0.9999993386
2032_0_81   SR:0.000197 CR:0.9999993386 BCR:0.9999993386
2032_0_82   SR:0.000177 CR:0.9999993386 BCR:0.9999993386
2032_0_83   SR:0.000159 CR:0.9999993728 BCR:0.9999993728
2032_0_84   SR:0.000143 CR:0.9999993728 BCR:0.9999993728
2032_0_85   SR:0.000129 CR:0.9999999839 BCR:0.9999999839
2032_0_86   SR:0.000116 CR:0.9999999839 BCR:0.9999999839
2032_0_87   SR:0.000104 CR:0.9999999839 BCR:0.9999999839
2032_0_88   SR:0.000094 CR:0.9999999839 BCR:0.9999999839
2032_0_89   SR:0.000085 CR:0.9999999839 BCR:0.9999999839
2032_0_90   SR:0.000076 CR:0.9999999839 BCR:0.9999999839
2032_0_91   SR:0.000069 CR:0.9999999839 BCR:0.9999999839
2032_0_92   SR:0.000062 CR:0.9999999839 BCR:0.9999999839
2032_0_93   SR:0.000056 CR:0.9999999839 BCR:0.9999999839
2032_0_94   SR:0.000050 CR:0.9999999839 BCR:0.9999999839
2032_0_95   SR:0.000045 CR:0.9999999839 BCR:0.9999999839
2032_0_96   SR:0.000040 CR:0.9999999839 BCR:0.9999999839
2032_0_97   SR:0.000036 CR:0.9999999839 BCR:0.9999999839
2032_0_98   SR:0.000033 CR:0.9999999839 BCR:0.9999999839
2032_0_99   SR:0.000030 CR:0.9999999839 BCR:0.9999999839
2032_0_100  SR:0.000027 CR:0.9999999839 BCR:0.9999999839
2032_0_101  SR:0.000024 CR:0.9999999839 BCR:0.9999999839
2032_0_102  SR:0.000022 CR:0.9999999839 BCR:0.9999999839
2032_0_103  SR:0.000019 CR:0.9999999839 BCR:0.9999999839
2032_0_104  SR:0.000017 CR:1.0000000114 BCR:1.0000000114
2032_0_105  SR:0.000016 CR:1.0000000114 BCR:1.0000000114
2032_0_106  SR:0.000014 CR:1.0000000114 BCR:1.0000000114
2032_0_107  SR:0.000013 CR:1.0000000114 BCR:1.0000000114
2032_0_108  SR:0.000011 CR:1.0000000114 BCR:1.0000000114
2032_0_109  SR:0.000010 CR:1.0000000114 BCR:1.0000000114
2032_0_110  SR:0.000009 CR:1.0000000114 BCR:1.0000000114
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -868399, Actual GHG Offset Mg -868400
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.265962
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000000
2032 producer_abs_share_frac_pickup.BEV           = 0.096486
2032 producer_abs_share_frac_pickup.ICE           = 0.637552
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               = 0.265962 / 0.191495 (DELTA:0.074467)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000000 / 0.074467 (DELTA:0.074467)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.096486 / 0.180610 (DELTA:0.084124)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.637552 / 0.553427 (DELTA:0.084124)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65941 / $65941 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60643 / $60643 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81028 / $81028 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72075 / $72075 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59941 / $65941 R:0.909010
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60643 / $60643 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75028 / $81028 R:0.925952
modified cross subsidized price / cost ALT pickup.ICE                 $72075 / $72075 R:1.000000

cross subsidized price / cost ALT BEV                                 $69957 / $69957 R:1.000000
cross subsidized price / cost ALT ICE                                 $72075 / $72075 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65942 / $65942 R:1.000000
cross subsidized price / cost ALT pickup                              $73252 / $73252 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71666 / $71666 R:1.000000

2032_0_0  SCORE:0.023038, CE:0.084124, 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 General Motors
2033_0_0    SR:1.000000 CR:0.9970192405 BCR:0.9970192405
2033_0_1    SR:0.900000 CR:0.9970192405 BCR:0.9970192405
2033_0_2    SR:0.810000 CR:0.9970192405 BCR:0.9970192405
2033_0_3    SR:0.729000 CR:0.9970192405 BCR:0.9970192405
2033_0_4    SR:0.656100 CR:0.9970192405 BCR:0.9970192405
2033_0_5    SR:0.590490 CR:0.9970192405 BCR:0.9970192405
2033_0_6    SR:0.531441 CR:0.9970192405 BCR:0.9970192405
2033_0_7    SR:0.478297 CR:0.9970192405 BCR:0.9970192405
2033_0_8    SR:0.430467 CR:0.9970192405 BCR:0.9970192405
2033_0_9    SR:0.387420 CR:0.9970192405 BCR:0.9970192405
2033_0_10   SR:0.348678 CR:0.9970192405 BCR:0.9970192405
2033_0_11   SR:0.313811 CR:0.9970192405 BCR:0.9970192405
2033_0_12   SR:0.282430 CR:0.9970192405 BCR:0.9970192405
2033_0_13   SR:0.254187 CR:0.9970192405 BCR:0.9970192405
2033_0_14   SR:0.228768 CR:0.9975477296 BCR:0.9975477296
2033_0_15   SR:0.205891 CR:0.9975477368 BCR:0.9975477368
2033_0_16   SR:0.185302 CR:0.9980835842 BCR:0.9980835842
2033_0_17   SR:0.166772 CR:0.9980835915 BCR:0.9980835915
2033_0_18   SR:0.150095 CR:0.9980835915 BCR:0.9980835915
2033_0_19   SR:0.135085 CR:0.9980835915 BCR:0.9980835915
2033_0_20   SR:0.121577 CR:0.9980835915 BCR:0.9980835915
2033_0_21   SR:0.109419 CR:0.9980835915 BCR:0.9980835915
2033_0_22   SR:0.098477 CR:0.9980835915 BCR:0.9980835915
2033_0_23   SR:0.088629 CR:0.9980835915 BCR:0.9980835915
2033_0_24   SR:0.079766 CR:0.9998887722 BCR:0.9998887722
2033_0_25   SR:0.071790 CR:0.9998887722 BCR:0.9998887722
2033_0_26   SR:0.064611 CR:0.9998887722 BCR:0.9998887722
2033_0_27   SR:0.058150 CR:0.9998887722 BCR:0.9998887722
2033_0_28   SR:0.052335 CR:0.9998887722 BCR:0.9998887722
2033_0_29   SR:0.047101 CR:0.9998887722 BCR:0.9998887722
2033_0_30   SR:0.042391 CR:0.9998887722 BCR:0.9998887722
2033_0_31   SR:0.038152 CR:0.9998887722 BCR:0.9998887722
2033_0_32   SR:0.034337 CR:0.9998887722 BCR:0.9998887722
2033_0_33   SR:0.030903 CR:0.9998887722 BCR:0.9998887722
2033_0_34   SR:0.027813 CR:0.9999762809 BCR:0.9999762809
2033_0_35   SR:0.025032 CR:0.9999762809 BCR:0.9999762809
2033_0_36   SR:0.022528 CR:0.9999762809 BCR:0.9999762809
2033_0_37   SR:0.020276 CR:0.9999762809 BCR:0.9999762809
2033_0_38   SR:0.018248 CR:0.9999762809 BCR:0.9999762809
2033_0_39   SR:0.016423 CR:0.9999762809 BCR:0.9999762809
2033_0_40   SR:0.014781 CR:0.9999762809 BCR:0.9999762809
2033_0_41   SR:0.013303 CR:0.9999762809 BCR:0.9999762809
2033_0_42   SR:0.011973 CR:0.9999762809 BCR:0.9999762809
2033_0_43   SR:0.010775 CR:0.9999762809 BCR:0.9999762809
2033_0_44   SR:0.009698 CR:0.9999762809 BCR:0.9999762809
2033_0_45   SR:0.008728 CR:0.9999762809 BCR:0.9999762809
2033_0_46   SR:0.007855 CR:0.9999762809 BCR:0.9999762809
2033_0_47   SR:0.007070 CR:0.9999762809 BCR:0.9999762809
2033_0_48   SR:0.006363 CR:0.9999762809 BCR:0.9999762809
2033_0_49   SR:0.005726 CR:0.9999762809 BCR:0.9999762809
2033_0_50   SR:0.005154 CR:0.9999762809 BCR:0.9999762809
2033_0_51   SR:0.004638 CR:0.9999762809 BCR:0.9999762809
2033_0_52   SR:0.004175 CR:0.9999762809 BCR:0.9999762809
2033_0_53   SR:0.003757 CR:0.9999762809 BCR:0.9999762809
2033_0_54   SR:0.003381 CR:0.9999762809 BCR:0.9999762809
2033_0_55   SR:0.003043 CR:0.9999762809 BCR:0.9999762809
2033_0_56   SR:0.002739 CR:0.9999762809 BCR:0.9999762809
2033_0_57   SR:0.002465 CR:0.9999762809 BCR:0.9999762809
2033_0_58   SR:0.002219 CR:0.9999762809 BCR:0.9999762809
2033_0_59   SR:0.001997 CR:0.9999762809 BCR:0.9999762809
2033_0_60   SR:0.001797 CR:0.9999762809 BCR:0.9999762809
2033_0_61   SR:0.001617 CR:0.9999762809 BCR:0.9999762809
2033_0_62   SR:0.001456 CR:0.9999762809 BCR:0.9999762809
2033_0_63   SR:0.001310 CR:0.9999762809 BCR:0.9999762809
2033_0_64   SR:0.001179 CR:0.9999762809 BCR:0.9999762809
2033_0_65   SR:0.001061 CR:0.9999762809 BCR:0.9999762809
2033_0_66   SR:0.000955 CR:0.9999978693 BCR:0.9999978693
2033_0_67   SR:0.000860 CR:0.9999993839 BCR:0.9999993839
2033_0_68   SR:0.000774 CR:0.9999993839 BCR:0.9999993839
2033_0_69   SR:0.000696 CR:0.9999993839 BCR:0.9999993839
2033_0_70   SR:0.000627 CR:0.9999993839 BCR:0.9999993839
2033_0_71   SR:0.000564 CR:0.9999993839 BCR:0.9999993839
2033_0_72   SR:0.000508 CR:0.9999993839 BCR:0.9999993839
2033_0_73   SR:0.000457 CR:0.9999993839 BCR:0.9999993839
2033_0_74   SR:0.000411 CR:0.9999993839 BCR:0.9999993839
2033_0_75   SR:0.000370 CR:0.9999993839 BCR:0.9999993839
2033_0_76   SR:0.000333 CR:0.9999993839 BCR:0.9999993839
2033_0_77   SR:0.000300 CR:0.9999993839 BCR:0.9999993839
2033_0_78   SR:0.000270 CR:0.9999993839 BCR:0.9999993839
2033_0_79   SR:0.000243 CR:0.9999993839 BCR:0.9999993839
2033_0_80   SR:0.000218 CR:0.9999993839 BCR:0.9999993839
2033_0_81   SR:0.000197 CR:0.9999993839 BCR:0.9999993839
2033_0_82   SR:0.000177 CR:0.9999993839 BCR:0.9999993839
2033_0_83   SR:0.000159 CR:0.9999993839 BCR:0.9999993839
2033_0_84   SR:0.000143 CR:0.9999993839 BCR:0.9999993839
2033_0_85   SR:0.000129 CR:0.9999993839 BCR:0.9999993839
2033_0_86   SR:0.000116 CR:0.9999993839 BCR:0.9999993839
2033_0_87   SR:0.000104 CR:1.0000005723 BCR:1.0000005723
2033_0_88   SR:0.000094 CR:1.0000005197 BCR:1.0000005197
2033_0_89   SR:0.000085 CR:1.0000000410 BCR:1.0000000410
2033_0_90   SR:0.000076 CR:1.0000000073 BCR:1.0000000073
2033_0_91   SR:0.000069 CR:1.0000000073 BCR:1.0000000073
2033_0_92   SR:0.000062 CR:1.0000000073 BCR:1.0000000073
2033_0_93   SR:0.000056 CR:1.0000000073 BCR:1.0000000073
2033_0_94   SR:0.000050 CR:1.0000000073 BCR:1.0000000073
2033_0_95   SR:0.000045 CR:1.0000000073 BCR:1.0000000073
2033_0_96   SR:0.000040 CR:1.0000000008 BCR:1.0000000008
2033_0_97   SR:0.000036 CR:1.0000000008 BCR:1.0000000008
2033_0_98   SR:0.000033 CR:1.0000000008 BCR:1.0000000008
2033_0_99   SR:0.000030 CR:1.0000000008 BCR:1.0000000008
2033_0_100  SR:0.000027 CR:1.0000000008 BCR:1.0000000008
2033_0_101  SR:0.000024 CR:1.0000000008 BCR:1.0000000008
2033_0_102  SR:0.000022 CR:1.0000000008 BCR:1.0000000008
2033_0_103  SR:0.000019 CR:1.0000000008 BCR:1.0000000008
2033_0_104  SR:0.000017 CR:1.0000000008 BCR:1.0000000008
2033_0_105  SR:0.000016 CR:1.0000000008 BCR:1.0000000008
2033_0_106  SR:0.000014 CR:1.0000000008 BCR:1.0000000008
2033_0_107  SR:0.000013 CR:1.0000000008 BCR:1.0000000008
2033_0_108  SR:0.000011 CR:1.0000000008 BCR:1.0000000008
2033_0_109  SR:0.000010 CR:1.0000000008 BCR:1.0000000008
2033_0_110  SR:0.000009 CR:1.0000000008 BCR:1.0000000008
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -698394, Actual GHG Offset Mg -698394
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.264904
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000001
2033 producer_abs_share_frac_pickup.BEV           = 0.107770
2033 producer_abs_share_frac_pickup.ICE           = 0.627325
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.264904 / 0.211923 (DELTA:0.052980)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000001 / 0.052981 (DELTA:0.052980)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.107770 / 0.199627 (DELTA:0.091857)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.627325 / 0.535468 (DELTA:0.091857)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66348 / $66348 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60576 / $60576 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82153 / $82153 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71976 / $71976 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66348 / $66348 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60576 / $60576 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82153 / $82153 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71976 / $71976 R:1.000000

cross subsidized price / cost ALT BEV                                 $70918 / $70918 R:1.000000
cross subsidized price / cost ALT ICE                                 $71976 / $71976 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66349 / $66349 R:1.000000
cross subsidized price / cost ALT pickup                              $73468 / $73468 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72211 / $72211 R:1.000000

2033_0_0  SCORE:0.025156, CE:0.091857, 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 General Motors
2034_0_0    SR:1.000000 CR:1.0058983156 BCR:1.0058983156
2034_0_1    SR:0.900000 CR:1.0058982941 BCR:1.0058982941
2034_0_2    SR:0.810000 CR:1.0058982941 BCR:1.0058982941
2034_0_3    SR:0.729000 CR:1.0058982941 BCR:1.0058982941
2034_0_4    SR:0.656100 CR:1.0058982941 BCR:1.0058982941
2034_0_5    SR:0.590490 CR:1.0058982941 BCR:1.0058982941
2034_0_6    SR:0.531441 CR:1.0058982941 BCR:1.0058982941
2034_0_7    SR:0.478297 CR:1.0058982941 BCR:1.0058982941
2034_0_8    SR:0.430467 CR:1.0058982941 BCR:1.0058982941
2034_0_9    SR:0.387420 CR:1.0058982941 BCR:1.0058982941
2034_0_10   SR:0.348678 CR:1.0058982941 BCR:1.0058982941
2034_0_11   SR:0.313811 CR:1.0058982941 BCR:1.0058982941
2034_0_12   SR:0.282430 CR:1.0058982941 BCR:1.0058982941
2034_0_13   SR:0.254187 CR:1.0058982941 BCR:1.0058982941
2034_0_14   SR:0.228768 CR:1.0058982941 BCR:1.0058982941
2034_0_15   SR:0.205891 CR:1.0058982941 BCR:1.0058982941
2034_0_16   SR:0.185302 CR:1.0010205847 BCR:1.0010205847
2034_0_17   SR:0.166772 CR:1.0005117462 BCR:1.0005117462
2034_0_18   SR:0.150095 CR:1.0005117386 BCR:1.0005117386
2034_0_19   SR:0.135085 CR:1.0005117386 BCR:1.0005117386
2034_0_20   SR:0.121577 CR:1.0005117386 BCR:1.0005117386
2034_0_21   SR:0.109419 CR:1.0005117386 BCR:1.0005117386
2034_0_22   SR:0.098477 CR:1.0005117386 BCR:1.0005117386
2034_0_23   SR:0.088629 CR:1.0005117386 BCR:1.0005117386
2034_0_24   SR:0.079766 CR:1.0005117386 BCR:1.0005117386
2034_0_25   SR:0.071790 CR:1.0002872183 BCR:1.0002872183
2034_0_26   SR:0.064611 CR:1.0002872107 BCR:1.0002872107
2034_0_27   SR:0.058150 CR:1.0001465024 BCR:1.0001465024
2034_0_28   SR:0.052335 CR:1.0000487127 BCR:1.0000487127
2034_0_29   SR:0.047101 CR:1.0000487045 BCR:1.0000487045
2034_0_30   SR:0.042391 CR:1.0000487011 BCR:1.0000487011
2034_0_31   SR:0.038152 CR:1.0000487011 BCR:1.0000487011
2034_0_32   SR:0.034337 CR:1.0000210412 BCR:1.0000210412
2034_0_33   SR:0.030903 CR:1.0000171878 BCR:1.0000171878
2034_0_34   SR:0.027813 CR:1.0000171878 BCR:1.0000171878
2034_0_35   SR:0.025032 CR:1.0000151854 BCR:1.0000151854
2034_0_36   SR:0.022528 CR:0.9999910647 BCR:0.9999910647
2034_0_37   SR:0.020276 CR:0.9999910647 BCR:0.9999910647
2034_0_38   SR:0.018248 CR:0.9999910647 BCR:0.9999910647
2034_0_39   SR:0.016423 CR:0.9999910647 BCR:0.9999910647
2034_0_40   SR:0.014781 CR:0.9999910647 BCR:0.9999910647
2034_0_41   SR:0.013303 CR:0.9999910647 BCR:0.9999910647
2034_0_42   SR:0.011973 CR:0.9999910647 BCR:0.9999910647
2034_0_43   SR:0.010775 CR:0.9999963524 BCR:0.9999963524
2034_0_44   SR:0.009698 CR:0.9999963524 BCR:0.9999963524
2034_0_45   SR:0.008728 CR:0.9999963524 BCR:0.9999963524
2034_0_46   SR:0.007855 CR:0.9999963524 BCR:0.9999963524
2034_0_47   SR:0.007070 CR:0.9999963524 BCR:0.9999963524
2034_0_48   SR:0.006363 CR:0.9999963524 BCR:0.9999963524
2034_0_49   SR:0.005726 CR:0.9999963524 BCR:0.9999963524
2034_0_50   SR:0.005154 CR:0.9999963524 BCR:0.9999963524
2034_0_51   SR:0.004638 CR:0.9999963524 BCR:0.9999963524
2034_0_52   SR:0.004175 CR:0.9999963524 BCR:0.9999963524
2034_0_53   SR:0.003757 CR:0.9999963524 BCR:0.9999963524
2034_0_54   SR:0.003381 CR:0.9999963524 BCR:0.9999963524
2034_0_55   SR:0.003043 CR:0.9999963524 BCR:0.9999963524
2034_0_56   SR:0.002739 CR:0.9999963524 BCR:0.9999963524
2034_0_57   SR:0.002465 CR:0.9999963524 BCR:0.9999963524
2034_0_58   SR:0.002219 CR:0.9999963524 BCR:0.9999963524
2034_0_59   SR:0.001997 CR:0.9999963524 BCR:0.9999963524
2034_0_60   SR:0.001797 CR:0.9999963524 BCR:0.9999963524
2034_0_61   SR:0.001617 CR:0.9999963524 BCR:0.9999963524
2034_0_62   SR:0.001456 CR:1.0000013907 BCR:1.0000013907
2034_0_63   SR:0.001310 CR:1.0000000046 BCR:1.0000000046
2034_0_64   SR:0.001179 CR:1.0000000046 BCR:1.0000000046
2034_0_65   SR:0.001061 CR:1.0000000046 BCR:1.0000000046
2034_0_66   SR:0.000955 CR:1.0000000046 BCR:1.0000000046
2034_0_67   SR:0.000860 CR:1.0000000046 BCR:1.0000000046
2034_0_68   SR:0.000774 CR:1.0000000046 BCR:1.0000000046
2034_0_69   SR:0.000696 CR:1.0000000046 BCR:1.0000000046
2034_0_70   SR:0.000627 CR:1.0000000046 BCR:1.0000000046
2034_0_71   SR:0.000564 CR:1.0000000046 BCR:1.0000000046
2034_0_72   SR:0.000508 CR:1.0000000046 BCR:1.0000000046
2034_0_73   SR:0.000457 CR:1.0000000046 BCR:1.0000000046
2034_0_74   SR:0.000411 CR:1.0000000046 BCR:1.0000000046
2034_0_75   SR:0.000370 CR:1.0000000046 BCR:1.0000000046
2034_0_76   SR:0.000333 CR:1.0000000046 BCR:1.0000000046
2034_0_77   SR:0.000300 CR:1.0000000046 BCR:1.0000000046
2034_0_78   SR:0.000270 CR:1.0000000046 BCR:1.0000000046
2034_0_79   SR:0.000243 CR:1.0000000046 BCR:1.0000000046
2034_0_80   SR:0.000218 CR:1.0000000046 BCR:1.0000000046
2034_0_81   SR:0.000197 CR:1.0000000046 BCR:1.0000000046
2034_0_82   SR:0.000177 CR:1.0000000046 BCR:1.0000000046
2034_0_83   SR:0.000159 CR:1.0000000046 BCR:1.0000000046
2034_0_84   SR:0.000143 CR:1.0000000046 BCR:1.0000000046
2034_0_85   SR:0.000129 CR:1.0000000046 BCR:1.0000000046
2034_0_86   SR:0.000116 CR:1.0000000023 BCR:1.0000000023
2034_0_87   SR:0.000104 CR:1.0000000004 BCR:1.0000000004
2034_0_88   SR:0.000094 CR:1.0000000004 BCR:1.0000000004
2034_0_89   SR:0.000085 CR:1.0000000004 BCR:1.0000000004
2034_0_90   SR:0.000076 CR:1.0000000004 BCR:1.0000000004
2034_0_91   SR:0.000069 CR:1.0000000004 BCR:1.0000000004
2034_0_92   SR:0.000062 CR:1.0000000004 BCR:1.0000000004
2034_0_93   SR:0.000056 CR:1.0000000004 BCR:1.0000000004
2034_0_94   SR:0.000050 CR:1.0000000004 BCR:1.0000000004
2034_0_95   SR:0.000045 CR:1.0000000004 BCR:1.0000000004
2034_0_96   SR:0.000040 CR:1.0000000004 BCR:1.0000000004
2034_0_97   SR:0.000036 CR:1.0000000004 BCR:1.0000000004
2034_0_98   SR:0.000033 CR:1.0000000004 BCR:1.0000000004
2034_0_99   SR:0.000030 CR:1.0000000004 BCR:1.0000000004
2034_0_100  SR:0.000027 CR:1.0000000004 BCR:1.0000000004
2034_0_101  SR:0.000024 CR:1.0000000004 BCR:1.0000000004
2034_0_102  SR:0.000022 CR:1.0000000004 BCR:1.0000000004
2034_0_103  SR:0.000019 CR:1.0000000004 BCR:1.0000000004
2034_0_104  SR:0.000017 CR:1.0000000004 BCR:1.0000000004
2034_0_105  SR:0.000016 CR:1.0000000004 BCR:1.0000000004
2034_0_106  SR:0.000014 CR:1.0000000004 BCR:1.0000000004
2034_0_107  SR:0.000013 CR:1.0000000004 BCR:1.0000000004
2034_0_108  SR:0.000011 CR:1.0000000004 BCR:1.0000000004
2034_0_109  SR:0.000010 CR:1.0000000004 BCR:1.0000000004
2034_0_110  SR:0.000009 CR:1.0000000004 BCR:1.0000000004
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -706509, Actual GHG Offset Mg -706509
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.263889
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000028
2034 producer_abs_share_frac_pickup.BEV           = 0.108880
2034 producer_abs_share_frac_pickup.ICE           = 0.627203
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.263889 / 0.211132 (DELTA:0.052757)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000028 / 0.052784 (DELTA:0.052757)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.108880 / 0.219899 (DELTA:0.111019)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.627203 / 0.516185 (DELTA:0.111019)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66186 / $66186 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62254 / $62254 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81940 / $81940 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71879 / $71879 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66186 / $66186 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62254 / $62254 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $81940 / $81940 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71879 / $71879 R:1.000000

cross subsidized price / cost ALT BEV                                 $70787 / $70787 R:1.000000
cross subsidized price / cost ALT ICE                                 $71878 / $71878 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66185 / $66185 R:1.000000
cross subsidized price / cost ALT pickup                              $73367 / $73367 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72381 / $72381 R:1.000000

2034_0_0  SCORE:0.030404, CE:0.111019, 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 General Motors
2035_0_0    SR:1.000000 CR:0.9963096992 BCR:0.9963096992
2035_0_1    SR:0.900000 CR:0.9963097023 BCR:0.9963097023
2035_0_2    SR:0.810000 CR:0.9963097023 BCR:0.9963097023
2035_0_3    SR:0.729000 CR:0.9963097023 BCR:0.9963097023
2035_0_4    SR:0.656100 CR:0.9963097023 BCR:0.9963097023
2035_0_5    SR:0.590490 CR:0.9963097023 BCR:0.9963097023
2035_0_6    SR:0.531441 CR:0.9963097023 BCR:0.9963097023
2035_0_7    SR:0.478297 CR:0.9963097023 BCR:0.9963097023
2035_0_8    SR:0.430467 CR:0.9963097023 BCR:0.9963097023
2035_0_9    SR:0.387420 CR:0.9963097023 BCR:0.9963097023
2035_0_10   SR:0.348678 CR:0.9963097023 BCR:0.9963097023
2035_0_11   SR:0.313811 CR:0.9963097023 BCR:0.9963097023
2035_0_12   SR:0.282430 CR:0.9977499424 BCR:0.9977499424
2035_0_13   SR:0.254187 CR:0.9977499424 BCR:0.9977499424
2035_0_14   SR:0.228768 CR:0.9977499424 BCR:0.9977499424
2035_0_15   SR:0.205891 CR:0.9988272472 BCR:0.9988272472
2035_0_16   SR:0.185302 CR:0.9999847009 BCR:0.9999847009
2035_0_17   SR:0.166772 CR:0.9999847009 BCR:0.9999847009
2035_0_18   SR:0.150095 CR:0.9999847009 BCR:0.9999847009
2035_0_19   SR:0.135085 CR:0.9999847009 BCR:0.9999847009
2035_0_20   SR:0.121577 CR:0.9999847009 BCR:0.9999847009
2035_0_21   SR:0.109419 CR:0.9999847009 BCR:0.9999847009
2035_0_22   SR:0.098477 CR:0.9999847009 BCR:0.9999847009
2035_0_23   SR:0.088629 CR:0.9999847009 BCR:0.9999847009
2035_0_24   SR:0.079766 CR:0.9999847009 BCR:0.9999847009
2035_0_25   SR:0.071790 CR:0.9999847009 BCR:0.9999847009
2035_0_26   SR:0.064611 CR:0.9999847009 BCR:0.9999847009
2035_0_27   SR:0.058150 CR:0.9999847009 BCR:0.9999847009
2035_0_28   SR:0.052335 CR:0.9999847009 BCR:0.9999847009
2035_0_29   SR:0.047101 CR:0.9999847009 BCR:0.9999847009
2035_0_30   SR:0.042391 CR:0.9999847009 BCR:0.9999847009
2035_0_31   SR:0.038152 CR:0.9999847009 BCR:0.9999847009
2035_0_32   SR:0.034337 CR:0.9999847009 BCR:0.9999847009
2035_0_33   SR:0.030903 CR:0.9999847009 BCR:0.9999847009
2035_0_34   SR:0.027813 CR:0.9999847009 BCR:0.9999847009
2035_0_35   SR:0.025032 CR:0.9999847009 BCR:0.9999847009
2035_0_36   SR:0.022528 CR:0.9999847009 BCR:0.9999847009
2035_0_37   SR:0.020276 CR:0.9999847009 BCR:0.9999847009
2035_0_38   SR:0.018248 CR:0.9999847009 BCR:0.9999847009
2035_0_39   SR:0.016423 CR:0.9999847009 BCR:0.9999847009
2035_0_40   SR:0.014781 CR:0.9999847009 BCR:0.9999847009
2035_0_41   SR:0.013303 CR:0.9999847009 BCR:0.9999847009
2035_0_42   SR:0.011973 CR:0.9999847009 BCR:0.9999847009
2035_0_43   SR:0.010775 CR:0.9999847009 BCR:0.9999847009
2035_0_44   SR:0.009698 CR:0.9999847009 BCR:0.9999847009
2035_0_45   SR:0.008728 CR:0.9999847009 BCR:0.9999847009
2035_0_46   SR:0.007855 CR:0.9999847009 BCR:0.9999847009
2035_0_47   SR:0.007070 CR:0.9999847009 BCR:0.9999847009
2035_0_48   SR:0.006363 CR:0.9999847009 BCR:0.9999847009
2035_0_49   SR:0.005726 CR:0.9999847009 BCR:0.9999847009
2035_0_50   SR:0.005154 CR:0.9999847009 BCR:0.9999847009
2035_0_51   SR:0.004638 CR:0.9999847009 BCR:0.9999847009
2035_0_52   SR:0.004175 CR:0.9999847009 BCR:0.9999847009
2035_0_53   SR:0.003757 CR:0.9999847009 BCR:0.9999847009
2035_0_54   SR:0.003381 CR:0.9999847009 BCR:0.9999847009
2035_0_55   SR:0.003043 CR:0.9999847009 BCR:0.9999847009
2035_0_56   SR:0.002739 CR:0.9999847009 BCR:0.9999847009
2035_0_57   SR:0.002465 CR:0.9999847009 BCR:0.9999847009
2035_0_58   SR:0.002219 CR:0.9999847009 BCR:0.9999847009
2035_0_59   SR:0.001997 CR:0.9999847009 BCR:0.9999847009
2035_0_60   SR:0.001797 CR:0.9999847009 BCR:0.9999847009
2035_0_61   SR:0.001617 CR:0.9999847009 BCR:0.9999847009
2035_0_62   SR:0.001456 CR:0.9999847009 BCR:0.9999847009
2035_0_63   SR:0.001310 CR:0.9999847009 BCR:0.9999847009
2035_0_64   SR:0.001179 CR:0.9999847009 BCR:0.9999847009
2035_0_65   SR:0.001061 CR:0.9999847009 BCR:0.9999847009
2035_0_66   SR:0.000955 CR:0.9999847009 BCR:0.9999847009
2035_0_67   SR:0.000860 CR:0.9999847009 BCR:0.9999847009
2035_0_68   SR:0.000774 CR:0.9999847009 BCR:0.9999847009
2035_0_69   SR:0.000696 CR:0.9999980886 BCR:0.9999980886
2035_0_70   SR:0.000627 CR:0.9999980886 BCR:0.9999980886
2035_0_71   SR:0.000564 CR:0.9999980886 BCR:0.9999980886
2035_0_72   SR:0.000508 CR:0.9999980886 BCR:0.9999980886
2035_0_73   SR:0.000457 CR:1.0000001678 BCR:1.0000001678
2035_0_74   SR:0.000411 CR:1.0000001669 BCR:1.0000001669
2035_0_75   SR:0.000370 CR:1.0000001669 BCR:1.0000001669
2035_0_76   SR:0.000333 CR:1.0000001669 BCR:1.0000001669
2035_0_77   SR:0.000300 CR:1.0000001669 BCR:1.0000001669
2035_0_78   SR:0.000270 CR:1.0000001669 BCR:1.0000001669
2035_0_79   SR:0.000243 CR:1.0000001669 BCR:1.0000001669
2035_0_80   SR:0.000218 CR:0.9999998726 BCR:0.9999998726
2035_0_81   SR:0.000197 CR:0.9999998726 BCR:0.9999998726
2035_0_82   SR:0.000177 CR:0.9999998726 BCR:0.9999998726
2035_0_83   SR:0.000159 CR:0.9999998726 BCR:0.9999998726
2035_0_84   SR:0.000143 CR:0.9999998726 BCR:0.9999998726
2035_0_85   SR:0.000129 CR:0.9999998726 BCR:0.9999998726
2035_0_86   SR:0.000116 CR:0.9999998726 BCR:0.9999998726
2035_0_87   SR:0.000104 CR:0.9999998726 BCR:0.9999998726
2035_0_88   SR:0.000094 CR:0.9999998726 BCR:0.9999998726
2035_0_89   SR:0.000085 CR:0.9999998726 BCR:0.9999998726
2035_0_90   SR:0.000076 CR:0.9999998726 BCR:0.9999998726
2035_0_91   SR:0.000069 CR:1.0000000535 BCR:1.0000000535
2035_0_92   SR:0.000062 CR:1.0000000507 BCR:1.0000000507
2035_0_93   SR:0.000056 CR:1.0000000507 BCR:1.0000000507
2035_0_94   SR:0.000050 CR:1.0000000507 BCR:1.0000000507
2035_0_95   SR:0.000045 CR:1.0000000507 BCR:1.0000000507
2035_0_96   SR:0.000040 CR:1.0000000507 BCR:1.0000000507
2035_0_97   SR:0.000036 CR:1.0000000507 BCR:1.0000000507
2035_0_98   SR:0.000033 CR:1.0000000507 BCR:1.0000000507
2035_0_99   SR:0.000030 CR:1.0000000507 BCR:1.0000000507
2035_0_100  SR:0.000027 CR:1.0000000507 BCR:1.0000000507
2035_0_101  SR:0.000024 CR:1.0000000507 BCR:1.0000000507
2035_0_102  SR:0.000022 CR:1.0000000507 BCR:1.0000000507
2035_0_103  SR:0.000019 CR:1.0000000507 BCR:1.0000000507
2035_0_104  SR:0.000017 CR:1.0000000507 BCR:1.0000000507
2035_0_105  SR:0.000016 CR:1.0000000507 BCR:1.0000000507
2035_0_106  SR:0.000014 CR:1.0000000507 BCR:1.0000000507
2035_0_107  SR:0.000013 CR:1.0000000507 BCR:1.0000000507
2035_0_108  SR:0.000011 CR:1.0000000154 BCR:1.0000000154
2035_0_109  SR:0.000010 CR:1.0000000146 BCR:1.0000000146
2035_0_110  SR:0.000009 CR:1.0000000071 BCR:1.0000000071
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -699543, Actual GHG Offset Mg -699543
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.260670
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.002638
2035 producer_abs_share_frac_pickup.BEV           = 0.112615
2035 producer_abs_share_frac_pickup.ICE           = 0.624077
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.260670 / 0.210619 (DELTA:0.050051)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.002638 / 0.052689 (DELTA:0.050051)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.112615 / 0.239277 (DELTA:0.126662)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.624077 / 0.497415 (DELTA:0.126662)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66032 / $66032 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62182 / $62182 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81738 / $81738 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71783 / $71783 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66032 / $66032 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62182 / $62182 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $81738 / $81738 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71783 / $71783 R:1.000000

cross subsidized price / cost ALT BEV                                 $70770 / $70770 R:1.000000
cross subsidized price / cost ALT ICE                                 $71743 / $71743 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65994 / $65994 R:1.000000
cross subsidized price / cost ALT pickup                              $73305 / $73305 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72448 / $72448 R:1.000000

2035_0_0  SCORE:0.034688, CE:0.126662, 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 Pass 1: Manufacturer=Mercedes
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2022  Iteration=0 Mercedes
2022_0_0    SR:1.000000 CR:0.9999999809 BCR:0.9999999809
2022_0_1    SR:0.900000 CR:0.9999999809 BCR:0.9999999809
2022_0_2    SR:0.810000 CR:0.9999999809 BCR:0.9999999809
2022_0_3    SR:0.729000 CR:0.9999999809 BCR:0.9999999809
2022_0_4    SR:0.656100 CR:0.9999999809 BCR:0.9999999809
2022_0_5    SR:0.590490 CR:0.9999999809 BCR:0.9999999809
2022_0_6    SR:0.531441 CR:0.9999999809 BCR:0.9999999809
2022_0_7    SR:0.478297 CR:0.9999999809 BCR:0.9999999809
2022_0_8    SR:0.430467 CR:0.9999999809 BCR:0.9999999809
2022_0_9    SR:0.387420 CR:0.9999999809 BCR:0.9999999809
2022_0_10   SR:0.348678 CR:0.9999999809 BCR:0.9999999809
2022_0_11   SR:0.313811 CR:0.9999999809 BCR:0.9999999809
2022_0_12   SR:0.282430 CR:0.9999999809 BCR:0.9999999809
2022_0_13   SR:0.254187 CR:0.9999999809 BCR:0.9999999809
2022_0_14   SR:0.228768 CR:0.9999999809 BCR:0.9999999809
2022_0_15   SR:0.205891 CR:0.9999999809 BCR:0.9999999809
2022_0_16   SR:0.185302 CR:0.9999999809 BCR:0.9999999809
2022_0_17   SR:0.166772 CR:0.9999999809 BCR:0.9999999809
2022_0_18   SR:0.150095 CR:0.9999999809 BCR:0.9999999809
2022_0_19   SR:0.135085 CR:0.9999999809 BCR:0.9999999809
2022_0_20   SR:0.121577 CR:0.9999999809 BCR:0.9999999809
2022_0_21   SR:0.109419 CR:0.9999999809 BCR:0.9999999809
2022_0_22   SR:0.098477 CR:0.9999999809 BCR:0.9999999809
2022_0_23   SR:0.088629 CR:0.9999999809 BCR:0.9999999809
2022_0_24   SR:0.079766 CR:0.9999999809 BCR:0.9999999809
2022_0_25   SR:0.071790 CR:0.9999999809 BCR:0.9999999809
2022_0_26   SR:0.064611 CR:0.9999999809 BCR:0.9999999809
2022_0_27   SR:0.058150 CR:0.9999999809 BCR:0.9999999809
2022_0_28   SR:0.052335 CR:0.9999999809 BCR:0.9999999809
2022_0_29   SR:0.047101 CR:0.9999999809 BCR:0.9999999809
2022_0_30   SR:0.042391 CR:0.9999999809 BCR:0.9999999809
2022_0_31   SR:0.038152 CR:0.9999999809 BCR:0.9999999809
2022_0_32   SR:0.034337 CR:0.9999999809 BCR:0.9999999809
2022_0_33   SR:0.030903 CR:0.9999999809 BCR:0.9999999809
2022_0_34   SR:0.027813 CR:0.9999999809 BCR:0.9999999809
2022_0_35   SR:0.025032 CR:0.9999999809 BCR:0.9999999809
2022_0_36   SR:0.022528 CR:0.9999999809 BCR:0.9999999809
2022_0_37   SR:0.020276 CR:0.9999999809 BCR:0.9999999809
2022_0_38   SR:0.018248 CR:0.9999999809 BCR:0.9999999809
2022_0_39   SR:0.016423 CR:0.9999999809 BCR:0.9999999809
2022_0_40   SR:0.014781 CR:0.9999999809 BCR:0.9999999809
2022_0_41   SR:0.013303 CR:0.9999999809 BCR:0.9999999809
2022_0_42   SR:0.011973 CR:0.9999999809 BCR:0.9999999809
2022_0_43   SR:0.010775 CR:0.9999999809 BCR:0.9999999809
2022_0_44   SR:0.009698 CR:0.9999999809 BCR:0.9999999809
2022_0_45   SR:0.008728 CR:0.9999999809 BCR:0.9999999809
2022_0_46   SR:0.007855 CR:0.9999999809 BCR:0.9999999809
2022_0_47   SR:0.007070 CR:0.9999999809 BCR:0.9999999809
2022_0_48   SR:0.006363 CR:0.9999999809 BCR:0.9999999809
2022_0_49   SR:0.005726 CR:0.9999999809 BCR:0.9999999809
2022_0_50   SR:0.005154 CR:0.9999999809 BCR:0.9999999809
2022_0_51   SR:0.004638 CR:0.9999999809 BCR:0.9999999809
2022_0_52   SR:0.004175 CR:0.9999999809 BCR:0.9999999809
2022_0_53   SR:0.003757 CR:0.9999999809 BCR:0.9999999809
2022_0_54   SR:0.003381 CR:0.9999999809 BCR:0.9999999809
2022_0_55   SR:0.003043 CR:0.9999999809 BCR:0.9999999809
2022_0_56   SR:0.002739 CR:0.9999999809 BCR:0.9999999809
2022_0_57   SR:0.002465 CR:0.9999999809 BCR:0.9999999809
2022_0_58   SR:0.002219 CR:0.9999999809 BCR:0.9999999809
2022_0_59   SR:0.001997 CR:0.9999999809 BCR:0.9999999809
2022_0_60   SR:0.001797 CR:0.9999999809 BCR:0.9999999809
2022_0_61   SR:0.001617 CR:0.9999999809 BCR:0.9999999809
2022_0_62   SR:0.001456 CR:0.9999999809 BCR:0.9999999809
2022_0_63   SR:0.001310 CR:0.9999999809 BCR:0.9999999809
2022_0_64   SR:0.001179 CR:0.9999999809 BCR:0.9999999809
2022_0_65   SR:0.001061 CR:0.9999999809 BCR:0.9999999809
2022_0_66   SR:0.000955 CR:0.9999999809 BCR:0.9999999809
2022_0_67   SR:0.000860 CR:0.9999999809 BCR:0.9999999809
2022_0_68   SR:0.000774 CR:0.9999999809 BCR:0.9999999809
2022_0_69   SR:0.000696 CR:0.9999999809 BCR:0.9999999809
2022_0_70   SR:0.000627 CR:0.9999999809 BCR:0.9999999809
2022_0_71   SR:0.000564 CR:0.9999999809 BCR:0.9999999809
2022_0_72   SR:0.000508 CR:0.9999999809 BCR:0.9999999809
2022_0_73   SR:0.000457 CR:0.9999999809 BCR:0.9999999809
2022_0_74   SR:0.000411 CR:0.9999999809 BCR:0.9999999809
2022_0_75   SR:0.000370 CR:0.9999999809 BCR:0.9999999809
2022_0_76   SR:0.000333 CR:0.9999999809 BCR:0.9999999809
2022_0_77   SR:0.000300 CR:0.9999999809 BCR:0.9999999809
2022_0_78   SR:0.000270 CR:0.9999999809 BCR:0.9999999809
2022_0_79   SR:0.000243 CR:0.9999999809 BCR:0.9999999809
2022_0_80   SR:0.000218 CR:0.9999999809 BCR:0.9999999809
2022_0_81   SR:0.000197 CR:0.9999999809 BCR:0.9999999809
2022_0_82   SR:0.000177 CR:0.9999999809 BCR:0.9999999809
2022_0_83   SR:0.000159 CR:0.9999999809 BCR:0.9999999809
2022_0_84   SR:0.000143 CR:0.9999999809 BCR:0.9999999809
2022_0_85   SR:0.000129 CR:0.9999999809 BCR:0.9999999809
2022_0_86   SR:0.000116 CR:0.9999999809 BCR:0.9999999809
2022_0_87   SR:0.000104 CR:0.9999999809 BCR:0.9999999809
2022_0_88   SR:0.000094 CR:0.9999999809 BCR:0.9999999809
2022_0_89   SR:0.000085 CR:0.9999999809 BCR:0.9999999809
2022_0_90   SR:0.000076 CR:0.9999999809 BCR:0.9999999809
2022_0_91   SR:0.000069 CR:0.9999999809 BCR:0.9999999809
2022_0_92   SR:0.000062 CR:0.9999999809 BCR:0.9999999809
2022_0_93   SR:0.000056 CR:0.9999999809 BCR:0.9999999809
2022_0_94   SR:0.000050 CR:0.9999999809 BCR:0.9999999809
2022_0_95   SR:0.000045 CR:0.9999999809 BCR:0.9999999809
2022_0_96   SR:0.000040 CR:0.9999999809 BCR:0.9999999809
2022_0_97   SR:0.000036 CR:0.9999999809 BCR:0.9999999809
2022_0_98   SR:0.000033 CR:0.9999999809 BCR:0.9999999809
2022_0_99   SR:0.000030 CR:0.9999999809 BCR:0.9999999809
2022_0_100  SR:0.000027 CR:0.9999999809 BCR:0.9999999809
2022_0_101  SR:0.000024 CR:0.9999999809 BCR:0.9999999809
2022_0_102  SR:0.000022 CR:0.9999999809 BCR:0.9999999809
2022_0_103  SR:0.000019 CR:0.9999999809 BCR:0.9999999809
2022_0_104  SR:0.000017 CR:0.9999999809 BCR:0.9999999809
2022_0_105  SR:0.000016 CR:0.9999999809 BCR:0.9999999809
2022_0_106  SR:0.000014 CR:0.9999999809 BCR:0.9999999809
2022_0_107  SR:0.000013 CR:0.9999999809 BCR:0.9999999809
2022_0_108  SR:0.000011 CR:0.9999999809 BCR:0.9999999809
2022_0_109  SR:0.000010 CR:0.9999999809 BCR:0.9999999809
2022_0_110  SR:0.000009 CR:0.9999999809 BCR:0.9999999809
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 145047, Actual GHG Offset Mg 145047
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.000000
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2022 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.037918 (DELTA:0.037918)
2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.962082 (DELTA:0.037918)

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

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

cross subsidized price / cost ALT BEV                                 $80045 / $80045 R:1.000000
cross subsidized price / cost ALT ICE                                 $66451 / $66451 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66454 / $66454 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66967 / $66967 R:1.000000

2022_0_0  SCORE:0.010384, CE:0.037918, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2023  Iteration=0 Mercedes
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 107912, Actual GHG Offset Mg 107912
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.000000
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.089410 (DELTA:0.089410)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.910590 (DELTA:0.089410)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76646 / $76646 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66377 / $66377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72896 / $76646 R:0.951074
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66377 / $66377 R:1.000000

cross subsidized price / cost ALT BEV                                 $76646 / $76646 R:1.000000
cross subsidized price / cost ALT ICE                                 $66377 / $66377 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66380 / $66380 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67295 / $67295 R:1.000000

2023_0_0  SCORE:0.024486, CE:0.089410, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2024  Iteration=0 Mercedes
2024_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2024_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2024_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2024_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2024_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2024_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2024_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2024_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2024_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2024_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2024_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2024_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2024_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2024_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2024_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2024_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2024_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2024_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2024_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2024_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2024_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2024_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2024_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2024_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2024_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2024_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2024_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2024_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2024_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2024_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2024_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2024_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2024_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2024_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2024_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2024_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2024_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2024_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2024_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2024_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2024_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2024_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2024_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2024_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2024_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2024_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2024_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2024_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2024_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2024_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2024_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2024_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2024_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2024_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2024_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2024_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2024_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2024_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2024_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2024_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2024_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2024_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2024_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2024_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2024_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2024_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2024_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2024_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2024_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2024_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2024_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2024_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2024_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2024_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2024_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2024_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2024_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2024_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2024_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2024_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2024_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2024_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2024_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2024_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2024_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2024_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2024_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2024_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2024_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2024_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2024_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2024_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2024_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2024_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2024_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2024_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2024_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2024_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2024_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2024_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2024_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2024_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2024_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2024_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2024_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2024_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2024_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2024_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2024_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2024_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2024_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 64490, Actual GHG Offset Mg 64490
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.000000
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.120500 (DELTA:0.120500)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.879500 (DELTA:0.120500)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75670 / $75670 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66304 / $66304 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71670 / $75670 R:0.947139
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66304 / $66304 R:1.000000

cross subsidized price / cost ALT BEV                                 $75670 / $75670 R:1.000000
cross subsidized price / cost ALT ICE                                 $66304 / $66304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66307 / $66307 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67433 / $67433 R:1.000000

2024_0_0  SCORE:0.033000, CE:0.120500, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2025  Iteration=0 Mercedes
2025_0_0    SR:1.000000 CR:1.0086487440 BCR:1.0086487440
2025_0_1    SR:0.900000 CR:1.0086487440 BCR:1.0086487440
2025_0_2    SR:0.810000 CR:1.0086487440 BCR:1.0086487440
2025_0_3    SR:0.729000 CR:1.0086487440 BCR:1.0086487440
2025_0_4    SR:0.656100 CR:1.0086487440 BCR:1.0086487440
2025_0_5    SR:0.590490 CR:1.0086487440 BCR:1.0086487440
2025_0_6    SR:0.531441 CR:1.0086487440 BCR:1.0086487440
2025_0_7    SR:0.478297 CR:1.0086487440 BCR:1.0086487440
2025_0_8    SR:0.430467 CR:1.0086487440 BCR:1.0086487440
2025_0_9    SR:0.387420 CR:1.0086487440 BCR:1.0086487440
2025_0_10   SR:0.348678 CR:1.0086487440 BCR:1.0086487440
2025_0_11   SR:0.313811 CR:1.0086487440 BCR:1.0086487440
2025_0_12   SR:0.282430 CR:1.0086487440 BCR:1.0086487440
2025_0_13   SR:0.254187 CR:1.0086487440 BCR:1.0086487440
2025_0_14   SR:0.228768 CR:1.0086487440 BCR:1.0086487440
2025_0_15   SR:0.205891 CR:1.0086487440 BCR:1.0086487440
2025_0_16   SR:0.185302 CR:1.0086487440 BCR:1.0086487440
2025_0_17   SR:0.166772 CR:1.0086487440 BCR:1.0086487440
2025_0_18   SR:0.150095 CR:1.0015244296 BCR:1.0015244296
2025_0_19   SR:0.135085 CR:1.0015244296 BCR:1.0015244296
2025_0_20   SR:0.121577 CR:1.0015244296 BCR:1.0015244296
2025_0_21   SR:0.109419 CR:1.0015244296 BCR:1.0015244296
2025_0_22   SR:0.098477 CR:1.0015244296 BCR:1.0015244296
2025_0_23   SR:0.088629 CR:1.0014013869 BCR:1.0014013869
2025_0_24   SR:0.079766 CR:1.0014013869 BCR:1.0014013869
2025_0_25   SR:0.071790 CR:1.0012841406 BCR:1.0012841406
2025_0_26   SR:0.064611 CR:1.0012841406 BCR:1.0012841406
2025_0_27   SR:0.058150 CR:1.0012841406 BCR:1.0012841406
2025_0_28   SR:0.052335 CR:1.0012841406 BCR:1.0012841406
2025_0_29   SR:0.047101 CR:1.0012841406 BCR:1.0012841406
2025_0_30   SR:0.042391 CR:1.0012841406 BCR:1.0012841406
2025_0_31   SR:0.038152 CR:1.0012841406 BCR:1.0012841406
2025_0_32   SR:0.034337 CR:1.0012841406 BCR:1.0012841406
2025_0_33   SR:0.030903 CR:1.0012841406 BCR:1.0012841406
2025_0_34   SR:0.027813 CR:1.0012841406 BCR:1.0012841406
2025_0_35   SR:0.025032 CR:1.0012841406 BCR:1.0012841406
2025_0_36   SR:0.022528 CR:1.0012841406 BCR:1.0012841406
2025_0_37   SR:0.020276 CR:1.0012841406 BCR:1.0012841406
2025_0_38   SR:0.018248 CR:0.9997155854 BCR:0.9997155854
2025_0_39   SR:0.016423 CR:0.9998885010 BCR:0.9998885010
2025_0_40   SR:0.014781 CR:0.9998885010 BCR:0.9998885010
2025_0_41   SR:0.013303 CR:0.9998885010 BCR:0.9998885010
2025_0_42   SR:0.011973 CR:0.9998885010 BCR:0.9998885010
2025_0_43   SR:0.010775 CR:0.9998885010 BCR:0.9998885010
2025_0_44   SR:0.009698 CR:0.9998885010 BCR:0.9998885010
2025_0_45   SR:0.008728 CR:0.9998885010 BCR:0.9998885010
2025_0_46   SR:0.007855 CR:0.9998885010 BCR:0.9998885010
2025_0_47   SR:0.007070 CR:0.9998885010 BCR:0.9998885010
2025_0_48   SR:0.006363 CR:0.9998885010 BCR:0.9998885010
2025_0_49   SR:0.005726 CR:0.9998885010 BCR:0.9998885010
2025_0_50   SR:0.005154 CR:0.9998885010 BCR:0.9998885010
2025_0_51   SR:0.004638 CR:0.9998885010 BCR:0.9998885010
2025_0_52   SR:0.004175 CR:0.9998885010 BCR:0.9998885010
2025_0_53   SR:0.003757 CR:0.9998885010 BCR:0.9998885010
2025_0_54   SR:0.003381 CR:1.0000168988 BCR:1.0000168988
2025_0_55   SR:0.003043 CR:1.0000168988 BCR:1.0000168988
2025_0_56   SR:0.002739 CR:1.0000168988 BCR:1.0000168988
2025_0_57   SR:0.002465 CR:1.0000168988 BCR:1.0000168988
2025_0_58   SR:0.002219 CR:0.9999885304 BCR:0.9999885304
2025_0_59   SR:0.001997 CR:0.9999885304 BCR:0.9999885304
2025_0_60   SR:0.001797 CR:0.9999885304 BCR:0.9999885304
2025_0_61   SR:0.001617 CR:0.9999885304 BCR:0.9999885304
2025_0_62   SR:0.001456 CR:0.9999885304 BCR:0.9999885304
2025_0_63   SR:0.001310 CR:0.9999885304 BCR:0.9999885304
2025_0_64   SR:0.001179 CR:0.9999885304 BCR:0.9999885304
2025_0_65   SR:0.001061 CR:0.9999885304 BCR:0.9999885304
2025_0_66   SR:0.000955 CR:0.9999885304 BCR:0.9999885304
2025_0_67   SR:0.000860 CR:0.9999885304 BCR:0.9999885304
2025_0_68   SR:0.000774 CR:0.9999885304 BCR:0.9999885304
2025_0_69   SR:0.000696 CR:0.9999885304 BCR:0.9999885304
2025_0_70   SR:0.000627 CR:0.9999885304 BCR:0.9999885304
2025_0_71   SR:0.000564 CR:0.9999955698 BCR:0.9999955698
2025_0_72   SR:0.000508 CR:0.9999955698 BCR:0.9999955698
2025_0_73   SR:0.000457 CR:0.9999955698 BCR:0.9999955698
2025_0_74   SR:0.000411 CR:0.9999955698 BCR:0.9999955698
2025_0_75   SR:0.000370 CR:0.9999955698 BCR:0.9999955698
2025_0_76   SR:0.000333 CR:0.9999955698 BCR:0.9999955698
2025_0_77   SR:0.000300 CR:0.9999955698 BCR:0.9999955698
2025_0_78   SR:0.000270 CR:0.9999955698 BCR:0.9999955698
2025_0_79   SR:0.000243 CR:0.9999955698 BCR:0.9999955698
2025_0_80   SR:0.000218 CR:0.9999955698 BCR:0.9999955698
2025_0_81   SR:0.000197 CR:0.9999955698 BCR:0.9999955698
2025_0_82   SR:0.000177 CR:0.9999955698 BCR:0.9999955698
2025_0_83   SR:0.000159 CR:0.9999955698 BCR:0.9999955698
2025_0_84   SR:0.000143 CR:0.9999955698 BCR:0.9999955698
2025_0_85   SR:0.000129 CR:0.9999955698 BCR:0.9999955698
2025_0_86   SR:0.000116 CR:0.9999955698 BCR:0.9999955698
2025_0_87   SR:0.000104 CR:0.9999955698 BCR:0.9999955698
2025_0_88   SR:0.000094 CR:1.0000009370 BCR:1.0000009370
2025_0_89   SR:0.000085 CR:1.0000009370 BCR:1.0000009370
2025_0_90   SR:0.000076 CR:1.0000009370 BCR:1.0000009370
2025_0_91   SR:0.000069 CR:1.0000009370 BCR:1.0000009370
2025_0_92   SR:0.000062 CR:1.0000009370 BCR:1.0000009370
2025_0_93   SR:0.000056 CR:1.0000009370 BCR:1.0000009370
2025_0_94   SR:0.000050 CR:1.0000009370 BCR:1.0000009370
2025_0_95   SR:0.000045 CR:0.9999998313 BCR:0.9999998313
2025_0_96   SR:0.000040 CR:0.9999998313 BCR:0.9999998313
2025_0_97   SR:0.000036 CR:0.9999998313 BCR:0.9999998313
2025_0_98   SR:0.000033 CR:0.9999998313 BCR:0.9999998313
2025_0_99   SR:0.000030 CR:0.9999998313 BCR:0.9999998313
2025_0_100  SR:0.000027 CR:0.9999998313 BCR:0.9999998313
2025_0_101  SR:0.000024 CR:0.9999998313 BCR:0.9999998313
2025_0_102  SR:0.000022 CR:0.9999998313 BCR:0.9999998313
2025_0_103  SR:0.000019 CR:0.9999998313 BCR:0.9999998313
2025_0_104  SR:0.000017 CR:0.9999998313 BCR:0.9999998313
2025_0_105  SR:0.000016 CR:0.9999998313 BCR:0.9999998313
2025_0_106  SR:0.000014 CR:0.9999998313 BCR:0.9999998313
2025_0_107  SR:0.000013 CR:0.9999998313 BCR:0.9999998313
2025_0_108  SR:0.000011 CR:0.9999998313 BCR:0.9999998313
2025_0_109  SR:0.000010 CR:0.9999998313 BCR:0.9999998313
2025_0_110  SR:0.000009 CR:1.0000000580 BCR:1.0000000580
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 99272, Actual GHG Offset Mg 99272
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049776
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.950224
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.000000
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049776 / 0.155312 (DELTA:0.105537)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.950224 / 0.844688 (DELTA:0.105537)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74877 / $74877 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66236 / $66236 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70627 / $74877 R:0.943240
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66236 / $66236 R:1.000000

cross subsidized price / cost ALT BEV                                 $74877 / $74877 R:1.000000
cross subsidized price / cost ALT ICE                                 $66236 / $66236 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66666 / $66666 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67578 / $67578 R:1.000000

2025_0_0  SCORE:0.028902, CE:0.105537, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2026  Iteration=0 Mercedes
2026_0_0    SR:1.000000 CR:1.0010710955 BCR:1.0010710955
2026_0_1    SR:0.900000 CR:1.0010710955 BCR:1.0010710955
2026_0_2    SR:0.810000 CR:1.0010710955 BCR:1.0010710955
2026_0_3    SR:0.729000 CR:1.0010710955 BCR:1.0010710955
2026_0_4    SR:0.656100 CR:1.0010710955 BCR:1.0010710955
2026_0_5    SR:0.590490 CR:1.0010710955 BCR:1.0010710955
2026_0_6    SR:0.531441 CR:1.0010710955 BCR:1.0010710955
2026_0_7    SR:0.478297 CR:1.0010710955 BCR:1.0010710955
2026_0_8    SR:0.430467 CR:1.0010710955 BCR:1.0010710955
2026_0_9    SR:0.387420 CR:1.0010710955 BCR:1.0010710955
2026_0_10   SR:0.348678 CR:1.0010710955 BCR:1.0010710955
2026_0_11   SR:0.313811 CR:1.0010710955 BCR:1.0010710955
2026_0_12   SR:0.282430 CR:1.0010710955 BCR:1.0010710955
2026_0_13   SR:0.254187 CR:1.0010710955 BCR:1.0010710955
2026_0_14   SR:0.228768 CR:1.0010710955 BCR:1.0010710955
2026_0_15   SR:0.205891 CR:1.0010710955 BCR:1.0010710955
2026_0_16   SR:0.185302 CR:1.0010710955 BCR:1.0010710955
2026_0_17   SR:0.166772 CR:1.0010710955 BCR:1.0010710955
2026_0_18   SR:0.150095 CR:1.0010710955 BCR:1.0010710955
2026_0_19   SR:0.135085 CR:1.0010710955 BCR:1.0010710955
2026_0_20   SR:0.121577 CR:1.0010710955 BCR:1.0010710955
2026_0_21   SR:0.109419 CR:1.0010710955 BCR:1.0010710955
2026_0_22   SR:0.098477 CR:1.0010710955 BCR:1.0010710955
2026_0_23   SR:0.088629 CR:1.0010710955 BCR:1.0010710955
2026_0_24   SR:0.079766 CR:1.0010710955 BCR:1.0010710955
2026_0_25   SR:0.071790 CR:1.0010710955 BCR:1.0010710955
2026_0_26   SR:0.064611 CR:1.0000150204 BCR:1.0000150204
2026_0_27   SR:0.058150 CR:1.0000150204 BCR:1.0000150204
2026_0_28   SR:0.052335 CR:1.0000150204 BCR:1.0000150204
2026_0_29   SR:0.047101 CR:1.0000150204 BCR:1.0000150204
2026_0_30   SR:0.042391 CR:1.0000150204 BCR:1.0000150204
2026_0_31   SR:0.038152 CR:1.0000150204 BCR:1.0000150204
2026_0_32   SR:0.034337 CR:1.0000150204 BCR:1.0000150204
2026_0_33   SR:0.030903 CR:1.0000150204 BCR:1.0000150204
2026_0_34   SR:0.027813 CR:1.0000150204 BCR:1.0000150204
2026_0_35   SR:0.025032 CR:1.0000150204 BCR:1.0000150204
2026_0_36   SR:0.022528 CR:1.0000150204 BCR:1.0000150204
2026_0_37   SR:0.020276 CR:1.0000150204 BCR:1.0000150204
2026_0_38   SR:0.018248 CR:1.0000150204 BCR:1.0000150204
2026_0_39   SR:0.016423 CR:1.0000150204 BCR:1.0000150204
2026_0_40   SR:0.014781 CR:1.0000150204 BCR:1.0000150204
2026_0_41   SR:0.013303 CR:1.0000150204 BCR:1.0000150204
2026_0_42   SR:0.011973 CR:1.0000150204 BCR:1.0000150204
2026_0_43   SR:0.010775 CR:1.0000150204 BCR:1.0000150204
2026_0_44   SR:0.009698 CR:1.0000150204 BCR:1.0000150204
2026_0_45   SR:0.008728 CR:1.0000150204 BCR:1.0000150204
2026_0_46   SR:0.007855 CR:1.0000150204 BCR:1.0000150204
2026_0_47   SR:0.007070 CR:1.0000150204 BCR:1.0000150204
2026_0_48   SR:0.006363 CR:1.0000150204 BCR:1.0000150204
2026_0_49   SR:0.005726 CR:1.0000150204 BCR:1.0000150204
2026_0_50   SR:0.005154 CR:1.0000150204 BCR:1.0000150204
2026_0_51   SR:0.004638 CR:1.0000150204 BCR:1.0000150204
2026_0_52   SR:0.004175 CR:1.0000150204 BCR:1.0000150204
2026_0_53   SR:0.003757 CR:1.0000150204 BCR:1.0000150204
2026_0_54   SR:0.003381 CR:1.0000150204 BCR:1.0000150204
2026_0_55   SR:0.003043 CR:1.0000150204 BCR:1.0000150204
2026_0_56   SR:0.002739 CR:1.0000150204 BCR:1.0000150204
2026_0_57   SR:0.002465 CR:1.0000150204 BCR:1.0000150204
2026_0_58   SR:0.002219 CR:1.0000150204 BCR:1.0000150204
2026_0_59   SR:0.001997 CR:1.0000150204 BCR:1.0000150204
2026_0_60   SR:0.001797 CR:1.0000150204 BCR:1.0000150204
2026_0_61   SR:0.001617 CR:1.0000150204 BCR:1.0000150204
2026_0_62   SR:0.001456 CR:1.0000150204 BCR:1.0000150204
2026_0_63   SR:0.001310 CR:1.0000150204 BCR:1.0000150204
2026_0_64   SR:0.001179 CR:1.0000150204 BCR:1.0000150204
2026_0_65   SR:0.001061 CR:1.0000150204 BCR:1.0000150204
2026_0_66   SR:0.000955 CR:1.0000150204 BCR:1.0000150204
2026_0_67   SR:0.000860 CR:1.0000150204 BCR:1.0000150204
2026_0_68   SR:0.000774 CR:1.0000150204 BCR:1.0000150204
2026_0_69   SR:0.000696 CR:1.0000150204 BCR:1.0000150204
2026_0_70   SR:0.000627 CR:1.0000150204 BCR:1.0000150204
2026_0_71   SR:0.000564 CR:1.0000150204 BCR:1.0000150204
2026_0_72   SR:0.000508 CR:1.0000150204 BCR:1.0000150204
2026_0_73   SR:0.000457 CR:1.0000150204 BCR:1.0000150204
2026_0_74   SR:0.000411 CR:1.0000150204 BCR:1.0000150204
2026_0_75   SR:0.000370 CR:1.0000150204 BCR:1.0000150204
2026_0_76   SR:0.000333 CR:1.0000150204 BCR:1.0000150204
2026_0_77   SR:0.000300 CR:1.0000150204 BCR:1.0000150204
2026_0_78   SR:0.000270 CR:1.0000150204 BCR:1.0000150204
2026_0_79   SR:0.000243 CR:1.0000150204 BCR:1.0000150204
2026_0_80   SR:0.000218 CR:1.0000150204 BCR:1.0000150204
2026_0_81   SR:0.000197 CR:1.0000150204 BCR:1.0000150204
2026_0_82   SR:0.000177 CR:1.0000150204 BCR:1.0000150204
2026_0_83   SR:0.000159 CR:1.0000150204 BCR:1.0000150204
2026_0_84   SR:0.000143 CR:1.0000009537 BCR:1.0000009537
2026_0_85   SR:0.000129 CR:1.0000009537 BCR:1.0000009537
2026_0_86   SR:0.000116 CR:1.0000009537 BCR:1.0000009537
2026_0_87   SR:0.000104 CR:1.0000009537 BCR:1.0000009537
2026_0_88   SR:0.000094 CR:1.0000009537 BCR:1.0000009537
2026_0_89   SR:0.000085 CR:1.0000009537 BCR:1.0000009537
2026_0_90   SR:0.000076 CR:1.0000009537 BCR:1.0000009537
2026_0_91   SR:0.000069 CR:1.0000009537 BCR:1.0000009537
2026_0_92   SR:0.000062 CR:1.0000009537 BCR:1.0000009537
2026_0_93   SR:0.000056 CR:1.0000009537 BCR:1.0000009537
2026_0_94   SR:0.000050 CR:1.0000009537 BCR:1.0000009537
2026_0_95   SR:0.000045 CR:1.0000009537 BCR:1.0000009537
2026_0_96   SR:0.000040 CR:1.0000009537 BCR:1.0000009537
2026_0_97   SR:0.000036 CR:1.0000009537 BCR:1.0000009537
2026_0_98   SR:0.000033 CR:1.0000009537 BCR:1.0000009537
2026_0_99   SR:0.000030 CR:1.0000009537 BCR:1.0000009537
2026_0_100  SR:0.000027 CR:1.0000009537 BCR:1.0000009537
2026_0_101  SR:0.000024 CR:1.0000009537 BCR:1.0000009537
2026_0_102  SR:0.000022 CR:1.0000009537 BCR:1.0000009537
2026_0_103  SR:0.000019 CR:1.0000009537 BCR:1.0000009537
2026_0_104  SR:0.000017 CR:1.0000009537 BCR:1.0000009537
2026_0_105  SR:0.000016 CR:1.0000009537 BCR:1.0000009537
2026_0_106  SR:0.000014 CR:1.0000009537 BCR:1.0000009537
2026_0_107  SR:0.000013 CR:1.0000009537 BCR:1.0000009537
2026_0_108  SR:0.000011 CR:1.0000009537 BCR:1.0000009537
2026_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2026_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 79463, Actual GHG Offset Mg 79463
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.063543
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.936457
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.000000
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.063543 / 0.186065 (DELTA:0.122522)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.936457 / 0.813935 (DELTA:0.122522)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74848 / $74848 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66166 / $66166 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70348 / $74848 R:0.939879
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66166 / $66166 R:1.000000

cross subsidized price / cost ALT BEV                                 $74848 / $74848 R:1.000000
cross subsidized price / cost ALT ICE                                 $66166 / $66166 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66718 / $66718 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67782 / $67782 R:1.000000

2026_0_0  SCORE:0.033554, CE:0.122522, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2027  Iteration=0 Mercedes
2027_0_0    SR:1.000000 CR:1.0133936405 BCR:1.0133936405
2027_0_1    SR:0.900000 CR:1.0133936405 BCR:1.0133936405
2027_0_2    SR:0.810000 CR:1.0133936405 BCR:1.0133936405
2027_0_3    SR:0.729000 CR:1.0133936405 BCR:1.0133936405
2027_0_4    SR:0.656100 CR:1.0133936405 BCR:1.0133936405
2027_0_5    SR:0.590490 CR:1.0133936405 BCR:1.0133936405
2027_0_6    SR:0.531441 CR:1.0133936405 BCR:1.0133936405
2027_0_7    SR:0.478297 CR:1.0133936405 BCR:1.0133936405
2027_0_8    SR:0.430467 CR:1.0133936405 BCR:1.0133936405
2027_0_9    SR:0.387420 CR:1.0133936405 BCR:1.0133936405
2027_0_10   SR:0.348678 CR:1.0133936405 BCR:1.0133936405
2027_0_11   SR:0.313811 CR:1.0133936405 BCR:1.0133936405
2027_0_12   SR:0.282430 CR:1.0133936405 BCR:1.0133936405
2027_0_13   SR:0.254187 CR:1.0133936405 BCR:1.0133936405
2027_0_14   SR:0.228768 CR:1.0122960806 BCR:1.0122960806
2027_0_15   SR:0.205891 CR:1.0110787153 BCR:1.0110787153
2027_0_16   SR:0.185302 CR:1.0099712610 BCR:1.0099712610
2027_0_17   SR:0.166772 CR:1.0089740753 BCR:1.0089740753
2027_0_18   SR:0.150095 CR:1.0080765486 BCR:1.0080765486
2027_0_19   SR:0.135085 CR:1.0072685480 BCR:1.0072685480
2027_0_20   SR:0.121577 CR:1.0065414906 BCR:1.0065414906
2027_0_21   SR:0.109419 CR:1.0058870316 BCR:1.0058870316
2027_0_22   SR:0.098477 CR:1.0052980185 BCR:1.0052980185
2027_0_23   SR:0.088629 CR:1.0047677755 BCR:1.0047677755
2027_0_24   SR:0.079766 CR:1.0042907000 BCR:1.0042907000
2027_0_25   SR:0.071790 CR:1.0038611889 BCR:1.0038611889
2027_0_26   SR:0.064611 CR:1.0034748316 BCR:1.0034748316
2027_0_27   SR:0.058150 CR:1.0031269789 BCR:1.0031269789
2027_0_28   SR:0.052335 CR:1.0028138161 BCR:1.0028138161
2027_0_29   SR:0.047101 CR:1.0025320053 BCR:1.0025320053
2027_0_30   SR:0.042391 CR:1.0022784472 BCR:1.0022784472
2027_0_31   SR:0.038152 CR:1.0020501614 BCR:1.0020501614
2027_0_32   SR:0.034337 CR:1.0018447638 BCR:1.0018447638
2027_0_33   SR:0.030903 CR:1.0016597509 BCR:1.0016597509
2027_0_34   SR:0.027813 CR:1.0014934540 BCR:1.0014934540
2027_0_35   SR:0.025032 CR:1.0013436079 BCR:1.0013436079
2027_0_36   SR:0.022528 CR:1.0012089014 BCR:1.0012089014
2027_0_37   SR:0.020276 CR:1.0010876656 BCR:1.0010876656
2027_0_38   SR:0.018248 CR:1.0009784698 BCR:1.0009784698
2027_0_39   SR:0.016423 CR:1.0008801222 BCR:1.0008801222
2027_0_40   SR:0.014781 CR:1.0007916689 BCR:1.0007916689
2027_0_41   SR:0.013303 CR:1.0007121563 BCR:1.0007121563
2027_0_42   SR:0.011973 CR:1.0006405115 BCR:1.0006405115
2027_0_43   SR:0.010775 CR:1.0005760193 BCR:1.0005760193
2027_0_44   SR:0.009698 CR:1.0005179644 BCR:1.0005179644
2027_0_45   SR:0.008728 CR:1.0004657507 BCR:1.0004657507
2027_0_46   SR:0.007855 CR:1.0004186630 BCR:1.0004186630
2027_0_47   SR:0.007070 CR:1.0003763437 BCR:1.0003763437
2027_0_48   SR:0.006363 CR:1.0003384352 BCR:1.0003384352
2027_0_49   SR:0.005726 CR:1.0003041029 BCR:1.0003041029
2027_0_50   SR:0.005154 CR:1.0002733469 BCR:1.0002733469
2027_0_51   SR:0.004638 CR:1.0002455711 BCR:1.0002455711
2027_0_52   SR:0.004175 CR:1.0002205372 BCR:1.0002205372
2027_0_53   SR:0.003757 CR:1.0001980066 BCR:1.0001980066
2027_0_54   SR:0.003381 CR:1.0001778603 BCR:1.0001778603
2027_0_55   SR:0.003043 CR:1.0001596212 BCR:1.0001596212
2027_0_56   SR:0.002739 CR:1.0001432896 BCR:1.0001432896
2027_0_57   SR:0.002465 CR:1.0001285076 BCR:1.0001285076
2027_0_58   SR:0.002219 CR:1.0001151562 BCR:1.0001151562
2027_0_59   SR:0.001997 CR:1.0001032352 BCR:1.0001032352
2027_0_60   SR:0.001797 CR:1.0000925064 BCR:1.0000925064
2027_0_61   SR:0.001617 CR:1.0000828505 BCR:1.0000828505
2027_0_62   SR:0.001456 CR:1.0000742674 BCR:1.0000742674
2027_0_63   SR:0.001310 CR:1.0000662804 BCR:1.0000662804
2027_0_64   SR:0.001179 CR:1.0000592470 BCR:1.0000592470
2027_0_65   SR:0.001061 CR:1.0000528097 BCR:1.0000528097
2027_0_66   SR:0.000955 CR:1.0000472069 BCR:1.0000472069
2027_0_67   SR:0.000860 CR:1.0000420809 BCR:1.0000420809
2027_0_68   SR:0.000774 CR:1.0000374317 BCR:1.0000374317
2027_0_69   SR:0.000696 CR:1.0000333786 BCR:1.0000333786
2027_0_70   SR:0.000627 CR:1.0000295639 BCR:1.0000295639
2027_0_71   SR:0.000564 CR:1.0000261068 BCR:1.0000261068
2027_0_72   SR:0.000508 CR:1.0000231266 BCR:1.0000231266
2027_0_73   SR:0.000457 CR:1.0000203848 BCR:1.0000203848
2027_0_74   SR:0.000411 CR:1.0000178814 BCR:1.0000178814
2027_0_75   SR:0.000370 CR:1.0000156164 BCR:1.0000156164
2027_0_76   SR:0.000333 CR:1.0000137091 BCR:1.0000137091
2027_0_77   SR:0.000300 CR:1.0000119209 BCR:1.0000119209
2027_0_78   SR:0.000270 CR:1.0000102520 BCR:1.0000102520
2027_0_79   SR:0.000243 CR:1.0000088215 BCR:1.0000088215
2027_0_80   SR:0.000218 CR:1.0000075102 BCR:1.0000075102
2027_0_81   SR:0.000197 CR:1.0000063181 BCR:1.0000063181
2027_0_82   SR:0.000177 CR:1.0000052452 BCR:1.0000052452
2027_0_83   SR:0.000159 CR:1.0000042915 BCR:1.0000042915
2027_0_84   SR:0.000143 CR:1.0000034571 BCR:1.0000034571
2027_0_85   SR:0.000129 CR:1.0000026226 BCR:1.0000026226
2027_0_86   SR:0.000116 CR:1.0000020266 BCR:1.0000020266
2027_0_87   SR:0.000104 CR:1.0000013113 BCR:1.0000013113
2027_0_88   SR:0.000094 CR:1.0000008345 BCR:1.0000008345
2027_0_89   SR:0.000085 CR:1.0000003576 BCR:1.0000003576
2027_0_90   SR:0.000076 CR:1.0000003576 BCR:1.0000003576
2027_0_91   SR:0.000069 CR:1.0000003576 BCR:1.0000003576
2027_0_92   SR:0.000062 CR:1.0000003576 BCR:1.0000003576
2027_0_93   SR:0.000056 CR:1.0000003576 BCR:1.0000003576
2027_0_94   SR:0.000050 CR:1.0000003576 BCR:1.0000003576
2027_0_95   SR:0.000045 CR:1.0000003576 BCR:1.0000003576
2027_0_96   SR:0.000040 CR:1.0000003576 BCR:1.0000003576
2027_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2027_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2027_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2027_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2027_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2027_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2027_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2027_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2027_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2027_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2027_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2027_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2027_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2027_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 422963, Actual GHG Offset Mg 422963
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.263539
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.736461
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.000000
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.263539 / 0.263543 (DELTA:0.000004)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.736461 / 0.736457 (DELTA:0.000004)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72138 / $72138 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66097 / $66097 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67388 / $72138 R:0.934155
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66097 / $66097 R:1.000000

cross subsidized price / cost ALT BEV                                 $72138 / $72138 R:1.000000
cross subsidized price / cost ALT ICE                                 $66097 / $66097 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67689 / $67689 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67689 / $67689 R:1.000000

2027_0_0  SCORE:0.000001, CE:0.000004, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2027  Iteration=1 Mercedes
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 0.671374, 0.671374, 0.000000, 0.671374->0.664660
2027_1_0    SR:1.000000 CR:1.0026804209 BCR:1.0026804209
2027_1_1    SR:0.900000 CR:1.0026804209 BCR:1.0026804209
2027_1_2    SR:0.810000 CR:1.0026804209 BCR:1.0026804209
2027_1_3    SR:0.729000 CR:1.0026804209 BCR:1.0026804209
2027_1_4    SR:0.656100 CR:1.0026804209 BCR:1.0026804209
2027_1_5    SR:0.590490 CR:1.0026804209 BCR:1.0026804209
2027_1_6    SR:0.531441 CR:1.0026804209 BCR:1.0026804209
2027_1_7    SR:0.478297 CR:1.0026804209 BCR:1.0026804209
2027_1_8    SR:0.430467 CR:1.0026804209 BCR:1.0026804209
2027_1_9    SR:0.387420 CR:1.0026804209 BCR:1.0026804209
2027_1_10   SR:0.348678 CR:1.0026804209 BCR:1.0026804209
2027_1_11   SR:0.313811 CR:1.0026804209 BCR:1.0026804209
2027_1_12   SR:0.282430 CR:1.0026804209 BCR:1.0026804209
2027_1_13   SR:0.254187 CR:1.0026804209 BCR:1.0026804209
2027_1_14   SR:0.228768 CR:1.0026804209 BCR:1.0026804209
2027_1_15   SR:0.205891 CR:1.0026804209 BCR:1.0026804209
2027_1_16   SR:0.185302 CR:1.0026804209 BCR:1.0026804209
2027_1_17   SR:0.166772 CR:1.0026804209 BCR:1.0026804209
2027_1_18   SR:0.150095 CR:1.0026804209 BCR:1.0026804209
2027_1_19   SR:0.135085 CR:1.0026804209 BCR:1.0026804209
2027_1_20   SR:0.121577 CR:1.0026804209 BCR:1.0026804209
2027_1_21   SR:0.109419 CR:1.0026804209 BCR:1.0026804209
2027_1_22   SR:0.098477 CR:1.0026804209 BCR:1.0026804209
2027_1_23   SR:0.088629 CR:1.0026804209 BCR:1.0026804209
2027_1_24   SR:0.079766 CR:1.0026804209 BCR:1.0026804209
2027_1_25   SR:0.071790 CR:1.0026804209 BCR:1.0026804209
2027_1_26   SR:0.064611 CR:1.0026804209 BCR:1.0026804209
2027_1_27   SR:0.058150 CR:1.0026804209 BCR:1.0026804209
2027_1_28   SR:0.052335 CR:1.0026804209 BCR:1.0026804209
2027_1_29   SR:0.047101 CR:1.0026804209 BCR:1.0026804209
2027_1_30   SR:0.042391 CR:1.0026804209 BCR:1.0026804209
2027_1_31   SR:0.038152 CR:1.0026804209 BCR:1.0026804209
2027_1_32   SR:0.034337 CR:1.0026804209 BCR:1.0026804209
2027_1_33   SR:0.030903 CR:1.0026804209 BCR:1.0026804209
2027_1_34   SR:0.027813 CR:1.0026804209 BCR:1.0026804209
2027_1_35   SR:0.025032 CR:1.0026804209 BCR:1.0026804209
2027_1_36   SR:0.022528 CR:1.0026804209 BCR:1.0026804209
2027_1_37   SR:0.020276 CR:1.0026804209 BCR:1.0026804209
2027_1_38   SR:0.018248 CR:1.0026804209 BCR:1.0026804209
2027_1_39   SR:0.016423 CR:1.0026804209 BCR:1.0026804209
2027_1_40   SR:0.014781 CR:1.0026804209 BCR:1.0026804209
2027_1_41   SR:0.013303 CR:1.0026804209 BCR:1.0026804209
2027_1_42   SR:0.011973 CR:1.0026804209 BCR:1.0026804209
2027_1_43   SR:0.010775 CR:1.0026804209 BCR:1.0026804209
2027_1_44   SR:0.009698 CR:1.0026804209 BCR:1.0026804209
2027_1_45   SR:0.008728 CR:1.0026804209 BCR:1.0026804209
2027_1_46   SR:0.007855 CR:1.0026804209 BCR:1.0026804209
2027_1_47   SR:0.007070 CR:1.0026804209 BCR:1.0026804209
2027_1_48   SR:0.006363 CR:1.0026804209 BCR:1.0026804209
2027_1_49   SR:0.005726 CR:1.0026804209 BCR:1.0026804209
2027_1_50   SR:0.005154 CR:1.0026804209 BCR:1.0026804209
2027_1_51   SR:0.004638 CR:1.0026804209 BCR:1.0026804209
2027_1_52   SR:0.004175 CR:1.0026804209 BCR:1.0026804209
2027_1_53   SR:0.003757 CR:1.0026804209 BCR:1.0026804209
2027_1_54   SR:0.003381 CR:1.0026804209 BCR:1.0026804209
2027_1_55   SR:0.003043 CR:1.0026804209 BCR:1.0026804209
2027_1_56   SR:0.002739 CR:1.0026804209 BCR:1.0026804209
2027_1_57   SR:0.002465 CR:1.0026804209 BCR:1.0026804209
2027_1_58   SR:0.002219 CR:1.0026804209 BCR:1.0026804209
2027_1_59   SR:0.001997 CR:1.0026804209 BCR:1.0026804209
2027_1_60   SR:0.001797 CR:1.0026804209 BCR:1.0026804209
2027_1_61   SR:0.001617 CR:1.0026804209 BCR:1.0026804209
2027_1_62   SR:0.001456 CR:1.0026804209 BCR:1.0026804209
2027_1_63   SR:0.001310 CR:1.0026804209 BCR:1.0026804209
2027_1_64   SR:0.001179 CR:1.0026804209 BCR:1.0026804209
2027_1_65   SR:0.001061 CR:1.0026804209 BCR:1.0026804209
2027_1_66   SR:0.000955 CR:1.0026804209 BCR:1.0026804209
2027_1_67   SR:0.000860 CR:1.0026804209 BCR:1.0026804209
2027_1_68   SR:0.000774 CR:1.0026804209 BCR:1.0026804209
2027_1_69   SR:0.000696 CR:1.0026804209 BCR:1.0026804209
2027_1_70   SR:0.000627 CR:1.0026804209 BCR:1.0026804209
2027_1_71   SR:0.000564 CR:1.0026804209 BCR:1.0026804209
2027_1_72   SR:0.000508 CR:1.0026804209 BCR:1.0026804209
2027_1_73   SR:0.000457 CR:1.0026804209 BCR:1.0026804209
2027_1_74   SR:0.000411 CR:1.0026804209 BCR:1.0026804209
2027_1_75   SR:0.000370 CR:1.0026804209 BCR:1.0026804209
2027_1_76   SR:0.000333 CR:1.0026804209 BCR:1.0026804209
2027_1_77   SR:0.000300 CR:1.0026804209 BCR:1.0026804209
2027_1_78   SR:0.000270 CR:1.0026804209 BCR:1.0026804209
2027_1_79   SR:0.000243 CR:1.0026804209 BCR:1.0026804209
2027_1_80   SR:0.000218 CR:1.0026804209 BCR:1.0026804209
2027_1_81   SR:0.000197 CR:1.0026804209 BCR:1.0026804209
2027_1_82   SR:0.000177 CR:1.0026804209 BCR:1.0026804209
2027_1_83   SR:0.000159 CR:1.0026804209 BCR:1.0026804209
2027_1_84   SR:0.000143 CR:1.0026804209 BCR:1.0026804209
2027_1_85   SR:0.000129 CR:1.0026804209 BCR:1.0026804209
2027_1_86   SR:0.000116 CR:1.0026804209 BCR:1.0026804209
2027_1_87   SR:0.000104 CR:1.0026804209 BCR:1.0026804209
2027_1_88   SR:0.000094 CR:1.0026804209 BCR:1.0026804209
2027_1_89   SR:0.000085 CR:1.0026804209 BCR:1.0026804209
2027_1_90   SR:0.000076 CR:1.0026804209 BCR:1.0026804209
2027_1_91   SR:0.000069 CR:1.0026804209 BCR:1.0026804209
2027_1_92   SR:0.000062 CR:1.0026804209 BCR:1.0026804209
2027_1_93   SR:0.000056 CR:1.0026804209 BCR:1.0026804209
2027_1_94   SR:0.000050 CR:1.0026804209 BCR:1.0026804209
2027_1_95   SR:0.000045 CR:1.0026804209 BCR:1.0026804209
2027_1_96   SR:0.000040 CR:1.0026804209 BCR:1.0026804209
2027_1_97   SR:0.000036 CR:1.0026804209 BCR:1.0026804209
2027_1_98   SR:0.000033 CR:1.0026804209 BCR:1.0026804209
2027_1_99   SR:0.000030 CR:1.0026804209 BCR:1.0026804209
2027_1_100  SR:0.000027 CR:1.0026804209 BCR:1.0026804209
2027_1_101  SR:0.000024 CR:1.0026804209 BCR:1.0026804209
2027_1_102  SR:0.000022 CR:1.0026804209 BCR:1.0026804209
2027_1_103  SR:0.000019 CR:1.0026804209 BCR:1.0026804209
2027_1_104  SR:0.000017 CR:1.0026804209 BCR:1.0026804209
2027_1_105  SR:0.000016 CR:1.0026804209 BCR:1.0026804209
2027_1_106  SR:0.000014 CR:1.0026804209 BCR:1.0026804209
2027_1_107  SR:0.000013 CR:1.0026804209 BCR:1.0026804209
2027_1_108  SR:0.000011 CR:1.0026804209 BCR:1.0026804209
2027_1_109  SR:0.000010 CR:1.0026804209 BCR:1.0026804209
2027_1_110  SR:0.000009 CR:1.0026804209 BCR:1.0026804209
PRODUCER FINAL COMPLIANCE DELTA 0.002680
Target GHG Offset Mg 422963, Actual GHG Offset Mg 417956
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.260903
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.739097
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.000000
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.260903 / 0.260903 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.739097 / 0.739097 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72138 / $72138 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66097 / $66097 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67388 / $72138 R:0.934155
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66097 / $66097 R:1.000000

cross subsidized price / cost ALT BEV                                 $72138 / $72138 R:1.000000
cross subsidized price / cost ALT ICE                                 $66097 / $66097 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67673 / $67673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67673 / $67673 R:1.000000

2027_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2028  Iteration=0 Mercedes
2028_0_0    SR:1.000000 CR:1.0027656555 BCR:1.0027656555
2028_0_1    SR:0.900000 CR:1.0027656555 BCR:1.0027656555
2028_0_2    SR:0.810000 CR:1.0027656555 BCR:1.0027656555
2028_0_3    SR:0.729000 CR:1.0027656555 BCR:1.0027656555
2028_0_4    SR:0.656100 CR:1.0027656555 BCR:1.0027656555
2028_0_5    SR:0.590490 CR:1.0027656555 BCR:1.0027656555
2028_0_6    SR:0.531441 CR:1.0027656555 BCR:1.0027656555
2028_0_7    SR:0.478297 CR:1.0027656555 BCR:1.0027656555
2028_0_8    SR:0.430467 CR:1.0027656555 BCR:1.0027656555
2028_0_9    SR:0.387420 CR:1.0027656555 BCR:1.0027656555
2028_0_10   SR:0.348678 CR:1.0027656555 BCR:1.0027656555
2028_0_11   SR:0.313811 CR:1.0027656555 BCR:1.0027656555
2028_0_12   SR:0.282430 CR:1.0027656555 BCR:1.0027656555
2028_0_13   SR:0.254187 CR:1.0027656555 BCR:1.0027656555
2028_0_14   SR:0.228768 CR:1.0027656555 BCR:1.0027656555
2028_0_15   SR:0.205891 CR:1.0027656555 BCR:1.0027656555
2028_0_16   SR:0.185302 CR:1.0027656555 BCR:1.0027656555
2028_0_17   SR:0.166772 CR:1.0027656555 BCR:1.0027656555
2028_0_18   SR:0.150095 CR:1.0027656555 BCR:1.0027656555
2028_0_19   SR:0.135085 CR:1.0027656555 BCR:1.0027656555
2028_0_20   SR:0.121577 CR:1.0027656555 BCR:1.0027656555
2028_0_21   SR:0.109419 CR:1.0027656555 BCR:1.0027656555
2028_0_22   SR:0.098477 CR:1.0027656555 BCR:1.0027656555
2028_0_23   SR:0.088629 CR:1.0027656555 BCR:1.0027656555
2028_0_24   SR:0.079766 CR:1.0027656555 BCR:1.0027656555
2028_0_25   SR:0.071790 CR:1.0027656555 BCR:1.0027656555
2028_0_26   SR:0.064611 CR:1.0027656555 BCR:1.0027656555
2028_0_27   SR:0.058150 CR:1.0027656555 BCR:1.0027656555
2028_0_28   SR:0.052335 CR:1.0027656555 BCR:1.0027656555
2028_0_29   SR:0.047101 CR:1.0027656555 BCR:1.0027656555
2028_0_30   SR:0.042391 CR:1.0027656555 BCR:1.0027656555
2028_0_31   SR:0.038152 CR:1.0027656555 BCR:1.0027656555
2028_0_32   SR:0.034337 CR:1.0027656555 BCR:1.0027656555
2028_0_33   SR:0.030903 CR:1.0027656555 BCR:1.0027656555
2028_0_34   SR:0.027813 CR:1.0027656555 BCR:1.0027656555
2028_0_35   SR:0.025032 CR:1.0027656555 BCR:1.0027656555
2028_0_36   SR:0.022528 CR:1.0027656555 BCR:1.0027656555
2028_0_37   SR:0.020276 CR:1.0027656555 BCR:1.0027656555
2028_0_38   SR:0.018248 CR:1.0027656555 BCR:1.0027656555
2028_0_39   SR:0.016423 CR:1.0027656555 BCR:1.0027656555
2028_0_40   SR:0.014781 CR:1.0027656555 BCR:1.0027656555
2028_0_41   SR:0.013303 CR:1.0027656555 BCR:1.0027656555
2028_0_42   SR:0.011973 CR:1.0027656555 BCR:1.0027656555
2028_0_43   SR:0.010775 CR:1.0027656555 BCR:1.0027656555
2028_0_44   SR:0.009698 CR:1.0027656555 BCR:1.0027656555
2028_0_45   SR:0.008728 CR:1.0027656555 BCR:1.0027656555
2028_0_46   SR:0.007855 CR:1.0027656555 BCR:1.0027656555
2028_0_47   SR:0.007070 CR:1.0027656555 BCR:1.0027656555
2028_0_48   SR:0.006363 CR:1.0027656555 BCR:1.0027656555
2028_0_49   SR:0.005726 CR:1.0027656555 BCR:1.0027656555
2028_0_50   SR:0.005154 CR:1.0027656555 BCR:1.0027656555
2028_0_51   SR:0.004638 CR:1.0027656555 BCR:1.0027656555
2028_0_52   SR:0.004175 CR:1.0027656555 BCR:1.0027656555
2028_0_53   SR:0.003757 CR:1.0027656555 BCR:1.0027656555
2028_0_54   SR:0.003381 CR:1.0027656555 BCR:1.0027656555
2028_0_55   SR:0.003043 CR:1.0027656555 BCR:1.0027656555
2028_0_56   SR:0.002739 CR:1.0027656555 BCR:1.0027656555
2028_0_57   SR:0.002465 CR:1.0027656555 BCR:1.0027656555
2028_0_58   SR:0.002219 CR:1.0027656555 BCR:1.0027656555
2028_0_59   SR:0.001997 CR:1.0027656555 BCR:1.0027656555
2028_0_60   SR:0.001797 CR:1.0027656555 BCR:1.0027656555
2028_0_61   SR:0.001617 CR:1.0027656555 BCR:1.0027656555
2028_0_62   SR:0.001456 CR:1.0027656555 BCR:1.0027656555
2028_0_63   SR:0.001310 CR:1.0027656555 BCR:1.0027656555
2028_0_64   SR:0.001179 CR:1.0027656555 BCR:1.0027656555
2028_0_65   SR:0.001061 CR:1.0027656555 BCR:1.0027656555
2028_0_66   SR:0.000955 CR:1.0027656555 BCR:1.0027656555
2028_0_67   SR:0.000860 CR:1.0027656555 BCR:1.0027656555
2028_0_68   SR:0.000774 CR:1.0027656555 BCR:1.0027656555
2028_0_69   SR:0.000696 CR:1.0027656555 BCR:1.0027656555
2028_0_70   SR:0.000627 CR:1.0027656555 BCR:1.0027656555
2028_0_71   SR:0.000564 CR:1.0027656555 BCR:1.0027656555
2028_0_72   SR:0.000508 CR:1.0027656555 BCR:1.0027656555
2028_0_73   SR:0.000457 CR:1.0027656555 BCR:1.0027656555
2028_0_74   SR:0.000411 CR:1.0027656555 BCR:1.0027656555
2028_0_75   SR:0.000370 CR:1.0027656555 BCR:1.0027656555
2028_0_76   SR:0.000333 CR:1.0027656555 BCR:1.0027656555
2028_0_77   SR:0.000300 CR:1.0027656555 BCR:1.0027656555
2028_0_78   SR:0.000270 CR:1.0027656555 BCR:1.0027656555
2028_0_79   SR:0.000243 CR:1.0027656555 BCR:1.0027656555
2028_0_80   SR:0.000218 CR:1.0027656555 BCR:1.0027656555
2028_0_81   SR:0.000197 CR:1.0027656555 BCR:1.0027656555
2028_0_82   SR:0.000177 CR:1.0027656555 BCR:1.0027656555
2028_0_83   SR:0.000159 CR:1.0027656555 BCR:1.0027656555
2028_0_84   SR:0.000143 CR:1.0027656555 BCR:1.0027656555
2028_0_85   SR:0.000129 CR:1.0027656555 BCR:1.0027656555
2028_0_86   SR:0.000116 CR:1.0027656555 BCR:1.0027656555
2028_0_87   SR:0.000104 CR:1.0027656555 BCR:1.0027656555
2028_0_88   SR:0.000094 CR:1.0027656555 BCR:1.0027656555
2028_0_89   SR:0.000085 CR:1.0027656555 BCR:1.0027656555
2028_0_90   SR:0.000076 CR:1.0027656555 BCR:1.0027656555
2028_0_91   SR:0.000069 CR:1.0027656555 BCR:1.0027656555
2028_0_92   SR:0.000062 CR:1.0027656555 BCR:1.0027656555
2028_0_93   SR:0.000056 CR:1.0027656555 BCR:1.0027656555
2028_0_94   SR:0.000050 CR:1.0027656555 BCR:1.0027656555
2028_0_95   SR:0.000045 CR:1.0027656555 BCR:1.0027656555
2028_0_96   SR:0.000040 CR:1.0027656555 BCR:1.0027656555
2028_0_97   SR:0.000036 CR:1.0027656555 BCR:1.0027656555
2028_0_98   SR:0.000033 CR:1.0027656555 BCR:1.0027656555
2028_0_99   SR:0.000030 CR:1.0027656555 BCR:1.0027656555
2028_0_100  SR:0.000027 CR:1.0027656555 BCR:1.0027656555
2028_0_101  SR:0.000024 CR:1.0027656555 BCR:1.0027656555
2028_0_102  SR:0.000022 CR:1.0027656555 BCR:1.0027656555
2028_0_103  SR:0.000019 CR:1.0027656555 BCR:1.0027656555
2028_0_104  SR:0.000017 CR:1.0027656555 BCR:1.0027656555
2028_0_105  SR:0.000016 CR:1.0027656555 BCR:1.0027656555
2028_0_106  SR:0.000014 CR:1.0027656555 BCR:1.0027656555
2028_0_107  SR:0.000013 CR:1.0027656555 BCR:1.0027656555
2028_0_108  SR:0.000011 CR:1.0027656555 BCR:1.0027656555
2028_0_109  SR:0.000010 CR:1.0027656555 BCR:1.0027656555
2028_0_110  SR:0.000009 CR:1.0027656555 BCR:1.0027656555
PRODUCER FINAL COMPLIANCE DELTA 0.002766
Target GHG Offset Mg 754813, Actual GHG Offset Mg 749813
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.460903
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.539097
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.000000
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.460903 / 0.344441 (DELTA:0.116463)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.539097 / 0.655559 (DELTA:0.116463)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70654 / $70654 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66030 / $66030 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65654 / $70654 R:0.929233
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66030 / $66030 R:1.000000

cross subsidized price / cost ALT BEV                                 $70654 / $70654 R:1.000000
cross subsidized price / cost ALT ICE                                 $66030 / $66030 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68161 / $68161 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67623 / $67623 R:1.000000

2028_0_0  SCORE:0.031895, CE:0.116463, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2029  Iteration=0 Mercedes
2029_0_0    SR:1.000000 CR:1.0155822709 BCR:1.0155822709
2029_0_1    SR:0.900000 CR:1.0155822709 BCR:1.0155822709
2029_0_2    SR:0.810000 CR:1.0155822709 BCR:1.0155822709
2029_0_3    SR:0.729000 CR:1.0155822709 BCR:1.0155822709
2029_0_4    SR:0.656100 CR:1.0155822709 BCR:1.0155822709
2029_0_5    SR:0.590490 CR:1.0155822709 BCR:1.0155822709
2029_0_6    SR:0.531441 CR:1.0155822709 BCR:1.0155822709
2029_0_7    SR:0.478297 CR:1.0029509486 BCR:1.0029509486
2029_0_8    SR:0.430467 CR:1.0029509486 BCR:1.0029509486
2029_0_9    SR:0.387420 CR:1.0029509486 BCR:1.0029509486
2029_0_10   SR:0.348678 CR:1.0029509486 BCR:1.0029509486
2029_0_11   SR:0.313811 CR:1.0029509486 BCR:1.0029509486
2029_0_12   SR:0.282430 CR:1.0029509486 BCR:1.0029509486
2029_0_13   SR:0.254187 CR:1.0029509486 BCR:1.0029509486
2029_0_14   SR:0.228768 CR:1.0029509486 BCR:1.0029509486
2029_0_15   SR:0.205891 CR:1.0029509486 BCR:1.0029509486
2029_0_16   SR:0.185302 CR:1.0029509486 BCR:1.0029509486
2029_0_17   SR:0.166772 CR:1.0029509486 BCR:1.0029509486
2029_0_18   SR:0.150095 CR:1.0029509486 BCR:1.0029509486
2029_0_19   SR:0.135085 CR:1.0029509486 BCR:1.0029509486
2029_0_20   SR:0.121577 CR:1.0029509486 BCR:1.0029509486
2029_0_21   SR:0.109419 CR:1.0029509486 BCR:1.0029509486
2029_0_22   SR:0.098477 CR:1.0029509486 BCR:1.0029509486
2029_0_23   SR:0.088629 CR:1.0029509486 BCR:1.0029509486
2029_0_24   SR:0.079766 CR:1.0029509486 BCR:1.0029509486
2029_0_25   SR:0.071790 CR:1.0029509486 BCR:1.0029509486
2029_0_26   SR:0.064611 CR:1.0029509486 BCR:1.0029509486
2029_0_27   SR:0.058150 CR:1.0029509486 BCR:1.0029509486
2029_0_28   SR:0.052335 CR:1.0029509486 BCR:1.0029509486
2029_0_29   SR:0.047101 CR:1.0029509486 BCR:1.0029509486
2029_0_30   SR:0.042391 CR:1.0029509486 BCR:1.0029509486
2029_0_31   SR:0.038152 CR:1.0029509486 BCR:1.0029509486
2029_0_32   SR:0.034337 CR:1.0029509486 BCR:1.0029509486
2029_0_33   SR:0.030903 CR:1.0029509486 BCR:1.0029509486
2029_0_34   SR:0.027813 CR:1.0029509486 BCR:1.0029509486
2029_0_35   SR:0.025032 CR:1.0029509486 BCR:1.0029509486
2029_0_36   SR:0.022528 CR:1.0029509486 BCR:1.0029509486
2029_0_37   SR:0.020276 CR:1.0029509486 BCR:1.0029509486
2029_0_38   SR:0.018248 CR:1.0029509486 BCR:1.0029509486
2029_0_39   SR:0.016423 CR:1.0029509486 BCR:1.0029509486
2029_0_40   SR:0.014781 CR:1.0029509486 BCR:1.0029509486
2029_0_41   SR:0.013303 CR:1.0029509486 BCR:1.0029509486
2029_0_42   SR:0.011973 CR:1.0029509486 BCR:1.0029509486
2029_0_43   SR:0.010775 CR:1.0029509486 BCR:1.0029509486
2029_0_44   SR:0.009698 CR:1.0029509486 BCR:1.0029509486
2029_0_45   SR:0.008728 CR:1.0029509486 BCR:1.0029509486
2029_0_46   SR:0.007855 CR:1.0029509486 BCR:1.0029509486
2029_0_47   SR:0.007070 CR:1.0029509486 BCR:1.0029509486
2029_0_48   SR:0.006363 CR:1.0029509486 BCR:1.0029509486
2029_0_49   SR:0.005726 CR:1.0029509486 BCR:1.0029509486
2029_0_50   SR:0.005154 CR:1.0029509486 BCR:1.0029509486
2029_0_51   SR:0.004638 CR:1.0029509486 BCR:1.0029509486
2029_0_52   SR:0.004175 CR:1.0029509486 BCR:1.0029509486
2029_0_53   SR:0.003757 CR:1.0029509486 BCR:1.0029509486
2029_0_54   SR:0.003381 CR:1.0029509486 BCR:1.0029509486
2029_0_55   SR:0.003043 CR:1.0029509486 BCR:1.0029509486
2029_0_56   SR:0.002739 CR:1.0029509486 BCR:1.0029509486
2029_0_57   SR:0.002465 CR:1.0029509486 BCR:1.0029509486
2029_0_58   SR:0.002219 CR:1.0029509486 BCR:1.0029509486
2029_0_59   SR:0.001997 CR:1.0029509486 BCR:1.0029509486
2029_0_60   SR:0.001797 CR:1.0029509486 BCR:1.0029509486
2029_0_61   SR:0.001617 CR:1.0029509486 BCR:1.0029509486
2029_0_62   SR:0.001456 CR:1.0029509486 BCR:1.0029509486
2029_0_63   SR:0.001310 CR:1.0029509486 BCR:1.0029509486
2029_0_64   SR:0.001179 CR:1.0029509486 BCR:1.0029509486
2029_0_65   SR:0.001061 CR:1.0029509486 BCR:1.0029509486
2029_0_66   SR:0.000955 CR:1.0029509486 BCR:1.0029509486
2029_0_67   SR:0.000860 CR:1.0029509486 BCR:1.0029509486
2029_0_68   SR:0.000774 CR:1.0029509486 BCR:1.0029509486
2029_0_69   SR:0.000696 CR:1.0029509486 BCR:1.0029509486
2029_0_70   SR:0.000627 CR:1.0029509486 BCR:1.0029509486
2029_0_71   SR:0.000564 CR:1.0029509486 BCR:1.0029509486
2029_0_72   SR:0.000508 CR:1.0029509486 BCR:1.0029509486
2029_0_73   SR:0.000457 CR:1.0029509486 BCR:1.0029509486
2029_0_74   SR:0.000411 CR:1.0029509486 BCR:1.0029509486
2029_0_75   SR:0.000370 CR:1.0029509486 BCR:1.0029509486
2029_0_76   SR:0.000333 CR:1.0029509486 BCR:1.0029509486
2029_0_77   SR:0.000300 CR:1.0029509486 BCR:1.0029509486
2029_0_78   SR:0.000270 CR:1.0029509486 BCR:1.0029509486
2029_0_79   SR:0.000243 CR:1.0029509486 BCR:1.0029509486
2029_0_80   SR:0.000218 CR:1.0029509486 BCR:1.0029509486
2029_0_81   SR:0.000197 CR:1.0029509486 BCR:1.0029509486
2029_0_82   SR:0.000177 CR:1.0029509486 BCR:1.0029509486
2029_0_83   SR:0.000159 CR:1.0029509486 BCR:1.0029509486
2029_0_84   SR:0.000143 CR:1.0029509486 BCR:1.0029509486
2029_0_85   SR:0.000129 CR:1.0029509486 BCR:1.0029509486
2029_0_86   SR:0.000116 CR:1.0029509486 BCR:1.0029509486
2029_0_87   SR:0.000104 CR:1.0029509486 BCR:1.0029509486
2029_0_88   SR:0.000094 CR:1.0029509486 BCR:1.0029509486
2029_0_89   SR:0.000085 CR:1.0029509486 BCR:1.0029509486
2029_0_90   SR:0.000076 CR:1.0029509486 BCR:1.0029509486
2029_0_91   SR:0.000069 CR:1.0029509486 BCR:1.0029509486
2029_0_92   SR:0.000062 CR:1.0029509486 BCR:1.0029509486
2029_0_93   SR:0.000056 CR:1.0029509486 BCR:1.0029509486
2029_0_94   SR:0.000050 CR:1.0029509486 BCR:1.0029509486
2029_0_95   SR:0.000045 CR:1.0029509486 BCR:1.0029509486
2029_0_96   SR:0.000040 CR:1.0029509486 BCR:1.0029509486
2029_0_97   SR:0.000036 CR:1.0029509486 BCR:1.0029509486
2029_0_98   SR:0.000033 CR:1.0029509486 BCR:1.0029509486
2029_0_99   SR:0.000030 CR:1.0029509486 BCR:1.0029509486
2029_0_100  SR:0.000027 CR:1.0029509486 BCR:1.0029509486
2029_0_101  SR:0.000024 CR:1.0029509486 BCR:1.0029509486
2029_0_102  SR:0.000022 CR:1.0029509486 BCR:1.0029509486
2029_0_103  SR:0.000019 CR:1.0029509486 BCR:1.0029509486
2029_0_104  SR:0.000017 CR:1.0029509486 BCR:1.0029509486
2029_0_105  SR:0.000016 CR:1.0029509486 BCR:1.0029509486
2029_0_106  SR:0.000014 CR:1.0029509486 BCR:1.0029509486
2029_0_107  SR:0.000013 CR:1.0029509486 BCR:1.0029509486
2029_0_108  SR:0.000011 CR:1.0029509486 BCR:1.0029509486
2029_0_109  SR:0.000010 CR:1.0029509486 BCR:1.0029509486
2029_0_110  SR:0.000009 CR:1.0029509486 BCR:1.0029509486
PRODUCER FINAL COMPLIANCE DELTA 0.002951
Target GHG Offset Mg 967696, Actual GHG Offset Mg 962832
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.640903
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.359097
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.000000
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.640903 / 0.410786 (DELTA:0.230117)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.359097 / 0.589214 (DELTA:0.230117)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69616 / $69616 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66276 / $66276 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64366 / $69616 R:0.924586
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66276 / $66276 R:1.000000

cross subsidized price / cost ALT BEV                                 $69616 / $69616 R:1.000000
cross subsidized price / cost ALT ICE                                 $66276 / $66276 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68417 / $68417 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67648 / $67648 R:1.000000

2029_0_0  SCORE:0.063020, CE:0.230117, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2030  Iteration=0 Mercedes
2030_0_0    SR:1.000000 CR:1.0116586129 BCR:1.0116586129
2030_0_1    SR:0.900000 CR:1.0116586081 BCR:1.0116586081
2030_0_2    SR:0.810000 CR:1.0046441087 BCR:1.0046441087
2030_0_3    SR:0.729000 CR:1.0046441087 BCR:1.0046441087
2030_0_4    SR:0.656100 CR:1.0046441087 BCR:1.0046441087
2030_0_5    SR:0.590490 CR:1.0046441087 BCR:1.0046441087
2030_0_6    SR:0.531441 CR:1.0046441087 BCR:1.0046441087
2030_0_7    SR:0.478297 CR:1.0046441087 BCR:1.0046441087
2030_0_8    SR:0.430467 CR:1.0046441087 BCR:1.0046441087
2030_0_9    SR:0.387420 CR:1.0046441087 BCR:1.0046441087
2030_0_10   SR:0.348678 CR:1.0046441087 BCR:1.0046441087
2030_0_11   SR:0.313811 CR:1.0046441087 BCR:1.0046441087
2030_0_12   SR:0.282430 CR:1.0046441087 BCR:1.0046441087
2030_0_13   SR:0.254187 CR:1.0046441087 BCR:1.0046441087
2030_0_14   SR:0.228768 CR:1.0046441087 BCR:1.0046441087
2030_0_15   SR:0.205891 CR:1.0046441087 BCR:1.0046441087
2030_0_16   SR:0.185302 CR:1.0046441087 BCR:1.0046441087
2030_0_17   SR:0.166772 CR:1.0046441087 BCR:1.0046441087
2030_0_18   SR:0.150095 CR:1.0046441087 BCR:1.0046441087
2030_0_19   SR:0.135085 CR:1.0046441087 BCR:1.0046441087
2030_0_20   SR:0.121577 CR:1.0046441087 BCR:1.0046441087
2030_0_21   SR:0.109419 CR:1.0046441087 BCR:1.0046441087
2030_0_22   SR:0.098477 CR:1.0046441087 BCR:1.0046441087
2030_0_23   SR:0.088629 CR:1.0046441087 BCR:1.0046441087
2030_0_24   SR:0.079766 CR:1.0046441087 BCR:1.0046441087
2030_0_25   SR:0.071790 CR:1.0046441087 BCR:1.0046441087
2030_0_26   SR:0.064611 CR:1.0046441087 BCR:1.0046441087
2030_0_27   SR:0.058150 CR:1.0046441087 BCR:1.0046441087
2030_0_28   SR:0.052335 CR:1.0046441087 BCR:1.0046441087
2030_0_29   SR:0.047101 CR:1.0046441087 BCR:1.0046441087
2030_0_30   SR:0.042391 CR:1.0046441087 BCR:1.0046441087
2030_0_31   SR:0.038152 CR:1.0046441087 BCR:1.0046441087
2030_0_32   SR:0.034337 CR:1.0046441087 BCR:1.0046441087
2030_0_33   SR:0.030903 CR:1.0046441087 BCR:1.0046441087
2030_0_34   SR:0.027813 CR:1.0046441087 BCR:1.0046441087
2030_0_35   SR:0.025032 CR:1.0046441087 BCR:1.0046441087
2030_0_36   SR:0.022528 CR:1.0046441087 BCR:1.0046441087
2030_0_37   SR:0.020276 CR:1.0046441087 BCR:1.0046441087
2030_0_38   SR:0.018248 CR:1.0046441087 BCR:1.0046441087
2030_0_39   SR:0.016423 CR:1.0046441087 BCR:1.0046441087
2030_0_40   SR:0.014781 CR:1.0046441087 BCR:1.0046441087
2030_0_41   SR:0.013303 CR:1.0046441087 BCR:1.0046441087
2030_0_42   SR:0.011973 CR:1.0046441087 BCR:1.0046441087
2030_0_43   SR:0.010775 CR:1.0046441087 BCR:1.0046441087
2030_0_44   SR:0.009698 CR:1.0046441087 BCR:1.0046441087
2030_0_45   SR:0.008728 CR:1.0046441087 BCR:1.0046441087
2030_0_46   SR:0.007855 CR:1.0046441087 BCR:1.0046441087
2030_0_47   SR:0.007070 CR:1.0046441087 BCR:1.0046441087
2030_0_48   SR:0.006363 CR:1.0046441087 BCR:1.0046441087
2030_0_49   SR:0.005726 CR:1.0046441087 BCR:1.0046441087
2030_0_50   SR:0.005154 CR:1.0046441087 BCR:1.0046441087
2030_0_51   SR:0.004638 CR:1.0046441087 BCR:1.0046441087
2030_0_52   SR:0.004175 CR:1.0046441087 BCR:1.0046441087
2030_0_53   SR:0.003757 CR:1.0046441087 BCR:1.0046441087
2030_0_54   SR:0.003381 CR:1.0046441087 BCR:1.0046441087
2030_0_55   SR:0.003043 CR:1.0046441087 BCR:1.0046441087
2030_0_56   SR:0.002739 CR:1.0046441087 BCR:1.0046441087
2030_0_57   SR:0.002465 CR:1.0046441087 BCR:1.0046441087
2030_0_58   SR:0.002219 CR:1.0046441087 BCR:1.0046441087
2030_0_59   SR:0.001997 CR:1.0046441087 BCR:1.0046441087
2030_0_60   SR:0.001797 CR:1.0046441087 BCR:1.0046441087
2030_0_61   SR:0.001617 CR:1.0046441087 BCR:1.0046441087
2030_0_62   SR:0.001456 CR:1.0046441087 BCR:1.0046441087
2030_0_63   SR:0.001310 CR:1.0046441087 BCR:1.0046441087
2030_0_64   SR:0.001179 CR:1.0046441087 BCR:1.0046441087
2030_0_65   SR:0.001061 CR:1.0046441087 BCR:1.0046441087
2030_0_66   SR:0.000955 CR:1.0046441087 BCR:1.0046441087
2030_0_67   SR:0.000860 CR:1.0046441087 BCR:1.0046441087
2030_0_68   SR:0.000774 CR:1.0046441087 BCR:1.0046441087
2030_0_69   SR:0.000696 CR:1.0046441087 BCR:1.0046441087
2030_0_70   SR:0.000627 CR:1.0046441087 BCR:1.0046441087
2030_0_71   SR:0.000564 CR:1.0046441087 BCR:1.0046441087
2030_0_72   SR:0.000508 CR:1.0046441087 BCR:1.0046441087
2030_0_73   SR:0.000457 CR:1.0046441087 BCR:1.0046441087
2030_0_74   SR:0.000411 CR:1.0046441087 BCR:1.0046441087
2030_0_75   SR:0.000370 CR:1.0046441087 BCR:1.0046441087
2030_0_76   SR:0.000333 CR:1.0046441087 BCR:1.0046441087
2030_0_77   SR:0.000300 CR:1.0046441087 BCR:1.0046441087
2030_0_78   SR:0.000270 CR:1.0046441087 BCR:1.0046441087
2030_0_79   SR:0.000243 CR:1.0046441087 BCR:1.0046441087
2030_0_80   SR:0.000218 CR:1.0046441087 BCR:1.0046441087
2030_0_81   SR:0.000197 CR:1.0046441087 BCR:1.0046441087
2030_0_82   SR:0.000177 CR:1.0046441087 BCR:1.0046441087
2030_0_83   SR:0.000159 CR:1.0046441087 BCR:1.0046441087
2030_0_84   SR:0.000143 CR:1.0046441087 BCR:1.0046441087
2030_0_85   SR:0.000129 CR:1.0046441087 BCR:1.0046441087
2030_0_86   SR:0.000116 CR:1.0046441087 BCR:1.0046441087
2030_0_87   SR:0.000104 CR:1.0046441087 BCR:1.0046441087
2030_0_88   SR:0.000094 CR:1.0046441087 BCR:1.0046441087
2030_0_89   SR:0.000085 CR:1.0046441087 BCR:1.0046441087
2030_0_90   SR:0.000076 CR:1.0046441087 BCR:1.0046441087
2030_0_91   SR:0.000069 CR:1.0046441087 BCR:1.0046441087
2030_0_92   SR:0.000062 CR:1.0046441087 BCR:1.0046441087
2030_0_93   SR:0.000056 CR:1.0046441087 BCR:1.0046441087
2030_0_94   SR:0.000050 CR:1.0046441087 BCR:1.0046441087
2030_0_95   SR:0.000045 CR:1.0046441087 BCR:1.0046441087
2030_0_96   SR:0.000040 CR:1.0046441087 BCR:1.0046441087
2030_0_97   SR:0.000036 CR:1.0046441087 BCR:1.0046441087
2030_0_98   SR:0.000033 CR:1.0046441087 BCR:1.0046441087
2030_0_99   SR:0.000030 CR:1.0046441087 BCR:1.0046441087
2030_0_100  SR:0.000027 CR:1.0046441087 BCR:1.0046441087
2030_0_101  SR:0.000024 CR:1.0046441087 BCR:1.0046441087
2030_0_102  SR:0.000022 CR:1.0046441087 BCR:1.0046441087
2030_0_103  SR:0.000019 CR:1.0046441087 BCR:1.0046441087
2030_0_104  SR:0.000017 CR:1.0046441087 BCR:1.0046441087
2030_0_105  SR:0.000016 CR:1.0046441087 BCR:1.0046441087
2030_0_106  SR:0.000014 CR:1.0046441087 BCR:1.0046441087
2030_0_107  SR:0.000013 CR:1.0046441087 BCR:1.0046441087
2030_0_108  SR:0.000011 CR:1.0046441087 BCR:1.0046441087
2030_0_109  SR:0.000010 CR:1.0046441087 BCR:1.0046441087
2030_0_110  SR:0.000009 CR:1.0046441087 BCR:1.0046441087
PRODUCER FINAL COMPLIANCE DELTA 0.004644
Target GHG Offset Mg 1150306, Actual GHG Offset Mg 1143401
Target Compliance Ratio 1.005, Actual Compliance Ratio 1.005
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.820903
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.179097
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.000000
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.820903 / 0.459704 (DELTA:0.361200)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.179097 / 0.540296 (DELTA:0.361200)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69754 / $69754 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66210 / $66210 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64254 / $69754 R:0.921152
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66210 / $66210 R:1.000000

cross subsidized price / cost ALT BEV                                 $69754 / $69754 R:1.000000
cross subsidized price / cost ALT ICE                                 $66210 / $66210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69119 / $69119 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67839 / $67839 R:1.000000

2030_0_0  SCORE:0.098919, CE:0.361200, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2031  Iteration=0 Mercedes
2031_0_0    SR:1.000000 CR:1.0032338597 BCR:1.0032338597
2031_0_1    SR:0.900000 CR:1.0032338597 BCR:1.0032338597
2031_0_2    SR:0.810000 CR:1.0032338597 BCR:1.0032338597
2031_0_3    SR:0.729000 CR:1.0032338597 BCR:1.0032338597
2031_0_4    SR:0.656100 CR:1.0032338597 BCR:1.0032338597
2031_0_5    SR:0.590490 CR:1.0032338597 BCR:1.0032338597
2031_0_6    SR:0.531441 CR:1.0032338597 BCR:1.0032338597
2031_0_7    SR:0.478297 CR:1.0032338597 BCR:1.0032338597
2031_0_8    SR:0.430467 CR:1.0032338597 BCR:1.0032338597
2031_0_9    SR:0.387420 CR:1.0032338597 BCR:1.0032338597
2031_0_10   SR:0.348678 CR:1.0032338597 BCR:1.0032338597
2031_0_11   SR:0.313811 CR:1.0032338597 BCR:1.0032338597
2031_0_12   SR:0.282430 CR:1.0032338597 BCR:1.0032338597
2031_0_13   SR:0.254187 CR:1.0032338597 BCR:1.0032338597
2031_0_14   SR:0.228768 CR:1.0029937614 BCR:1.0029937614
2031_0_15   SR:0.205891 CR:1.0029937567 BCR:1.0029937567
2031_0_16   SR:0.185302 CR:1.0007018957 BCR:1.0007018957
2031_0_17   SR:0.166772 CR:1.0007018886 BCR:1.0007018886
2031_0_18   SR:0.150095 CR:1.0003771533 BCR:1.0003771533
2031_0_19   SR:0.135085 CR:0.9996844213 BCR:0.9996844213
2031_0_20   SR:0.121577 CR:0.9996844213 BCR:0.9996844213
2031_0_21   SR:0.109419 CR:0.9996844213 BCR:0.9996844213
2031_0_22   SR:0.098477 CR:0.9996844213 BCR:0.9996844213
2031_0_23   SR:0.088629 CR:0.9996844213 BCR:0.9996844213
2031_0_24   SR:0.079766 CR:0.9996844213 BCR:0.9996844213
2031_0_25   SR:0.071790 CR:0.9996844213 BCR:0.9996844213
2031_0_26   SR:0.064611 CR:0.9996844213 BCR:0.9996844213
2031_0_27   SR:0.058150 CR:0.9997244637 BCR:0.9997244637
2031_0_28   SR:0.052335 CR:0.9997244661 BCR:0.9997244661
2031_0_29   SR:0.047101 CR:0.9997244661 BCR:0.9997244661
2031_0_30   SR:0.042391 CR:0.9997244661 BCR:0.9997244661
2031_0_31   SR:0.038152 CR:0.9997244661 BCR:0.9997244661
2031_0_32   SR:0.034337 CR:0.9997244661 BCR:0.9997244661
2031_0_33   SR:0.030903 CR:0.9999073420 BCR:0.9999073420
2031_0_34   SR:0.027813 CR:0.9999073420 BCR:0.9999073420
2031_0_35   SR:0.025032 CR:0.9999073420 BCR:0.9999073420
2031_0_36   SR:0.022528 CR:0.9999073420 BCR:0.9999073420
2031_0_37   SR:0.020276 CR:1.0000332349 BCR:1.0000332349
2031_0_38   SR:0.018248 CR:1.0000332349 BCR:1.0000332349
2031_0_39   SR:0.016423 CR:1.0000332349 BCR:1.0000332349
2031_0_40   SR:0.014781 CR:1.0000332349 BCR:1.0000332349
2031_0_41   SR:0.013303 CR:1.0000332349 BCR:1.0000332349
2031_0_42   SR:0.011973 CR:1.0000332349 BCR:1.0000332349
2031_0_43   SR:0.010775 CR:1.0000332349 BCR:1.0000332349
2031_0_44   SR:0.009698 CR:1.0000332349 BCR:1.0000332349
2031_0_45   SR:0.008728 CR:1.0000332349 BCR:1.0000332349
2031_0_46   SR:0.007855 CR:1.0000332349 BCR:1.0000332349
2031_0_47   SR:0.007070 CR:1.0000332349 BCR:1.0000332349
2031_0_48   SR:0.006363 CR:1.0000332349 BCR:1.0000332349
2031_0_49   SR:0.005726 CR:1.0000332349 BCR:1.0000332349
2031_0_50   SR:0.005154 CR:1.0000332349 BCR:1.0000332349
2031_0_51   SR:0.004638 CR:1.0000332349 BCR:1.0000332349
2031_0_52   SR:0.004175 CR:1.0000332349 BCR:1.0000332349
2031_0_53   SR:0.003757 CR:1.0000332349 BCR:1.0000332349
2031_0_54   SR:0.003381 CR:1.0000332349 BCR:1.0000332349
2031_0_55   SR:0.003043 CR:1.0000332349 BCR:1.0000332349
2031_0_56   SR:0.002739 CR:1.0000332349 BCR:1.0000332349
2031_0_57   SR:0.002465 CR:1.0000332349 BCR:1.0000332349
2031_0_58   SR:0.002219 CR:1.0000332349 BCR:1.0000332349
2031_0_59   SR:0.001997 CR:1.0000332349 BCR:1.0000332349
2031_0_60   SR:0.001797 CR:1.0000332349 BCR:1.0000332349
2031_0_61   SR:0.001617 CR:1.0000332349 BCR:1.0000332349
2031_0_62   SR:0.001456 CR:1.0000332349 BCR:1.0000332349
2031_0_63   SR:0.001310 CR:1.0000332349 BCR:1.0000332349
2031_0_64   SR:0.001179 CR:1.0000332349 BCR:1.0000332349
2031_0_65   SR:0.001061 CR:1.0000332349 BCR:1.0000332349
2031_0_66   SR:0.000955 CR:1.0000300183 BCR:1.0000300183
2031_0_67   SR:0.000860 CR:1.0000300159 BCR:1.0000300159
2031_0_68   SR:0.000774 CR:1.0000300159 BCR:1.0000300159
2031_0_69   SR:0.000696 CR:1.0000090412 BCR:1.0000090412
2031_0_70   SR:0.000627 CR:1.0000090412 BCR:1.0000090412
2031_0_71   SR:0.000564 CR:1.0000090412 BCR:1.0000090412
2031_0_72   SR:0.000508 CR:1.0000090412 BCR:1.0000090412
2031_0_73   SR:0.000457 CR:1.0000090412 BCR:1.0000090412
2031_0_74   SR:0.000411 CR:1.0000090412 BCR:1.0000090412
2031_0_75   SR:0.000370 CR:1.0000090412 BCR:1.0000090412
2031_0_76   SR:0.000333 CR:1.0000090412 BCR:1.0000090412
2031_0_77   SR:0.000300 CR:1.0000090412 BCR:1.0000090412
2031_0_78   SR:0.000270 CR:1.0000090412 BCR:1.0000090412
2031_0_79   SR:0.000243 CR:1.0000090412 BCR:1.0000090412
2031_0_80   SR:0.000218 CR:1.0000090412 BCR:1.0000090412
2031_0_81   SR:0.000197 CR:1.0000090412 BCR:1.0000090412
2031_0_82   SR:0.000177 CR:1.0000090412 BCR:1.0000090412
2031_0_83   SR:0.000159 CR:1.0000090412 BCR:1.0000090412
2031_0_84   SR:0.000143 CR:1.0000090412 BCR:1.0000090412
2031_0_85   SR:0.000129 CR:0.9999924812 BCR:0.9999924812
2031_0_86   SR:0.000116 CR:0.9999941062 BCR:0.9999941062
2031_0_87   SR:0.000104 CR:0.9999956249 BCR:0.9999956249
2031_0_88   SR:0.000094 CR:0.9999969150 BCR:0.9999969150
2031_0_89   SR:0.000085 CR:0.9999981742 BCR:0.9999981742
2031_0_90   SR:0.000076 CR:0.9999992097 BCR:0.9999992097
2031_0_91   SR:0.000069 CR:0.9999992097 BCR:0.9999992097
2031_0_92   SR:0.000062 CR:0.9999992097 BCR:0.9999992097
2031_0_93   SR:0.000056 CR:0.9999992097 BCR:0.9999992097
2031_0_94   SR:0.000050 CR:0.9999992097 BCR:0.9999992097
2031_0_95   SR:0.000045 CR:0.9999992097 BCR:0.9999992097
2031_0_96   SR:0.000040 CR:0.9999992097 BCR:0.9999992097
2031_0_97   SR:0.000036 CR:0.9999996976 BCR:0.9999996976
2031_0_98   SR:0.000033 CR:0.9999997024 BCR:0.9999997024
2031_0_99   SR:0.000030 CR:0.9999997024 BCR:0.9999997024
2031_0_100  SR:0.000027 CR:0.9999997024 BCR:0.9999997024
2031_0_101  SR:0.000024 CR:0.9999998626 BCR:0.9999998626
2031_0_102  SR:0.000022 CR:0.9999998698 BCR:0.9999998698
2031_0_103  SR:0.000019 CR:0.9999998698 BCR:0.9999998698
2031_0_104  SR:0.000017 CR:0.9999998698 BCR:0.9999998698
2031_0_105  SR:0.000016 CR:0.9999998698 BCR:0.9999998698
2031_0_106  SR:0.000014 CR:0.9999999618 BCR:0.9999999618
2031_0_107  SR:0.000013 CR:0.9999999690 BCR:0.9999999690
2031_0_108  SR:0.000011 CR:0.9999999690 BCR:0.9999999690
2031_0_109  SR:0.000010 CR:0.9999999690 BCR:0.9999999690
2031_0_110  SR:0.000009 CR:0.9999999690 BCR:0.9999999690
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1119117, Actual GHG Offset Mg 1119117
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.875822
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.124178
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.000000
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.875822 / 0.620903 (DELTA:0.254919)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.124178 / 0.379097 (DELTA:0.254919)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70017 / $70017 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67169 / $67169 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64267 / $70017 R:0.917878
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67169 / $67169 R:1.000000

cross subsidized price / cost ALT BEV                                 $70017 / $70017 R:1.000000
cross subsidized price / cost ALT ICE                                 $67169 / $67169 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69663 / $69663 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68937 / $68937 R:1.000000

2031_0_0  SCORE:0.069812, CE:0.254919, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2032  Iteration=0 Mercedes
2032_0_0    SR:1.000000 CR:1.0126721386 BCR:1.0126721386
2032_0_1    SR:0.900000 CR:1.0126721386 BCR:1.0126721386
2032_0_2    SR:0.810000 CR:1.0126721386 BCR:1.0126721386
2032_0_3    SR:0.729000 CR:1.0126721386 BCR:1.0126721386
2032_0_4    SR:0.656100 CR:1.0126721386 BCR:1.0126721386
2032_0_5    SR:0.590490 CR:1.0126721386 BCR:1.0126721386
2032_0_6    SR:0.531441 CR:1.0126721386 BCR:1.0126721386
2032_0_7    SR:0.478297 CR:1.0126721386 BCR:1.0126721386
2032_0_8    SR:0.430467 CR:1.0126721386 BCR:1.0126721386
2032_0_9    SR:0.387420 CR:1.0126721386 BCR:1.0126721386
2032_0_10   SR:0.348678 CR:1.0126721386 BCR:1.0126721386
2032_0_11   SR:0.313811 CR:1.0126721386 BCR:1.0126721386
2032_0_12   SR:0.282430 CR:1.0126721386 BCR:1.0126721386
2032_0_13   SR:0.254187 CR:1.0126721386 BCR:1.0126721386
2032_0_14   SR:0.228768 CR:1.0126721386 BCR:1.0126721386
2032_0_15   SR:0.205891 CR:1.0103136117 BCR:1.0103136117
2032_0_16   SR:0.185302 CR:0.9994159334 BCR:0.9994159334
2032_0_17   SR:0.166772 CR:0.9994159334 BCR:0.9994159334
2032_0_18   SR:0.150095 CR:0.9994159334 BCR:0.9994159334
2032_0_19   SR:0.135085 CR:0.9994159334 BCR:0.9994159334
2032_0_20   SR:0.121577 CR:0.9994159334 BCR:0.9994159334
2032_0_21   SR:0.109419 CR:0.9994159334 BCR:0.9994159334
2032_0_22   SR:0.098477 CR:0.9994159334 BCR:0.9994159334
2032_0_23   SR:0.088629 CR:0.9994159334 BCR:0.9994159334
2032_0_24   SR:0.079766 CR:0.9994159334 BCR:0.9994159334
2032_0_25   SR:0.071790 CR:0.9994159334 BCR:0.9994159334
2032_0_26   SR:0.064611 CR:0.9994159334 BCR:0.9994159334
2032_0_27   SR:0.058150 CR:0.9994159334 BCR:0.9994159334
2032_0_28   SR:0.052335 CR:0.9994159334 BCR:0.9994159334
2032_0_29   SR:0.047101 CR:0.9994159334 BCR:0.9994159334
2032_0_30   SR:0.042391 CR:1.0004016090 BCR:1.0004016090
2032_0_31   SR:0.038152 CR:1.0004016090 BCR:1.0004016090
2032_0_32   SR:0.034337 CR:1.0004016090 BCR:1.0004016090
2032_0_33   SR:0.030903 CR:1.0004016090 BCR:1.0004016090
2032_0_34   SR:0.027813 CR:1.0004016090 BCR:1.0004016090
2032_0_35   SR:0.025032 CR:1.0004016090 BCR:1.0004016090
2032_0_36   SR:0.022528 CR:1.0004016090 BCR:1.0004016090
2032_0_37   SR:0.020276 CR:1.0004016090 BCR:1.0004016090
2032_0_38   SR:0.018248 CR:1.0004016090 BCR:1.0004016090
2032_0_39   SR:0.016423 CR:1.0004016090 BCR:1.0004016090
2032_0_40   SR:0.014781 CR:1.0003017675 BCR:1.0003017675
2032_0_41   SR:0.013303 CR:1.0003017675 BCR:1.0003017675
2032_0_42   SR:0.011973 CR:1.0003017675 BCR:1.0003017675
2032_0_43   SR:0.010775 CR:1.0001281614 BCR:1.0001281614
2032_0_44   SR:0.009698 CR:1.0001281614 BCR:1.0001281614
2032_0_45   SR:0.008728 CR:1.0001281614 BCR:1.0001281614
2032_0_46   SR:0.007855 CR:1.0001281614 BCR:1.0001281614
2032_0_47   SR:0.007070 CR:1.0001281614 BCR:1.0001281614
2032_0_48   SR:0.006363 CR:1.0001281614 BCR:1.0001281614
2032_0_49   SR:0.005726 CR:1.0001281614 BCR:1.0001281614
2032_0_50   SR:0.005154 CR:1.0001281614 BCR:1.0001281614
2032_0_51   SR:0.004638 CR:1.0001281614 BCR:1.0001281614
2032_0_52   SR:0.004175 CR:1.0001281614 BCR:1.0001281614
2032_0_53   SR:0.003757 CR:1.0001281614 BCR:1.0001281614
2032_0_54   SR:0.003381 CR:1.0001281614 BCR:1.0001281614
2032_0_55   SR:0.003043 CR:1.0001281614 BCR:1.0001281614
2032_0_56   SR:0.002739 CR:1.0001281614 BCR:1.0001281614
2032_0_57   SR:0.002465 CR:1.0001281614 BCR:1.0001281614
2032_0_58   SR:0.002219 CR:1.0001281614 BCR:1.0001281614
2032_0_59   SR:0.001997 CR:1.0001281614 BCR:1.0001281614
2032_0_60   SR:0.001797 CR:1.0001281614 BCR:1.0001281614
2032_0_61   SR:0.001617 CR:1.0001281614 BCR:1.0001281614
2032_0_62   SR:0.001456 CR:1.0001281614 BCR:1.0001281614
2032_0_63   SR:0.001310 CR:1.0001281614 BCR:1.0001281614
2032_0_64   SR:0.001179 CR:1.0001281614 BCR:1.0001281614
2032_0_65   SR:0.001061 CR:1.0001281614 BCR:1.0001281614
2032_0_66   SR:0.000955 CR:1.0001281614 BCR:1.0001281614
2032_0_67   SR:0.000860 CR:1.0000080001 BCR:1.0000080001
2032_0_68   SR:0.000774 CR:1.0000080001 BCR:1.0000080001
2032_0_69   SR:0.000696 CR:1.0000080001 BCR:1.0000080001
2032_0_70   SR:0.000627 CR:1.0000080001 BCR:1.0000080001
2032_0_71   SR:0.000564 CR:1.0000080001 BCR:1.0000080001
2032_0_72   SR:0.000508 CR:1.0000080001 BCR:1.0000080001
2032_0_73   SR:0.000457 CR:1.0000080001 BCR:1.0000080001
2032_0_74   SR:0.000411 CR:1.0000080001 BCR:1.0000080001
2032_0_75   SR:0.000370 CR:1.0000080001 BCR:1.0000080001
2032_0_76   SR:0.000333 CR:1.0000080001 BCR:1.0000080001
2032_0_77   SR:0.000300 CR:1.0000080001 BCR:1.0000080001
2032_0_78   SR:0.000270 CR:1.0000080001 BCR:1.0000080001
2032_0_79   SR:0.000243 CR:1.0000080001 BCR:1.0000080001
2032_0_80   SR:0.000218 CR:1.0000080001 BCR:1.0000080001
2032_0_81   SR:0.000197 CR:1.0000080001 BCR:1.0000080001
2032_0_82   SR:0.000177 CR:1.0000080001 BCR:1.0000080001
2032_0_83   SR:0.000159 CR:1.0000080001 BCR:1.0000080001
2032_0_84   SR:0.000143 CR:1.0000080001 BCR:1.0000080001
2032_0_85   SR:0.000129 CR:1.0000080001 BCR:1.0000080001
2032_0_86   SR:0.000116 CR:1.0000080001 BCR:1.0000080001
2032_0_87   SR:0.000104 CR:1.0000080001 BCR:1.0000080001
2032_0_88   SR:0.000094 CR:1.0000080001 BCR:1.0000080001
2032_0_89   SR:0.000085 CR:1.0000080001 BCR:1.0000080001
2032_0_90   SR:0.000076 CR:1.0000080001 BCR:1.0000080001
2032_0_91   SR:0.000069 CR:1.0000080001 BCR:1.0000080001
2032_0_92   SR:0.000062 CR:1.0000080001 BCR:1.0000080001
2032_0_93   SR:0.000056 CR:1.0000080001 BCR:1.0000080001
2032_0_94   SR:0.000050 CR:1.0000010346 BCR:1.0000010346
2032_0_95   SR:0.000045 CR:1.0000010313 BCR:1.0000010313
2032_0_96   SR:0.000040 CR:1.0000010313 BCR:1.0000010313
2032_0_97   SR:0.000036 CR:1.0000010313 BCR:1.0000010313
2032_0_98   SR:0.000033 CR:1.0000010313 BCR:1.0000010313
2032_0_99   SR:0.000030 CR:1.0000010313 BCR:1.0000010313
2032_0_100  SR:0.000027 CR:1.0000010313 BCR:1.0000010313
2032_0_101  SR:0.000024 CR:1.0000010313 BCR:1.0000010313
2032_0_102  SR:0.000022 CR:1.0000010313 BCR:1.0000010313
2032_0_103  SR:0.000019 CR:1.0000010313 BCR:1.0000010313
2032_0_104  SR:0.000017 CR:1.0000010313 BCR:1.0000010313
2032_0_105  SR:0.000016 CR:1.0000010313 BCR:1.0000010313
2032_0_106  SR:0.000014 CR:1.0000010313 BCR:1.0000010313
2032_0_107  SR:0.000013 CR:1.0000010313 BCR:1.0000010313
2032_0_108  SR:0.000011 CR:1.0000010313 BCR:1.0000010313
2032_0_109  SR:0.000010 CR:1.0000010313 BCR:1.0000010313
2032_0_110  SR:0.000009 CR:1.0000010313 BCR:1.0000010313
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 1010805, Actual GHG Offset Mg 1010804
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.895605
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.104395
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.000000
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.895605 / 0.675822 (DELTA:0.219783)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.104395 / 0.324178 (DELTA:0.219783)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70384 / $70384 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67709 / $67709 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64384 / $70384 R:0.914754
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67709 / $67709 R:1.000000

cross subsidized price / cost ALT BEV                                 $70384 / $70384 R:1.000000
cross subsidized price / cost ALT ICE                                 $67709 / $67709 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70105 / $70105 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69517 / $69517 R:1.000000

2032_0_0  SCORE:0.060190, CE:0.219783, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2033  Iteration=0 Mercedes
2033_0_0    SR:1.000000 CR:1.0029395248 BCR:1.0029395248
2033_0_1    SR:0.900000 CR:1.0029395248 BCR:1.0029395248
2033_0_2    SR:0.810000 CR:1.0029395248 BCR:1.0029395248
2033_0_3    SR:0.729000 CR:1.0029395248 BCR:1.0029395248
2033_0_4    SR:0.656100 CR:1.0029395248 BCR:1.0029395248
2033_0_5    SR:0.590490 CR:1.0029395248 BCR:1.0029395248
2033_0_6    SR:0.531441 CR:1.0029395248 BCR:1.0029395248
2033_0_7    SR:0.478297 CR:1.0029395248 BCR:1.0029395248
2033_0_8    SR:0.430467 CR:1.0029395248 BCR:1.0029395248
2033_0_9    SR:0.387420 CR:1.0029395248 BCR:1.0029395248
2033_0_10   SR:0.348678 CR:1.0029395248 BCR:1.0029395248
2033_0_11   SR:0.313811 CR:1.0029395248 BCR:1.0029395248
2033_0_12   SR:0.282430 CR:1.0029395248 BCR:1.0029395248
2033_0_13   SR:0.254187 CR:1.0029395248 BCR:1.0029395248
2033_0_14   SR:0.228768 CR:1.0029395248 BCR:1.0029395248
2033_0_15   SR:0.205891 CR:1.0029395248 BCR:1.0029395248
2033_0_16   SR:0.185302 CR:1.0029395248 BCR:1.0029395248
2033_0_17   SR:0.166772 CR:1.0029395248 BCR:1.0029395248
2033_0_18   SR:0.150095 CR:1.0012509169 BCR:1.0012509169
2033_0_19   SR:0.135085 CR:1.0012509093 BCR:1.0012509093
2033_0_20   SR:0.121577 CR:1.0001041887 BCR:1.0001041887
2033_0_21   SR:0.109419 CR:1.0001041849 BCR:1.0001041849
2033_0_22   SR:0.098477 CR:1.0001041849 BCR:1.0001041849
2033_0_23   SR:0.088629 CR:1.0001041849 BCR:1.0001041849
2033_0_24   SR:0.079766 CR:1.0001041849 BCR:1.0001041849
2033_0_25   SR:0.071790 CR:1.0001041849 BCR:1.0001041849
2033_0_26   SR:0.064611 CR:1.0001041849 BCR:1.0001041849
2033_0_27   SR:0.058150 CR:1.0001041849 BCR:1.0001041849
2033_0_28   SR:0.052335 CR:1.0001041849 BCR:1.0001041849
2033_0_29   SR:0.047101 CR:1.0001041849 BCR:1.0001041849
2033_0_30   SR:0.042391 CR:1.0001041849 BCR:1.0001041849
2033_0_31   SR:0.038152 CR:1.0001041849 BCR:1.0001041849
2033_0_32   SR:0.034337 CR:1.0001041849 BCR:1.0001041849
2033_0_33   SR:0.030903 CR:1.0001041849 BCR:1.0001041849
2033_0_34   SR:0.027813 CR:1.0001041849 BCR:1.0001041849
2033_0_35   SR:0.025032 CR:1.0001041849 BCR:1.0001041849
2033_0_36   SR:0.022528 CR:1.0001041849 BCR:1.0001041849
2033_0_37   SR:0.020276 CR:1.0001041849 BCR:1.0001041849
2033_0_38   SR:0.018248 CR:1.0001041849 BCR:1.0001041849
2033_0_39   SR:0.016423 CR:1.0001041849 BCR:1.0001041849
2033_0_40   SR:0.014781 CR:1.0001041849 BCR:1.0001041849
2033_0_41   SR:0.013303 CR:1.0001041849 BCR:1.0001041849
2033_0_42   SR:0.011973 CR:1.0001041849 BCR:1.0001041849
2033_0_43   SR:0.010775 CR:1.0001041849 BCR:1.0001041849
2033_0_44   SR:0.009698 CR:1.0001041849 BCR:1.0001041849
2033_0_45   SR:0.008728 CR:1.0001041849 BCR:1.0001041849
2033_0_46   SR:0.007855 CR:1.0001041849 BCR:1.0001041849
2033_0_47   SR:0.007070 CR:1.0001041849 BCR:1.0001041849
2033_0_48   SR:0.006363 CR:1.0001041849 BCR:1.0001041849
2033_0_49   SR:0.005726 CR:1.0001041849 BCR:1.0001041849
2033_0_50   SR:0.005154 CR:1.0001041849 BCR:1.0001041849
2033_0_51   SR:0.004638 CR:1.0001041849 BCR:1.0001041849
2033_0_52   SR:0.004175 CR:1.0001041849 BCR:1.0001041849
2033_0_53   SR:0.003757 CR:1.0001041849 BCR:1.0001041849
2033_0_54   SR:0.003381 CR:1.0001041849 BCR:1.0001041849
2033_0_55   SR:0.003043 CR:1.0001041849 BCR:1.0001041849
2033_0_56   SR:0.002739 CR:1.0001041849 BCR:1.0001041849
2033_0_57   SR:0.002465 CR:1.0001041849 BCR:1.0001041849
2033_0_58   SR:0.002219 CR:1.0001041849 BCR:1.0001041849
2033_0_59   SR:0.001997 CR:1.0001041849 BCR:1.0001041849
2033_0_60   SR:0.001797 CR:1.0001041849 BCR:1.0001041849
2033_0_61   SR:0.001617 CR:1.0001041849 BCR:1.0001041849
2033_0_62   SR:0.001456 CR:1.0001041849 BCR:1.0001041849
2033_0_63   SR:0.001310 CR:1.0001041849 BCR:1.0001041849
2033_0_64   SR:0.001179 CR:1.0001041849 BCR:1.0001041849
2033_0_65   SR:0.001061 CR:1.0001041849 BCR:1.0001041849
2033_0_66   SR:0.000955 CR:1.0001041849 BCR:1.0001041849
2033_0_67   SR:0.000860 CR:1.0001041849 BCR:1.0001041849
2033_0_68   SR:0.000774 CR:1.0001041849 BCR:1.0001041849
2033_0_69   SR:0.000696 CR:1.0000021738 BCR:1.0000021738
2033_0_70   SR:0.000627 CR:1.0000021738 BCR:1.0000021738
2033_0_71   SR:0.000564 CR:1.0000021738 BCR:1.0000021738
2033_0_72   SR:0.000508 CR:1.0000021738 BCR:1.0000021738
2033_0_73   SR:0.000457 CR:1.0000021738 BCR:1.0000021738
2033_0_74   SR:0.000411 CR:1.0000021738 BCR:1.0000021738
2033_0_75   SR:0.000370 CR:1.0000021738 BCR:1.0000021738
2033_0_76   SR:0.000333 CR:1.0000021738 BCR:1.0000021738
2033_0_77   SR:0.000300 CR:1.0000021738 BCR:1.0000021738
2033_0_78   SR:0.000270 CR:1.0000021738 BCR:1.0000021738
2033_0_79   SR:0.000243 CR:1.0000021738 BCR:1.0000021738
2033_0_80   SR:0.000218 CR:1.0000021738 BCR:1.0000021738
2033_0_81   SR:0.000197 CR:1.0000021738 BCR:1.0000021738
2033_0_82   SR:0.000177 CR:1.0000021738 BCR:1.0000021738
2033_0_83   SR:0.000159 CR:1.0000021738 BCR:1.0000021738
2033_0_84   SR:0.000143 CR:1.0000021738 BCR:1.0000021738
2033_0_85   SR:0.000129 CR:1.0000021738 BCR:1.0000021738
2033_0_86   SR:0.000116 CR:1.0000021738 BCR:1.0000021738
2033_0_87   SR:0.000104 CR:1.0000001750 BCR:1.0000001750
2033_0_88   SR:0.000094 CR:1.0000001750 BCR:1.0000001750
2033_0_89   SR:0.000085 CR:1.0000001750 BCR:1.0000001750
2033_0_90   SR:0.000076 CR:1.0000001750 BCR:1.0000001750
2033_0_91   SR:0.000069 CR:1.0000001750 BCR:1.0000001750
2033_0_92   SR:0.000062 CR:1.0000001750 BCR:1.0000001750
2033_0_93   SR:0.000056 CR:1.0000001750 BCR:1.0000001750
2033_0_94   SR:0.000050 CR:1.0000001750 BCR:1.0000001750
2033_0_95   SR:0.000045 CR:0.9999999850 BCR:0.9999999850
2033_0_96   SR:0.000040 CR:0.9999999926 BCR:0.9999999926
2033_0_97   SR:0.000036 CR:0.9999999926 BCR:0.9999999926
2033_0_98   SR:0.000033 CR:0.9999999926 BCR:0.9999999926
2033_0_99   SR:0.000030 CR:0.9999999926 BCR:0.9999999926
2033_0_100  SR:0.000027 CR:0.9999999926 BCR:0.9999999926
2033_0_101  SR:0.000024 CR:0.9999999926 BCR:0.9999999926
2033_0_102  SR:0.000022 CR:0.9999999926 BCR:0.9999999926
2033_0_103  SR:0.000019 CR:0.9999999926 BCR:0.9999999926
2033_0_104  SR:0.000017 CR:0.9999999926 BCR:0.9999999926
2033_0_105  SR:0.000016 CR:0.9999999926 BCR:0.9999999926
2033_0_106  SR:0.000014 CR:0.9999999926 BCR:0.9999999926
2033_0_107  SR:0.000013 CR:0.9999999926 BCR:0.9999999926
2033_0_108  SR:0.000011 CR:0.9999999926 BCR:0.9999999926
2033_0_109  SR:0.000010 CR:0.9999999926 BCR:0.9999999926
2033_0_110  SR:0.000009 CR:0.9999999926 BCR:0.9999999926
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1019872, Actual GHG Offset Mg 1019872
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.899959
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.100041
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.000000
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.899959 / 0.695605 (DELTA:0.204354)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.100041 / 0.304395 (DELTA:0.204354)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70819 / $70819 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67036 / $67036 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70819 / $70819 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67036 / $67036 R:1.000000

cross subsidized price / cost ALT BEV                                 $70819 / $70819 R:1.000000
cross subsidized price / cost ALT ICE                                 $67036 / $67036 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70441 / $70441 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69667 / $69667 R:1.000000

2033_0_0  SCORE:0.055965, CE:0.204354, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2033  Iteration=1 Mercedes
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 2.370440, 2.370440, 0.000000, 2.370440->2.346736
2033_1_0    SR:1.000000 CR:1.0200785782 BCR:1.0200785782
2033_1_1    SR:0.900000 CR:1.0200785751 BCR:1.0200785751
2033_1_2    SR:0.810000 CR:1.0200785751 BCR:1.0200785751
2033_1_3    SR:0.729000 CR:1.0200785751 BCR:1.0200785751
2033_1_4    SR:0.656100 CR:1.0200785751 BCR:1.0200785751
2033_1_5    SR:0.590490 CR:1.0200785751 BCR:1.0200785751
2033_1_6    SR:0.531441 CR:1.0200785751 BCR:1.0200785751
2033_1_7    SR:0.478297 CR:1.0200785751 BCR:1.0200785751
2033_1_8    SR:0.430467 CR:1.0200785751 BCR:1.0200785751
2033_1_9    SR:0.387420 CR:1.0200785751 BCR:1.0200785751
2033_1_10   SR:0.348678 CR:1.0200785751 BCR:1.0200785751
2033_1_11   SR:0.313811 CR:1.0200785751 BCR:1.0200785751
2033_1_12   SR:0.282430 CR:1.0200785751 BCR:1.0200785751
2033_1_13   SR:0.254187 CR:1.0200785751 BCR:1.0200785751
2033_1_14   SR:0.228768 CR:1.0200785751 BCR:1.0200785751
2033_1_15   SR:0.205891 CR:1.0200785751 BCR:1.0200785751
2033_1_16   SR:0.185302 CR:1.0200785751 BCR:1.0200785751
2033_1_17   SR:0.166772 CR:1.0200785751 BCR:1.0200785751
2033_1_18   SR:0.150095 CR:1.0200785751 BCR:1.0200785751
2033_1_19   SR:0.135085 CR:1.0200785751 BCR:1.0200785751
2033_1_20   SR:0.121577 CR:1.0200785751 BCR:1.0200785751
2033_1_21   SR:0.109419 CR:1.0200785751 BCR:1.0200785751
2033_1_22   SR:0.098477 CR:1.0200785751 BCR:1.0200785751
2033_1_23   SR:0.088629 CR:1.0200785751 BCR:1.0200785751
2033_1_24   SR:0.079766 CR:1.0200785751 BCR:1.0200785751
2033_1_25   SR:0.071790 CR:1.0200785751 BCR:1.0200785751
2033_1_26   SR:0.064611 CR:1.0200785751 BCR:1.0200785751
2033_1_27   SR:0.058150 CR:1.0200785751 BCR:1.0200785751
2033_1_28   SR:0.052335 CR:1.0200785751 BCR:1.0200785751
2033_1_29   SR:0.047101 CR:1.0200785751 BCR:1.0200785751
2033_1_30   SR:0.042391 CR:1.0200785751 BCR:1.0200785751
2033_1_31   SR:0.038152 CR:1.0200785751 BCR:1.0200785751
2033_1_32   SR:0.034337 CR:1.0200785751 BCR:1.0200785751
2033_1_33   SR:0.030903 CR:1.0200785751 BCR:1.0200785751
2033_1_34   SR:0.027813 CR:1.0200785751 BCR:1.0200785751
2033_1_35   SR:0.025032 CR:1.0200785751 BCR:1.0200785751
2033_1_36   SR:0.022528 CR:1.0200785751 BCR:1.0200785751
2033_1_37   SR:0.020276 CR:1.0200785751 BCR:1.0200785751
2033_1_38   SR:0.018248 CR:1.0200785751 BCR:1.0200785751
2033_1_39   SR:0.016423 CR:1.0200785751 BCR:1.0200785751
2033_1_40   SR:0.014781 CR:1.0200785751 BCR:1.0200785751
2033_1_41   SR:0.013303 CR:1.0200785751 BCR:1.0200785751
2033_1_42   SR:0.011973 CR:1.0200785751 BCR:1.0200785751
2033_1_43   SR:0.010775 CR:1.0200785751 BCR:1.0200785751
2033_1_44   SR:0.009698 CR:1.0200785751 BCR:1.0200785751
2033_1_45   SR:0.008728 CR:1.0200785751 BCR:1.0200785751
2033_1_46   SR:0.007855 CR:1.0200785751 BCR:1.0200785751
2033_1_47   SR:0.007070 CR:1.0200785751 BCR:1.0200785751
2033_1_48   SR:0.006363 CR:1.0200785751 BCR:1.0200785751
2033_1_49   SR:0.005726 CR:1.0200785751 BCR:1.0200785751
2033_1_50   SR:0.005154 CR:1.0200785751 BCR:1.0200785751
2033_1_51   SR:0.004638 CR:1.0200785751 BCR:1.0200785751
2033_1_52   SR:0.004175 CR:1.0200785751 BCR:1.0200785751
2033_1_53   SR:0.003757 CR:1.0200785751 BCR:1.0200785751
2033_1_54   SR:0.003381 CR:1.0200785751 BCR:1.0200785751
2033_1_55   SR:0.003043 CR:1.0200785751 BCR:1.0200785751
2033_1_56   SR:0.002739 CR:1.0200785751 BCR:1.0200785751
2033_1_57   SR:0.002465 CR:1.0200785751 BCR:1.0200785751
2033_1_58   SR:0.002219 CR:1.0200785751 BCR:1.0200785751
2033_1_59   SR:0.001997 CR:1.0200785751 BCR:1.0200785751
2033_1_60   SR:0.001797 CR:1.0200785751 BCR:1.0200785751
2033_1_61   SR:0.001617 CR:1.0200785751 BCR:1.0200785751
2033_1_62   SR:0.001456 CR:1.0200785751 BCR:1.0200785751
2033_1_63   SR:0.001310 CR:1.0200785751 BCR:1.0200785751
2033_1_64   SR:0.001179 CR:1.0200785751 BCR:1.0200785751
2033_1_65   SR:0.001061 CR:1.0200785751 BCR:1.0200785751
2033_1_66   SR:0.000955 CR:1.0200785751 BCR:1.0200785751
2033_1_67   SR:0.000860 CR:1.0200785751 BCR:1.0200785751
2033_1_68   SR:0.000774 CR:1.0200785751 BCR:1.0200785751
2033_1_69   SR:0.000696 CR:1.0200785751 BCR:1.0200785751
2033_1_70   SR:0.000627 CR:1.0200785751 BCR:1.0200785751
2033_1_71   SR:0.000564 CR:1.0200785751 BCR:1.0200785751
2033_1_72   SR:0.000508 CR:1.0200785751 BCR:1.0200785751
2033_1_73   SR:0.000457 CR:1.0200785751 BCR:1.0200785751
2033_1_74   SR:0.000411 CR:1.0200785751 BCR:1.0200785751
2033_1_75   SR:0.000370 CR:1.0200785751 BCR:1.0200785751
2033_1_76   SR:0.000333 CR:1.0200785751 BCR:1.0200785751
2033_1_77   SR:0.000300 CR:1.0200785751 BCR:1.0200785751
2033_1_78   SR:0.000270 CR:1.0200785751 BCR:1.0200785751
2033_1_79   SR:0.000243 CR:1.0200785751 BCR:1.0200785751
2033_1_80   SR:0.000218 CR:1.0200785751 BCR:1.0200785751
2033_1_81   SR:0.000197 CR:1.0200785751 BCR:1.0200785751
2033_1_82   SR:0.000177 CR:1.0200785751 BCR:1.0200785751
2033_1_83   SR:0.000159 CR:1.0200785751 BCR:1.0200785751
2033_1_84   SR:0.000143 CR:1.0200785751 BCR:1.0200785751
2033_1_85   SR:0.000129 CR:1.0200785751 BCR:1.0200785751
2033_1_86   SR:0.000116 CR:1.0200785751 BCR:1.0200785751
2033_1_87   SR:0.000104 CR:1.0200785751 BCR:1.0200785751
2033_1_88   SR:0.000094 CR:1.0200785751 BCR:1.0200785751
2033_1_89   SR:0.000085 CR:1.0200785751 BCR:1.0200785751
2033_1_90   SR:0.000076 CR:1.0200785751 BCR:1.0200785751
2033_1_91   SR:0.000069 CR:1.0200785751 BCR:1.0200785751
2033_1_92   SR:0.000062 CR:1.0200785751 BCR:1.0200785751
2033_1_93   SR:0.000056 CR:1.0200785751 BCR:1.0200785751
2033_1_94   SR:0.000050 CR:1.0200785751 BCR:1.0200785751
2033_1_95   SR:0.000045 CR:1.0200785751 BCR:1.0200785751
2033_1_96   SR:0.000040 CR:1.0200785751 BCR:1.0200785751
2033_1_97   SR:0.000036 CR:1.0200785751 BCR:1.0200785751
2033_1_98   SR:0.000033 CR:1.0200785751 BCR:1.0200785751
2033_1_99   SR:0.000030 CR:1.0200785751 BCR:1.0200785751
2033_1_100  SR:0.000027 CR:1.0200785751 BCR:1.0200785751
2033_1_101  SR:0.000024 CR:1.0200785751 BCR:1.0200785751
2033_1_102  SR:0.000022 CR:1.0200785751 BCR:1.0200785751
2033_1_103  SR:0.000019 CR:1.0200785751 BCR:1.0200785751
2033_1_104  SR:0.000017 CR:1.0200785751 BCR:1.0200785751
2033_1_105  SR:0.000016 CR:1.0200785751 BCR:1.0200785751
2033_1_106  SR:0.000014 CR:1.0200785751 BCR:1.0200785751
2033_1_107  SR:0.000013 CR:1.0200785751 BCR:1.0200785751
2033_1_108  SR:0.000011 CR:1.0200785751 BCR:1.0200785751
2033_1_109  SR:0.000010 CR:1.0200785751 BCR:1.0200785751
2033_1_110  SR:0.000009 CR:1.0200785751 BCR:1.0200785751
PRODUCER FINAL COMPLIANCE DELTA 0.020079
Target GHG Offset Mg 1019872, Actual GHG Offset Mg 995681
Target Compliance Ratio 1.020, Actual Compliance Ratio 1.020
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.881191
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.118809
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.000000
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.881191 / 0.695605 (DELTA:0.185586)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.118809 / 0.304395 (DELTA:0.185586)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70819 / $70819 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67640 / $67640 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70819 / $70819 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67640 / $67640 R:1.000000

cross subsidized price / cost ALT BEV                                 $70819 / $70819 R:1.000000
cross subsidized price / cost ALT ICE                                 $67640 / $67640 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70441 / $70441 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69851 / $69851 R:1.000000

2033_1_1  SCORE:0.050825, CE:0.185586, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2034  Iteration=0 Mercedes
2034_0_0    SR:1.000000 CR:1.0100316105 BCR:1.0100316105
2034_0_1    SR:0.900000 CR:1.0033490231 BCR:1.0033490231
2034_0_2    SR:0.810000 CR:1.0033490231 BCR:1.0033490231
2034_0_3    SR:0.729000 CR:1.0033490231 BCR:1.0033490231
2034_0_4    SR:0.656100 CR:1.0033490231 BCR:1.0033490231
2034_0_5    SR:0.590490 CR:1.0033490231 BCR:1.0033490231
2034_0_6    SR:0.531441 CR:1.0033490231 BCR:1.0033490231
2034_0_7    SR:0.478297 CR:1.0033490231 BCR:1.0033490231
2034_0_8    SR:0.430467 CR:1.0033490231 BCR:1.0033490231
2034_0_9    SR:0.387420 CR:1.0033490231 BCR:1.0033490231
2034_0_10   SR:0.348678 CR:1.0033490231 BCR:1.0033490231
2034_0_11   SR:0.313811 CR:1.0033490231 BCR:1.0033490231
2034_0_12   SR:0.282430 CR:1.0033490231 BCR:1.0033490231
2034_0_13   SR:0.254187 CR:1.0033490231 BCR:1.0033490231
2034_0_14   SR:0.228768 CR:1.0033490231 BCR:1.0033490231
2034_0_15   SR:0.205891 CR:1.0007837348 BCR:1.0007837348
2034_0_16   SR:0.185302 CR:1.0007837348 BCR:1.0007837348
2034_0_17   SR:0.166772 CR:1.0007837348 BCR:1.0007837348
2034_0_18   SR:0.150095 CR:1.0007837348 BCR:1.0007837348
2034_0_19   SR:0.135085 CR:1.0007837348 BCR:1.0007837348
2034_0_20   SR:0.121577 CR:1.0002475077 BCR:1.0002475077
2034_0_21   SR:0.109419 CR:1.0002475039 BCR:1.0002475039
2034_0_22   SR:0.098477 CR:1.0002475039 BCR:1.0002475039
2034_0_23   SR:0.088629 CR:1.0002475039 BCR:1.0002475039
2034_0_24   SR:0.079766 CR:1.0002475039 BCR:1.0002475039
2034_0_25   SR:0.071790 CR:1.0002475039 BCR:1.0002475039
2034_0_26   SR:0.064611 CR:1.0002475039 BCR:1.0002475039
2034_0_27   SR:0.058150 CR:1.0002475039 BCR:1.0002475039
2034_0_28   SR:0.052335 CR:1.0002475039 BCR:1.0002475039
2034_0_29   SR:0.047101 CR:1.0002475039 BCR:1.0002475039
2034_0_30   SR:0.042391 CR:1.0002475039 BCR:1.0002475039
2034_0_31   SR:0.038152 CR:1.0002475039 BCR:1.0002475039
2034_0_32   SR:0.034337 CR:1.0002475039 BCR:1.0002475039
2034_0_33   SR:0.030903 CR:1.0002475039 BCR:1.0002475039
2034_0_34   SR:0.027813 CR:1.0002475039 BCR:1.0002475039
2034_0_35   SR:0.025032 CR:1.0002475039 BCR:1.0002475039
2034_0_36   SR:0.022528 CR:1.0002475039 BCR:1.0002475039
2034_0_37   SR:0.020276 CR:1.0002475039 BCR:1.0002475039
2034_0_38   SR:0.018248 CR:1.0002475039 BCR:1.0002475039
2034_0_39   SR:0.016423 CR:1.0002475039 BCR:1.0002475039
2034_0_40   SR:0.014781 CR:1.0002475039 BCR:1.0002475039
2034_0_41   SR:0.013303 CR:1.0002475039 BCR:1.0002475039
2034_0_42   SR:0.011973 CR:1.0002475039 BCR:1.0002475039
2034_0_43   SR:0.010775 CR:1.0002475039 BCR:1.0002475039
2034_0_44   SR:0.009698 CR:1.0002475039 BCR:1.0002475039
2034_0_45   SR:0.008728 CR:1.0002475039 BCR:1.0002475039
2034_0_46   SR:0.007855 CR:1.0002475039 BCR:1.0002475039
2034_0_47   SR:0.007070 CR:1.0002475039 BCR:1.0002475039
2034_0_48   SR:0.006363 CR:1.0002475039 BCR:1.0002475039
2034_0_49   SR:0.005726 CR:1.0002475039 BCR:1.0002475039
2034_0_50   SR:0.005154 CR:1.0002475039 BCR:1.0002475039
2034_0_51   SR:0.004638 CR:1.0002475039 BCR:1.0002475039
2034_0_52   SR:0.004175 CR:1.0002475039 BCR:1.0002475039
2034_0_53   SR:0.003757 CR:1.0002475039 BCR:1.0002475039
2034_0_54   SR:0.003381 CR:1.0002475039 BCR:1.0002475039
2034_0_55   SR:0.003043 CR:1.0002475039 BCR:1.0002475039
2034_0_56   SR:0.002739 CR:1.0002475039 BCR:1.0002475039
2034_0_57   SR:0.002465 CR:1.0002475039 BCR:1.0002475039
2034_0_58   SR:0.002219 CR:1.0002475039 BCR:1.0002475039
2034_0_59   SR:0.001997 CR:1.0002475039 BCR:1.0002475039
2034_0_60   SR:0.001797 CR:1.0002475039 BCR:1.0002475039
2034_0_61   SR:0.001617 CR:1.0000106832 BCR:1.0000106832
2034_0_62   SR:0.001456 CR:1.0000106832 BCR:1.0000106832
2034_0_63   SR:0.001310 CR:1.0000106832 BCR:1.0000106832
2034_0_64   SR:0.001179 CR:1.0000106832 BCR:1.0000106832
2034_0_65   SR:0.001061 CR:1.0000106832 BCR:1.0000106832
2034_0_66   SR:0.000955 CR:1.0000106832 BCR:1.0000106832
2034_0_67   SR:0.000860 CR:1.0000106832 BCR:1.0000106832
2034_0_68   SR:0.000774 CR:1.0000106832 BCR:1.0000106832
2034_0_69   SR:0.000696 CR:1.0000106832 BCR:1.0000106832
2034_0_70   SR:0.000627 CR:1.0000106832 BCR:1.0000106832
2034_0_71   SR:0.000564 CR:1.0000106832 BCR:1.0000106832
2034_0_72   SR:0.000508 CR:1.0000106832 BCR:1.0000106832
2034_0_73   SR:0.000457 CR:1.0000106832 BCR:1.0000106832
2034_0_74   SR:0.000411 CR:1.0000106832 BCR:1.0000106832
2034_0_75   SR:0.000370 CR:1.0000106832 BCR:1.0000106832
2034_0_76   SR:0.000333 CR:1.0000106832 BCR:1.0000106832
2034_0_77   SR:0.000300 CR:1.0000106832 BCR:1.0000106832
2034_0_78   SR:0.000270 CR:1.0000106832 BCR:1.0000106832
2034_0_79   SR:0.000243 CR:1.0000106832 BCR:1.0000106832
2034_0_80   SR:0.000218 CR:1.0000106832 BCR:1.0000106832
2034_0_81   SR:0.000197 CR:1.0000106832 BCR:1.0000106832
2034_0_82   SR:0.000177 CR:1.0000106832 BCR:1.0000106832
2034_0_83   SR:0.000159 CR:1.0000106832 BCR:1.0000106832
2034_0_84   SR:0.000143 CR:1.0000106832 BCR:1.0000106832
2034_0_85   SR:0.000129 CR:1.0000106832 BCR:1.0000106832
2034_0_86   SR:0.000116 CR:1.0000106832 BCR:1.0000106832
2034_0_87   SR:0.000104 CR:1.0000106832 BCR:1.0000106832
2034_0_88   SR:0.000094 CR:1.0000106832 BCR:1.0000106832
2034_0_89   SR:0.000085 CR:1.0000106832 BCR:1.0000106832
2034_0_90   SR:0.000076 CR:1.0000106832 BCR:1.0000106832
2034_0_91   SR:0.000069 CR:1.0000006517 BCR:1.0000006517
2034_0_92   SR:0.000062 CR:1.0000006517 BCR:1.0000006517
2034_0_93   SR:0.000056 CR:1.0000006517 BCR:1.0000006517
2034_0_94   SR:0.000050 CR:1.0000006517 BCR:1.0000006517
2034_0_95   SR:0.000045 CR:1.0000006517 BCR:1.0000006517
2034_0_96   SR:0.000040 CR:1.0000006517 BCR:1.0000006517
2034_0_97   SR:0.000036 CR:1.0000006517 BCR:1.0000006517
2034_0_98   SR:0.000033 CR:1.0000006517 BCR:1.0000006517
2034_0_99   SR:0.000030 CR:1.0000006517 BCR:1.0000006517
2034_0_100  SR:0.000027 CR:1.0000006517 BCR:1.0000006517
2034_0_101  SR:0.000024 CR:1.0000006517 BCR:1.0000006517
2034_0_102  SR:0.000022 CR:1.0000006517 BCR:1.0000006517
2034_0_103  SR:0.000019 CR:1.0000006517 BCR:1.0000006517
2034_0_104  SR:0.000017 CR:1.0000006517 BCR:1.0000006517
2034_0_105  SR:0.000016 CR:1.0000006517 BCR:1.0000006517
2034_0_106  SR:0.000014 CR:1.0000006517 BCR:1.0000006517
2034_0_107  SR:0.000013 CR:1.0000006517 BCR:1.0000006517
2034_0_108  SR:0.000011 CR:1.0000006517 BCR:1.0000006517
2034_0_109  SR:0.000010 CR:1.0000006517 BCR:1.0000006517
2034_0_110  SR:0.000009 CR:1.0000006517 BCR:1.0000006517
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 1032339, Actual GHG Offset Mg 1032338
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.899987
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.100013
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.000000
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.899987 / 0.681191 (DELTA:0.218796)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.100013 / 0.318809 (DELTA:0.218796)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70680 / $70680 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66971 / $66971 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70680 / $70680 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66971 / $66971 R:1.000000

cross subsidized price / cost ALT BEV                                 $70680 / $70680 R:1.000000
cross subsidized price / cost ALT ICE                                 $66971 / $66971 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70309 / $70309 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69498 / $69498 R:1.000000

2034_0_0  SCORE:0.059920, CE:0.218796, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2035  Iteration=0 Mercedes
2035_0_0    SR:1.000000 CR:0.9940237639 BCR:0.9940237639
2035_0_1    SR:0.900000 CR:0.9940237639 BCR:0.9940237639
2035_0_2    SR:0.810000 CR:0.9940237639 BCR:0.9940237639
2035_0_3    SR:0.729000 CR:0.9940237639 BCR:0.9940237639
2035_0_4    SR:0.656100 CR:0.9940237639 BCR:0.9940237639
2035_0_5    SR:0.590490 CR:0.9940237639 BCR:0.9940237639
2035_0_6    SR:0.531441 CR:0.9940237639 BCR:0.9940237639
2035_0_7    SR:0.478297 CR:0.9940237639 BCR:0.9940237639
2035_0_8    SR:0.430467 CR:0.9940237639 BCR:0.9940237639
2035_0_9    SR:0.387420 CR:0.9940237639 BCR:0.9940237639
2035_0_10   SR:0.348678 CR:1.0017641243 BCR:1.0017641243
2035_0_11   SR:0.313811 CR:1.0017641243 BCR:1.0017641243
2035_0_12   SR:0.282430 CR:1.0017641243 BCR:1.0017641243
2035_0_13   SR:0.254187 CR:1.0017641243 BCR:1.0017641243
2035_0_14   SR:0.228768 CR:1.0017641243 BCR:1.0017641243
2035_0_15   SR:0.205891 CR:1.0017641243 BCR:1.0017641243
2035_0_16   SR:0.185302 CR:1.0010203985 BCR:1.0010203985
2035_0_17   SR:0.166772 CR:1.0010203985 BCR:1.0010203985
2035_0_18   SR:0.150095 CR:1.0010203985 BCR:1.0010203985
2035_0_19   SR:0.135085 CR:1.0010203985 BCR:1.0010203985
2035_0_20   SR:0.121577 CR:1.0010203985 BCR:1.0010203985
2035_0_21   SR:0.109419 CR:1.0010203985 BCR:1.0010203985
2035_0_22   SR:0.098477 CR:1.0010203985 BCR:1.0010203985
2035_0_23   SR:0.088629 CR:1.0010203985 BCR:1.0010203985
2035_0_24   SR:0.079766 CR:1.0010203985 BCR:1.0010203985
2035_0_25   SR:0.071790 CR:1.0003480652 BCR:1.0003480652
2035_0_26   SR:0.064611 CR:1.0003480620 BCR:1.0003480620
2035_0_27   SR:0.058150 CR:1.0003480620 BCR:1.0003480620
2035_0_28   SR:0.052335 CR:0.9997178691 BCR:0.9997178691
2035_0_29   SR:0.047101 CR:0.9997178691 BCR:0.9997178691
2035_0_30   SR:0.042391 CR:0.9997178691 BCR:0.9997178691
2035_0_31   SR:0.038152 CR:0.9997178691 BCR:0.9997178691
2035_0_32   SR:0.034337 CR:0.9997178691 BCR:0.9997178691
2035_0_33   SR:0.030903 CR:0.9997178691 BCR:0.9997178691
2035_0_34   SR:0.027813 CR:0.9997178691 BCR:0.9997178691
2035_0_35   SR:0.025032 CR:1.0000504662 BCR:1.0000504662
2035_0_36   SR:0.022528 CR:1.0000504662 BCR:1.0000504662
2035_0_37   SR:0.020276 CR:1.0000504662 BCR:1.0000504662
2035_0_38   SR:0.018248 CR:1.0000504662 BCR:1.0000504662
2035_0_39   SR:0.016423 CR:1.0000504662 BCR:1.0000504662
2035_0_40   SR:0.014781 CR:1.0000504662 BCR:1.0000504662
2035_0_41   SR:0.013303 CR:1.0000504662 BCR:1.0000504662
2035_0_42   SR:0.011973 CR:1.0000504662 BCR:1.0000504662
2035_0_43   SR:0.010775 CR:1.0000504662 BCR:1.0000504662
2035_0_44   SR:0.009698 CR:1.0000504662 BCR:1.0000504662
2035_0_45   SR:0.008728 CR:1.0000504662 BCR:1.0000504662
2035_0_46   SR:0.007855 CR:1.0000504662 BCR:1.0000504662
2035_0_47   SR:0.007070 CR:1.0000504662 BCR:1.0000504662
2035_0_48   SR:0.006363 CR:1.0000504662 BCR:1.0000504662
2035_0_49   SR:0.005726 CR:1.0000504662 BCR:1.0000504662
2035_0_50   SR:0.005154 CR:1.0000504662 BCR:1.0000504662
2035_0_51   SR:0.004638 CR:1.0000504662 BCR:1.0000504662
2035_0_52   SR:0.004175 CR:1.0000504662 BCR:1.0000504662
2035_0_53   SR:0.003757 CR:1.0000504662 BCR:1.0000504662
2035_0_54   SR:0.003381 CR:1.0000504662 BCR:1.0000504662
2035_0_55   SR:0.003043 CR:1.0000504662 BCR:1.0000504662
2035_0_56   SR:0.002739 CR:1.0000504662 BCR:1.0000504662
2035_0_57   SR:0.002465 CR:1.0000504662 BCR:1.0000504662
2035_0_58   SR:0.002219 CR:1.0000426633 BCR:1.0000426633
2035_0_59   SR:0.001997 CR:1.0000426596 BCR:1.0000426596
2035_0_60   SR:0.001797 CR:1.0000134222 BCR:1.0000134222
2035_0_61   SR:0.001617 CR:1.0000134222 BCR:1.0000134222
2035_0_62   SR:0.001456 CR:0.9999897753 BCR:0.9999897753
2035_0_63   SR:0.001310 CR:0.9999897753 BCR:0.9999897753
2035_0_64   SR:0.001179 CR:0.9999897753 BCR:0.9999897753
2035_0_65   SR:0.001061 CR:0.9999897753 BCR:0.9999897753
2035_0_66   SR:0.000955 CR:0.9999897753 BCR:0.9999897753
2035_0_67   SR:0.000860 CR:0.9999897753 BCR:0.9999897753
2035_0_68   SR:0.000774 CR:0.9999897753 BCR:0.9999897753
2035_0_69   SR:0.000696 CR:0.9999897753 BCR:0.9999897753
2035_0_70   SR:0.000627 CR:0.9999897753 BCR:0.9999897753
2035_0_71   SR:0.000564 CR:0.9999897753 BCR:0.9999897753
2035_0_72   SR:0.000508 CR:0.9999897753 BCR:0.9999897753
2035_0_73   SR:0.000457 CR:0.9999897753 BCR:0.9999897753
2035_0_74   SR:0.000411 CR:0.9999897753 BCR:0.9999897753
2035_0_75   SR:0.000370 CR:0.9999897753 BCR:0.9999897753
2035_0_76   SR:0.000333 CR:0.9999897753 BCR:0.9999897753
2035_0_77   SR:0.000300 CR:0.9999897753 BCR:0.9999897753
2035_0_78   SR:0.000270 CR:0.9999897753 BCR:0.9999897753
2035_0_79   SR:0.000243 CR:0.9999897753 BCR:0.9999897753
2035_0_80   SR:0.000218 CR:1.0000099510 BCR:1.0000099510
2035_0_81   SR:0.000197 CR:1.0000099510 BCR:1.0000099510
2035_0_82   SR:0.000177 CR:1.0000073513 BCR:1.0000073513
2035_0_83   SR:0.000159 CR:1.0000073513 BCR:1.0000073513
2035_0_84   SR:0.000143 CR:1.0000049676 BCR:1.0000049676
2035_0_85   SR:0.000129 CR:1.0000049527 BCR:1.0000049527
2035_0_86   SR:0.000116 CR:1.0000031575 BCR:1.0000031575
2035_0_87   SR:0.000104 CR:1.0000031575 BCR:1.0000031575
2035_0_88   SR:0.000094 CR:1.0000017608 BCR:1.0000017608
2035_0_89   SR:0.000085 CR:1.0000017608 BCR:1.0000017608
2035_0_90   SR:0.000076 CR:1.0000004833 BCR:1.0000004833
2035_0_91   SR:0.000069 CR:1.0000004833 BCR:1.0000004833
2035_0_92   SR:0.000062 CR:1.0000004833 BCR:1.0000004833
2035_0_93   SR:0.000056 CR:1.0000004833 BCR:1.0000004833
2035_0_94   SR:0.000050 CR:1.0000004833 BCR:1.0000004833
2035_0_95   SR:0.000045 CR:1.0000004833 BCR:1.0000004833
2035_0_96   SR:0.000040 CR:1.0000004833 BCR:1.0000004833
2035_0_97   SR:0.000036 CR:1.0000004833 BCR:1.0000004833
2035_0_98   SR:0.000033 CR:1.0000004833 BCR:1.0000004833
2035_0_99   SR:0.000030 CR:1.0000004833 BCR:1.0000004833
2035_0_100  SR:0.000027 CR:1.0000004833 BCR:1.0000004833
2035_0_101  SR:0.000024 CR:1.0000004833 BCR:1.0000004833
2035_0_102  SR:0.000022 CR:1.0000004833 BCR:1.0000004833
2035_0_103  SR:0.000019 CR:1.0000004758 BCR:1.0000004758
2035_0_104  SR:0.000017 CR:1.0000004610 BCR:1.0000004610
2035_0_105  SR:0.000016 CR:1.0000004610 BCR:1.0000004610
2035_0_106  SR:0.000014 CR:0.9999998129 BCR:0.9999998129
2035_0_107  SR:0.000013 CR:0.9999998129 BCR:0.9999998129
2035_0_108  SR:0.000011 CR:0.9999998129 BCR:0.9999998129
2035_0_109  SR:0.000010 CR:0.9999998129 BCR:0.9999998129
2035_0_110  SR:0.000009 CR:0.9999998129 BCR:0.9999998129
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1024018, Actual GHG Offset Mg 1024018
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.890914
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.109086
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.000000
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.890914 / 0.699987 (DELTA:0.190927)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.109086 / 0.300013 (DELTA:0.190927)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70549 / $70549 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66907 / $66907 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70549 / $70549 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66907 / $66907 R:1.000000

cross subsidized price / cost ALT BEV                                 $70549 / $70549 R:1.000000
cross subsidized price / cost ALT ICE                                 $66907 / $66907 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70152 / $70152 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69456 / $69456 R:1.000000

2035_0_0  SCORE:0.052288, CE:0.190927, CSPE:0.000000

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

Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal Pass 1: Manufacturer=Nissan
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2022  Iteration=0 Nissan
2022_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2022_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2022_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2022_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2022_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2022_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2022_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2022_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2022_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2022_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2022_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2022_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2022_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2022_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2022_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2022_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2022_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2022_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2022_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2022_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2022_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2022_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2022_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2022_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2022_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2022_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2022_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2022_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2022_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2022_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2022_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2022_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2022_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2022_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2022_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2022_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2022_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2022_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2022_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2022_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2022_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2022_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2022_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2022_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2022_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2022_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2022_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2022_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2022_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2022_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2022_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2022_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2022_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2022_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2022_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2022_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2022_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2022_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2022_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2022_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2022_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2022_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2022_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2022_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2022_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2022_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2022_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2022_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2022_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2022_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2022_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2022_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2022_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2022_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2022_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2022_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2022_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2022_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2022_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2022_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2022_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2022_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2022_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2022_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2022_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2022_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2022_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2022_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2022_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2022_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2022_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2022_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2022_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2022_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2022_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2022_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2022_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2022_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2022_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2022_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2022_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2022_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2022_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2022_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2022_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2022_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2022_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2022_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2022_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2022_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2022_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 42121, Actual GHG Offset Mg 42121
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935239
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.064761
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61216 / $61216 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64472 / $64472 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61216 / $61216 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64472 / $64472 R:1.000000

cross subsidized price / cost ALT ICE                                 $61427 / $61427 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61216 / $61216 R:1.000000
cross subsidized price / cost ALT pickup                              $64472 / $64472 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61427 / $61427 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2023  Iteration=0 Nissan
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 25551, Actual GHG Offset Mg 25551
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935567
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.064433
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61130 / $61130 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64381 / $64381 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61130 / $61130 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64381 / $64381 R:1.000000

cross subsidized price / cost ALT ICE                                 $61340 / $61340 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61130 / $61130 R:1.000000
cross subsidized price / cost ALT pickup                              $64381 / $64381 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61340 / $61340 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2024  Iteration=0 Nissan
2024_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2024_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2024_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2024_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2024_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2024_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2024_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2024_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2024_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2024_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2024_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2024_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2024_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2024_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2024_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2024_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2024_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2024_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2024_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2024_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2024_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2024_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2024_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2024_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2024_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2024_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2024_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2024_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2024_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2024_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2024_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2024_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2024_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2024_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2024_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2024_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2024_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2024_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2024_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2024_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2024_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2024_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2024_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2024_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2024_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2024_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2024_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2024_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2024_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2024_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2024_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2024_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2024_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2024_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2024_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2024_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2024_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2024_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2024_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2024_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2024_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2024_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2024_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2024_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2024_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2024_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2024_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2024_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2024_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2024_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2024_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2024_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2024_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2024_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2024_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2024_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2024_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2024_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2024_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2024_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2024_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2024_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2024_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2024_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2024_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2024_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2024_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2024_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2024_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2024_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2024_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2024_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2024_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2024_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2024_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2024_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2024_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2024_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2024_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2024_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2024_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2024_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2024_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2024_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2024_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2024_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2024_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2024_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2024_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2024_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2024_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 8499, Actual GHG Offset Mg 8499
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935464
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.064536
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61047 / $61047 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64293 / $64293 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61047 / $61047 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64293 / $64293 R:1.000000

cross subsidized price / cost ALT ICE                                 $61256 / $61256 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61047 / $61047 R:1.000000
cross subsidized price / cost ALT pickup                              $64293 / $64293 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61256 / $61256 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2025  Iteration=0 Nissan
2025_0_0    SR:1.000000 CR:1.0082562818 BCR:1.0082562818
2025_0_1    SR:0.900000 CR:1.0082562818 BCR:1.0082562818
2025_0_2    SR:0.810000 CR:1.0082562818 BCR:1.0082562818
2025_0_3    SR:0.729000 CR:1.0082562818 BCR:1.0082562818
2025_0_4    SR:0.656100 CR:1.0082562818 BCR:1.0082562818
2025_0_5    SR:0.590490 CR:1.0082562818 BCR:1.0082562818
2025_0_6    SR:0.531441 CR:1.0082562818 BCR:1.0082562818
2025_0_7    SR:0.478297 CR:1.0082562818 BCR:1.0082562818
2025_0_8    SR:0.430467 CR:1.0082562818 BCR:1.0082562818
2025_0_9    SR:0.387420 CR:1.0082562818 BCR:1.0082562818
2025_0_10   SR:0.348678 CR:1.0082562818 BCR:1.0082562818
2025_0_11   SR:0.313811 CR:1.0082562818 BCR:1.0082562818
2025_0_12   SR:0.282430 CR:1.0082562818 BCR:1.0082562818
2025_0_13   SR:0.254187 CR:1.0082562818 BCR:1.0082562818
2025_0_14   SR:0.228768 CR:1.0082562818 BCR:1.0082562818
2025_0_15   SR:0.205891 CR:1.0082562818 BCR:1.0082562818
2025_0_16   SR:0.185302 CR:1.0029154522 BCR:1.0029154522
2025_0_17   SR:0.166772 CR:1.0029154522 BCR:1.0029154522
2025_0_18   SR:0.150095 CR:1.0005668100 BCR:1.0005668100
2025_0_19   SR:0.135085 CR:1.0005668100 BCR:1.0005668100
2025_0_20   SR:0.121577 CR:1.0005668100 BCR:1.0005668100
2025_0_21   SR:0.109419 CR:1.0004539696 BCR:1.0004539696
2025_0_22   SR:0.098477 CR:1.0004539696 BCR:1.0004539696
2025_0_23   SR:0.088629 CR:1.0004539696 BCR:1.0004539696
2025_0_24   SR:0.079766 CR:1.0004539696 BCR:1.0004539696
2025_0_25   SR:0.071790 CR:1.0004539696 BCR:1.0004539696
2025_0_26   SR:0.064611 CR:1.0004539696 BCR:1.0004539696
2025_0_27   SR:0.058150 CR:1.0002944534 BCR:1.0002944534
2025_0_28   SR:0.052335 CR:1.0000487000 BCR:1.0000487000
2025_0_29   SR:0.047101 CR:1.0000487000 BCR:1.0000487000
2025_0_30   SR:0.042391 CR:1.0000487000 BCR:1.0000487000
2025_0_31   SR:0.038152 CR:1.0000487000 BCR:1.0000487000
2025_0_32   SR:0.034337 CR:1.0000487000 BCR:1.0000487000
2025_0_33   SR:0.030903 CR:1.0000487000 BCR:1.0000487000
2025_0_34   SR:0.027813 CR:1.0000487000 BCR:1.0000487000
2025_0_35   SR:0.025032 CR:1.0000487000 BCR:1.0000487000
2025_0_36   SR:0.022528 CR:1.0000487000 BCR:1.0000487000
2025_0_37   SR:0.020276 CR:1.0000487000 BCR:1.0000487000
2025_0_38   SR:0.018248 CR:1.0000487000 BCR:1.0000487000
2025_0_39   SR:0.016423 CR:1.0000487000 BCR:1.0000487000
2025_0_40   SR:0.014781 CR:1.0000487000 BCR:1.0000487000
2025_0_41   SR:0.013303 CR:1.0000487000 BCR:1.0000487000
2025_0_42   SR:0.011973 CR:1.0000487000 BCR:1.0000487000
2025_0_43   SR:0.010775 CR:1.0000487000 BCR:1.0000487000
2025_0_44   SR:0.009698 CR:1.0000487000 BCR:1.0000487000
2025_0_45   SR:0.008728 CR:1.0000487000 BCR:1.0000487000
2025_0_46   SR:0.007855 CR:1.0000487000 BCR:1.0000487000
2025_0_47   SR:0.007070 CR:1.0000487000 BCR:1.0000487000
2025_0_48   SR:0.006363 CR:1.0000487000 BCR:1.0000487000
2025_0_49   SR:0.005726 CR:1.0000487000 BCR:1.0000487000
2025_0_50   SR:0.005154 CR:1.0000487000 BCR:1.0000487000
2025_0_51   SR:0.004638 CR:1.0000487000 BCR:1.0000487000
2025_0_52   SR:0.004175 CR:1.0000487000 BCR:1.0000487000
2025_0_53   SR:0.003757 CR:1.0000487000 BCR:1.0000487000
2025_0_54   SR:0.003381 CR:1.0000487000 BCR:1.0000487000
2025_0_55   SR:0.003043 CR:1.0000487000 BCR:1.0000487000
2025_0_56   SR:0.002739 CR:1.0000487000 BCR:1.0000487000
2025_0_57   SR:0.002465 CR:1.0000487000 BCR:1.0000487000
2025_0_58   SR:0.002219 CR:1.0000487000 BCR:1.0000487000
2025_0_59   SR:0.001997 CR:1.0000487000 BCR:1.0000487000
2025_0_60   SR:0.001797 CR:1.0000487000 BCR:1.0000487000
2025_0_61   SR:0.001617 CR:1.0000487000 BCR:1.0000487000
2025_0_62   SR:0.001456 CR:1.0000487000 BCR:1.0000487000
2025_0_63   SR:0.001310 CR:1.0000487000 BCR:1.0000487000
2025_0_64   SR:0.001179 CR:1.0000487000 BCR:1.0000487000
2025_0_65   SR:0.001061 CR:1.0000487000 BCR:1.0000487000
2025_0_66   SR:0.000955 CR:1.0000487000 BCR:1.0000487000
2025_0_67   SR:0.000860 CR:1.0000487000 BCR:1.0000487000
2025_0_68   SR:0.000774 CR:1.0000487000 BCR:1.0000487000
2025_0_69   SR:0.000696 CR:1.0000487000 BCR:1.0000487000
2025_0_70   SR:0.000627 CR:1.0000487000 BCR:1.0000487000
2025_0_71   SR:0.000564 CR:1.0000010296 BCR:1.0000010296
2025_0_72   SR:0.000508 CR:1.0000010296 BCR:1.0000010296
2025_0_73   SR:0.000457 CR:1.0000010251 BCR:1.0000010251
2025_0_74   SR:0.000411 CR:1.0000010206 BCR:1.0000010206
2025_0_75   SR:0.000370 CR:1.0000010167 BCR:1.0000010167
2025_0_76   SR:0.000333 CR:1.0000010167 BCR:1.0000010167
2025_0_77   SR:0.000300 CR:1.0000010167 BCR:1.0000010167
2025_0_78   SR:0.000270 CR:1.0000010167 BCR:1.0000010167
2025_0_79   SR:0.000243 CR:1.0000010167 BCR:1.0000010167
2025_0_80   SR:0.000218 CR:1.0000010167 BCR:1.0000010167
2025_0_81   SR:0.000197 CR:1.0000010167 BCR:1.0000010167
2025_0_82   SR:0.000177 CR:1.0000010167 BCR:1.0000010167
2025_0_83   SR:0.000159 CR:1.0000010167 BCR:1.0000010167
2025_0_84   SR:0.000143 CR:1.0000010167 BCR:1.0000010167
2025_0_85   SR:0.000129 CR:1.0000010167 BCR:1.0000010167
2025_0_86   SR:0.000116 CR:1.0000010167 BCR:1.0000010167
2025_0_87   SR:0.000104 CR:1.0000010167 BCR:1.0000010167
2025_0_88   SR:0.000094 CR:1.0000010167 BCR:1.0000010167
2025_0_89   SR:0.000085 CR:1.0000010167 BCR:1.0000010167
2025_0_90   SR:0.000076 CR:1.0000010167 BCR:1.0000010167
2025_0_91   SR:0.000069 CR:1.0000010167 BCR:1.0000010167
2025_0_92   SR:0.000062 CR:1.0000010167 BCR:1.0000010167
2025_0_93   SR:0.000056 CR:1.0000010167 BCR:1.0000010167
2025_0_94   SR:0.000050 CR:1.0000010167 BCR:1.0000010167
2025_0_95   SR:0.000045 CR:1.0000010167 BCR:1.0000010167
2025_0_96   SR:0.000040 CR:1.0000010167 BCR:1.0000010167
2025_0_97   SR:0.000036 CR:1.0000010167 BCR:1.0000010167
2025_0_98   SR:0.000033 CR:1.0000010167 BCR:1.0000010167
2025_0_99   SR:0.000030 CR:1.0000010167 BCR:1.0000010167
2025_0_100  SR:0.000027 CR:1.0000010167 BCR:1.0000010167
2025_0_101  SR:0.000024 CR:1.0000010167 BCR:1.0000010167
2025_0_102  SR:0.000022 CR:1.0000010167 BCR:1.0000010167
2025_0_103  SR:0.000019 CR:1.0000010167 BCR:1.0000010167
2025_0_104  SR:0.000017 CR:1.0000010167 BCR:1.0000010167
2025_0_105  SR:0.000016 CR:1.0000010167 BCR:1.0000010167
2025_0_106  SR:0.000014 CR:1.0000010167 BCR:1.0000010167
2025_0_107  SR:0.000013 CR:1.0000010167 BCR:1.0000010167
2025_0_108  SR:0.000011 CR:1.0000010167 BCR:1.0000010167
2025_0_109  SR:0.000010 CR:1.0000001435 BCR:1.0000001435
2025_0_110  SR:0.000009 CR:1.0000001390 BCR:1.0000001390
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 31928, Actual GHG Offset Mg 31928
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.046562
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.888879
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.064559
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046562 / 0.128848 (DELTA:0.082286)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.888879 / 0.806593 (DELTA:0.082286)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064559 / 0.064559 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68132 / $68132 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59767 / $59767 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64206 / $64206 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63882 / $68132 R:0.937621
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59767 / $59767 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64206 / $64206 R:1.000000

cross subsidized price / cost ALT BEV                                 $68132 / $68132 R:1.000000
cross subsidized price / cost ALT ICE                                 $60068 / $60068 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60184 / $60184 R:1.000000
cross subsidized price / cost ALT pickup                              $64206 / $64206 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61132 / $61132 R:1.000000

2025_0_0  SCORE:0.000000, CE:0.082286, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2026  Iteration=0 Nissan
2026_0_0    SR:1.000000 CR:1.0009564161 BCR:1.0009564161
2026_0_1    SR:0.900000 CR:1.0009564161 BCR:1.0009564161
2026_0_2    SR:0.810000 CR:1.0009564161 BCR:1.0009564161
2026_0_3    SR:0.729000 CR:1.0009564161 BCR:1.0009564161
2026_0_4    SR:0.656100 CR:1.0009564161 BCR:1.0009564161
2026_0_5    SR:0.590490 CR:1.0009564161 BCR:1.0009564161
2026_0_6    SR:0.531441 CR:1.0009564161 BCR:1.0009564161
2026_0_7    SR:0.478297 CR:1.0009564161 BCR:1.0009564161
2026_0_8    SR:0.430467 CR:1.0009564161 BCR:1.0009564161
2026_0_9    SR:0.387420 CR:1.0009564161 BCR:1.0009564161
2026_0_10   SR:0.348678 CR:1.0009564161 BCR:1.0009564161
2026_0_11   SR:0.313811 CR:1.0009564161 BCR:1.0009564161
2026_0_12   SR:0.282430 CR:1.0009564161 BCR:1.0009564161
2026_0_13   SR:0.254187 CR:1.0009564161 BCR:1.0009564161
2026_0_14   SR:0.228768 CR:1.0009564161 BCR:1.0009564161
2026_0_15   SR:0.205891 CR:1.0009564161 BCR:1.0009564161
2026_0_16   SR:0.185302 CR:1.0009402037 BCR:1.0009402037
2026_0_17   SR:0.166772 CR:1.0009402037 BCR:1.0009402037
2026_0_18   SR:0.150095 CR:1.0009402037 BCR:1.0009402037
2026_0_19   SR:0.135085 CR:1.0009402037 BCR:1.0009402037
2026_0_20   SR:0.121577 CR:1.0009402037 BCR:1.0009402037
2026_0_21   SR:0.109419 CR:1.0009402037 BCR:1.0009402037
2026_0_22   SR:0.098477 CR:1.0008656979 BCR:1.0008656979
2026_0_23   SR:0.088629 CR:1.0008656979 BCR:1.0008656979
2026_0_24   SR:0.079766 CR:1.0008656979 BCR:1.0008656979
2026_0_25   SR:0.071790 CR:1.0008656979 BCR:1.0008656979
2026_0_26   SR:0.064611 CR:1.0002344847 BCR:1.0002344847
2026_0_27   SR:0.058150 CR:1.0002344847 BCR:1.0002344847
2026_0_28   SR:0.052335 CR:1.0002344847 BCR:1.0002344847
2026_0_29   SR:0.047101 CR:1.0002344847 BCR:1.0002344847
2026_0_30   SR:0.042391 CR:1.0002344847 BCR:1.0002344847
2026_0_31   SR:0.038152 CR:1.0001401901 BCR:1.0001401901
2026_0_32   SR:0.034337 CR:1.0001401901 BCR:1.0001401901
2026_0_33   SR:0.030903 CR:1.0001401901 BCR:1.0001401901
2026_0_34   SR:0.027813 CR:1.0001401901 BCR:1.0001401901
2026_0_35   SR:0.025032 CR:1.0001401901 BCR:1.0001401901
2026_0_36   SR:0.022528 CR:1.0001401901 BCR:1.0001401901
2026_0_37   SR:0.020276 CR:1.0001401901 BCR:1.0001401901
2026_0_38   SR:0.018248 CR:1.0001401901 BCR:1.0001401901
2026_0_39   SR:0.016423 CR:1.0001401901 BCR:1.0001401901
2026_0_40   SR:0.014781 CR:1.0001401901 BCR:1.0001401901
2026_0_41   SR:0.013303 CR:1.0001401901 BCR:1.0001401901
2026_0_42   SR:0.011973 CR:1.0001401901 BCR:1.0001401901
2026_0_43   SR:0.010775 CR:1.0001401901 BCR:1.0001401901
2026_0_44   SR:0.009698 CR:1.0001401901 BCR:1.0001401901
2026_0_45   SR:0.008728 CR:1.0001401901 BCR:1.0001401901
2026_0_46   SR:0.007855 CR:1.0001401901 BCR:1.0001401901
2026_0_47   SR:0.007070 CR:1.0001401901 BCR:1.0001401901
2026_0_48   SR:0.006363 CR:1.0001401901 BCR:1.0001401901
2026_0_49   SR:0.005726 CR:1.0001400709 BCR:1.0001400709
2026_0_50   SR:0.005154 CR:1.0001400709 BCR:1.0001400709
2026_0_51   SR:0.004638 CR:1.0001400709 BCR:1.0001400709
2026_0_52   SR:0.004175 CR:1.0001400709 BCR:1.0001400709
2026_0_53   SR:0.003757 CR:1.0001400709 BCR:1.0001400709
2026_0_54   SR:0.003381 CR:1.0001400709 BCR:1.0001400709
2026_0_55   SR:0.003043 CR:1.0001400709 BCR:1.0001400709
2026_0_56   SR:0.002739 CR:1.0001400709 BCR:1.0001400709
2026_0_57   SR:0.002465 CR:1.0000197887 BCR:1.0000197887
2026_0_58   SR:0.002219 CR:1.0000143051 BCR:1.0000143051
2026_0_59   SR:0.001997 CR:1.0000143051 BCR:1.0000143051
2026_0_60   SR:0.001797 CR:1.0000143051 BCR:1.0000143051
2026_0_61   SR:0.001617 CR:1.0000143051 BCR:1.0000143051
2026_0_62   SR:0.001456 CR:1.0000120401 BCR:1.0000120401
2026_0_63   SR:0.001310 CR:1.0000120401 BCR:1.0000120401
2026_0_64   SR:0.001179 CR:1.0000120401 BCR:1.0000120401
2026_0_65   SR:0.001061 CR:1.0000120401 BCR:1.0000120401
2026_0_66   SR:0.000955 CR:1.0000120401 BCR:1.0000120401
2026_0_67   SR:0.000860 CR:1.0000120401 BCR:1.0000120401
2026_0_68   SR:0.000774 CR:1.0000120401 BCR:1.0000120401
2026_0_69   SR:0.000696 CR:1.0000120401 BCR:1.0000120401
2026_0_70   SR:0.000627 CR:1.0000120401 BCR:1.0000120401
2026_0_71   SR:0.000564 CR:1.0000120401 BCR:1.0000120401
2026_0_72   SR:0.000508 CR:1.0000120401 BCR:1.0000120401
2026_0_73   SR:0.000457 CR:1.0000120401 BCR:1.0000120401
2026_0_74   SR:0.000411 CR:1.0000120401 BCR:1.0000120401
2026_0_75   SR:0.000370 CR:1.0000119209 BCR:1.0000119209
2026_0_76   SR:0.000333 CR:1.0000119209 BCR:1.0000119209
2026_0_77   SR:0.000300 CR:1.0000119209 BCR:1.0000119209
2026_0_78   SR:0.000270 CR:1.0000119209 BCR:1.0000119209
2026_0_79   SR:0.000243 CR:1.0000119209 BCR:1.0000119209
2026_0_80   SR:0.000218 CR:1.0000008345 BCR:1.0000008345
2026_0_81   SR:0.000197 CR:1.0000008345 BCR:1.0000008345
2026_0_82   SR:0.000177 CR:1.0000008345 BCR:1.0000008345
2026_0_83   SR:0.000159 CR:1.0000008345 BCR:1.0000008345
2026_0_84   SR:0.000143 CR:1.0000004768 BCR:1.0000004768
2026_0_85   SR:0.000129 CR:1.0000004768 BCR:1.0000004768
2026_0_86   SR:0.000116 CR:1.0000003576 BCR:1.0000003576
2026_0_87   SR:0.000104 CR:1.0000003576 BCR:1.0000003576
2026_0_88   SR:0.000094 CR:1.0000003576 BCR:1.0000003576
2026_0_89   SR:0.000085 CR:1.0000003576 BCR:1.0000003576
2026_0_90   SR:0.000076 CR:1.0000003576 BCR:1.0000003576
2026_0_91   SR:0.000069 CR:1.0000003576 BCR:1.0000003576
2026_0_92   SR:0.000062 CR:1.0000003576 BCR:1.0000003576
2026_0_93   SR:0.000056 CR:1.0000003576 BCR:1.0000003576
2026_0_94   SR:0.000050 CR:1.0000003576 BCR:1.0000003576
2026_0_95   SR:0.000045 CR:1.0000003576 BCR:1.0000003576
2026_0_96   SR:0.000040 CR:1.0000003576 BCR:1.0000003576
2026_0_97   SR:0.000036 CR:1.0000003576 BCR:1.0000003576
2026_0_98   SR:0.000033 CR:1.0000003576 BCR:1.0000003576
2026_0_99   SR:0.000030 CR:1.0000003576 BCR:1.0000003576
2026_0_100  SR:0.000027 CR:1.0000003576 BCR:1.0000003576
2026_0_101  SR:0.000024 CR:1.0000003576 BCR:1.0000003576
2026_0_102  SR:0.000022 CR:1.0000003576 BCR:1.0000003576
2026_0_103  SR:0.000019 CR:1.0000003576 BCR:1.0000003576
2026_0_104  SR:0.000017 CR:1.0000003576 BCR:1.0000003576
2026_0_105  SR:0.000016 CR:1.0000003576 BCR:1.0000003576
2026_0_106  SR:0.000014 CR:1.0000003576 BCR:1.0000003576
2026_0_107  SR:0.000013 CR:1.0000003576 BCR:1.0000003576
2026_0_108  SR:0.000011 CR:1.0000003576 BCR:1.0000003576
2026_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2026_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 29836, Actual GHG Offset Mg 29836
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.059435
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.875918
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.064647
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059435 / 0.154426 (DELTA:0.094991)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.875918 / 0.780927 (DELTA:0.094991)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.004638 (DELTA:0.004638)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064647 / 0.060008 (DELTA:0.004638)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68034 / $68034 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59692 / $59692 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81496 / $81496 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64823 / $64823 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63534 / $68034 R:0.933857
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59692 / $59692 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76996 / $81496 R:0.944783
modified cross subsidized price / cost ALT pickup.ICE                 $64823 / $64823 R:1.000000

cross subsidized price / cost ALT BEV                                 $68145 / $68145 R:1.000000
cross subsidized price / cost ALT ICE                                 $60045 / $60045 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60222 / $60222 R:1.000000
cross subsidized price / cost ALT pickup                              $64925 / $64925 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61389 / $61389 R:1.000000

2026_0_0  SCORE:0.001270, CE:0.094991, 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 Nissan
2027_0_0    SR:1.000000 CR:1.0001540184 BCR:1.0001540184
2027_0_1    SR:0.900000 CR:1.0001540184 BCR:1.0001540184
2027_0_2    SR:0.810000 CR:1.0001540184 BCR:1.0001540184
2027_0_3    SR:0.729000 CR:1.0001540184 BCR:1.0001540184
2027_0_4    SR:0.656100 CR:1.0001540184 BCR:1.0001540184
2027_0_5    SR:0.590490 CR:1.0001540184 BCR:1.0001540184
2027_0_6    SR:0.531441 CR:1.0001540184 BCR:1.0001540184
2027_0_7    SR:0.478297 CR:1.0001540184 BCR:1.0001540184
2027_0_8    SR:0.430467 CR:1.0001540184 BCR:1.0001540184
2027_0_9    SR:0.387420 CR:1.0001540184 BCR:1.0001540184
2027_0_10   SR:0.348678 CR:1.0001540184 BCR:1.0001540184
2027_0_11   SR:0.313811 CR:1.0001540184 BCR:1.0001540184
2027_0_12   SR:0.282430 CR:1.0001540184 BCR:1.0001540184
2027_0_13   SR:0.254187 CR:1.0001540184 BCR:1.0001540184
2027_0_14   SR:0.228768 CR:1.0001540184 BCR:1.0001540184
2027_0_15   SR:0.205891 CR:1.0001540184 BCR:1.0001540184
2027_0_16   SR:0.185302 CR:1.0001540184 BCR:1.0001540184
2027_0_17   SR:0.166772 CR:1.0001540184 BCR:1.0001540184
2027_0_18   SR:0.150095 CR:1.0001540184 BCR:1.0001540184
2027_0_19   SR:0.135085 CR:1.0001540184 BCR:1.0001540184
2027_0_20   SR:0.121577 CR:1.0001540184 BCR:1.0001540184
2027_0_21   SR:0.109419 CR:1.0000513792 BCR:1.0000513792
2027_0_22   SR:0.098477 CR:1.0000513792 BCR:1.0000513792
2027_0_23   SR:0.088629 CR:1.0000276566 BCR:1.0000276566
2027_0_24   SR:0.079766 CR:1.0000276566 BCR:1.0000276566
2027_0_25   SR:0.071790 CR:1.0000276566 BCR:1.0000276566
2027_0_26   SR:0.064611 CR:1.0000276566 BCR:1.0000276566
2027_0_27   SR:0.058150 CR:1.0000276566 BCR:1.0000276566
2027_0_28   SR:0.052335 CR:1.0000276566 BCR:1.0000276566
2027_0_29   SR:0.047101 CR:1.0000276566 BCR:1.0000276566
2027_0_30   SR:0.042391 CR:1.0000276566 BCR:1.0000276566
2027_0_31   SR:0.038152 CR:1.0000276566 BCR:1.0000276566
2027_0_32   SR:0.034337 CR:1.0000276566 BCR:1.0000276566
2027_0_33   SR:0.030903 CR:1.0000276566 BCR:1.0000276566
2027_0_34   SR:0.027813 CR:1.0000276566 BCR:1.0000276566
2027_0_35   SR:0.025032 CR:1.0000276566 BCR:1.0000276566
2027_0_36   SR:0.022528 CR:1.0000276566 BCR:1.0000276566
2027_0_37   SR:0.020276 CR:1.0000276566 BCR:1.0000276566
2027_0_38   SR:0.018248 CR:1.0000276566 BCR:1.0000276566
2027_0_39   SR:0.016423 CR:1.0000276566 BCR:1.0000276566
2027_0_40   SR:0.014781 CR:1.0000276566 BCR:1.0000276566
2027_0_41   SR:0.013303 CR:1.0000276566 BCR:1.0000276566
2027_0_42   SR:0.011973 CR:1.0000276566 BCR:1.0000276566
2027_0_43   SR:0.010775 CR:1.0000276566 BCR:1.0000276566
2027_0_44   SR:0.009698 CR:1.0000276566 BCR:1.0000276566
2027_0_45   SR:0.008728 CR:1.0000276566 BCR:1.0000276566
2027_0_46   SR:0.007855 CR:1.0000276566 BCR:1.0000276566
2027_0_47   SR:0.007070 CR:1.0000276566 BCR:1.0000276566
2027_0_48   SR:0.006363 CR:1.0000276566 BCR:1.0000276566
2027_0_49   SR:0.005726 CR:1.0000276566 BCR:1.0000276566
2027_0_50   SR:0.005154 CR:0.9999977946 BCR:0.9999977946
2027_0_51   SR:0.004638 CR:0.9999977946 BCR:0.9999977946
2027_0_52   SR:0.004175 CR:1.0000004768 BCR:1.0000004768
2027_0_53   SR:0.003757 CR:1.0000004768 BCR:1.0000004768
2027_0_54   SR:0.003381 CR:1.0000004768 BCR:1.0000004768
2027_0_55   SR:0.003043 CR:1.0000004768 BCR:1.0000004768
2027_0_56   SR:0.002739 CR:1.0000004768 BCR:1.0000004768
2027_0_57   SR:0.002465 CR:1.0000004768 BCR:1.0000004768
2027_0_58   SR:0.002219 CR:1.0000004768 BCR:1.0000004768
2027_0_59   SR:0.001997 CR:1.0000004768 BCR:1.0000004768
2027_0_60   SR:0.001797 CR:1.0000004768 BCR:1.0000004768
2027_0_61   SR:0.001617 CR:1.0000004768 BCR:1.0000004768
2027_0_62   SR:0.001456 CR:1.0000004768 BCR:1.0000004768
2027_0_63   SR:0.001310 CR:1.0000004768 BCR:1.0000004768
2027_0_64   SR:0.001179 CR:1.0000004768 BCR:1.0000004768
2027_0_65   SR:0.001061 CR:1.0000004768 BCR:1.0000004768
2027_0_66   SR:0.000955 CR:1.0000004768 BCR:1.0000004768
2027_0_67   SR:0.000860 CR:1.0000004768 BCR:1.0000004768
2027_0_68   SR:0.000774 CR:1.0000004768 BCR:1.0000004768
2027_0_69   SR:0.000696 CR:1.0000004768 BCR:1.0000004768
2027_0_70   SR:0.000627 CR:1.0000004768 BCR:1.0000004768
2027_0_71   SR:0.000564 CR:1.0000004768 BCR:1.0000004768
2027_0_72   SR:0.000508 CR:1.0000004768 BCR:1.0000004768
2027_0_73   SR:0.000457 CR:1.0000004768 BCR:1.0000004768
2027_0_74   SR:0.000411 CR:1.0000004768 BCR:1.0000004768
2027_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2027_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2027_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
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:1.0000000000 BCR:1.0000000000
2027_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2027_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2027_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2027_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2027_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2027_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2027_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2027_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2027_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2027_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2027_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2027_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2027_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2027_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2027_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2027_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2027_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2027_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2027_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2027_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2027_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2027_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2027_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2027_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2027_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2027_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2027_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2027_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2027_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2027_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 128172, Actual GHG Offset Mg 128172
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.246584
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.689067
2027 producer_abs_share_frac_pickup.BEV           = 0.004676
2027 producer_abs_share_frac_pickup.ICE           = 0.059673
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               = 0.246584 / 0.224792 (DELTA:0.021792)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.689067 / 0.710859 (DELTA:0.021792)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004676 / 0.007917 (DELTA:0.003241)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.059673 / 0.056432 (DELTA:0.003241)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65570 / $65570 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59618 / $59618 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77189 / $77189 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64735 / $64735 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60820 / $65570 R:0.927559
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59618 / $59618 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72439 / $77189 R:0.938463
modified cross subsidized price / cost ALT pickup.ICE                 $64735 / $64735 R:1.000000

cross subsidized price / cost ALT BEV                                 $65786 / $65786 R:1.000000
cross subsidized price / cost ALT ICE                                 $60026 / $60026 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61187 / $61187 R:1.000000
cross subsidized price / cost ALT pickup                              $65640 / $65640 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61384 / $61384 R:1.000000

2027_0_0  SCORE:0.000888, CE:0.021792, 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 Nissan
2028_0_0    SR:1.000000 CR:1.0001381636 BCR:1.0001381636
2028_0_1    SR:0.900000 CR:1.0001381636 BCR:1.0001381636
2028_0_2    SR:0.810000 CR:1.0001381636 BCR:1.0001381636
2028_0_3    SR:0.729000 CR:1.0001381636 BCR:1.0001381636
2028_0_4    SR:0.656100 CR:1.0001381636 BCR:1.0001381636
2028_0_5    SR:0.590490 CR:1.0001381636 BCR:1.0001381636
2028_0_6    SR:0.531441 CR:1.0001381636 BCR:1.0001381636
2028_0_7    SR:0.478297 CR:1.0001381636 BCR:1.0001381636
2028_0_8    SR:0.430467 CR:1.0001381636 BCR:1.0001381636
2028_0_9    SR:0.387420 CR:1.0001381636 BCR:1.0001381636
2028_0_10   SR:0.348678 CR:1.0001381636 BCR:1.0001381636
2028_0_11   SR:0.313811 CR:1.0001381636 BCR:1.0001381636
2028_0_12   SR:0.282430 CR:1.0001381636 BCR:1.0001381636
2028_0_13   SR:0.254187 CR:1.0001381636 BCR:1.0001381636
2028_0_14   SR:0.228768 CR:1.0001381636 BCR:1.0001381636
2028_0_15   SR:0.205891 CR:1.0001381636 BCR:1.0001381636
2028_0_16   SR:0.185302 CR:1.0001381636 BCR:1.0001381636
2028_0_17   SR:0.166772 CR:1.0001381636 BCR:1.0001381636
2028_0_18   SR:0.150095 CR:1.0001381636 BCR:1.0001381636
2028_0_19   SR:0.135085 CR:1.0000633001 BCR:1.0000633001
2028_0_20   SR:0.121577 CR:1.0000633001 BCR:1.0000633001
2028_0_21   SR:0.109419 CR:1.0000633001 BCR:1.0000633001
2028_0_22   SR:0.098477 CR:1.0000633001 BCR:1.0000633001
2028_0_23   SR:0.088629 CR:1.0000239611 BCR:1.0000239611
2028_0_24   SR:0.079766 CR:1.0000239611 BCR:1.0000239611
2028_0_25   SR:0.071790 CR:1.0000239611 BCR:1.0000239611
2028_0_26   SR:0.064611 CR:0.9999936223 BCR:0.9999936223
2028_0_27   SR:0.058150 CR:0.9999936223 BCR:0.9999936223
2028_0_28   SR:0.052335 CR:0.9999936223 BCR:0.9999936223
2028_0_29   SR:0.047101 CR:0.9999936223 BCR:0.9999936223
2028_0_30   SR:0.042391 CR:0.9999936223 BCR:0.9999936223
2028_0_31   SR:0.038152 CR:0.9999936223 BCR:0.9999936223
2028_0_32   SR:0.034337 CR:0.9999936223 BCR:0.9999936223
2028_0_33   SR:0.030903 CR:0.9999936223 BCR:0.9999936223
2028_0_34   SR:0.027813 CR:0.9999936223 BCR:0.9999936223
2028_0_35   SR:0.025032 CR:0.9999936223 BCR:0.9999936223
2028_0_36   SR:0.022528 CR:0.9999936223 BCR:0.9999936223
2028_0_37   SR:0.020276 CR:0.9999936223 BCR:0.9999936223
2028_0_38   SR:0.018248 CR:0.9999936223 BCR:0.9999936223
2028_0_39   SR:0.016423 CR:0.9999967813 BCR:0.9999967813
2028_0_40   SR:0.014781 CR:0.9999967813 BCR:0.9999967813
2028_0_41   SR:0.013303 CR:0.9999967813 BCR:0.9999967813
2028_0_42   SR:0.011973 CR:0.9999967813 BCR:0.9999967813
2028_0_43   SR:0.010775 CR:0.9999967813 BCR:0.9999967813
2028_0_44   SR:0.009698 CR:0.9999967813 BCR:0.9999967813
2028_0_45   SR:0.008728 CR:0.9999967813 BCR:0.9999967813
2028_0_46   SR:0.007855 CR:0.9999967813 BCR:0.9999967813
2028_0_47   SR:0.007070 CR:0.9999967813 BCR:0.9999967813
2028_0_48   SR:0.006363 CR:0.9999967813 BCR:0.9999967813
2028_0_49   SR:0.005726 CR:0.9999967813 BCR:0.9999967813
2028_0_50   SR:0.005154 CR:0.9999967813 BCR:0.9999967813
2028_0_51   SR:0.004638 CR:0.9999967813 BCR:0.9999967813
2028_0_52   SR:0.004175 CR:0.9999987483 BCR:0.9999987483
2028_0_53   SR:0.003757 CR:0.9999987483 BCR:0.9999987483
2028_0_54   SR:0.003381 CR:0.9999987483 BCR:0.9999987483
2028_0_55   SR:0.003043 CR:0.9999987483 BCR:0.9999987483
2028_0_56   SR:0.002739 CR:0.9999987483 BCR:0.9999987483
2028_0_57   SR:0.002465 CR:0.9999987483 BCR:0.9999987483
2028_0_58   SR:0.002219 CR:0.9999987483 BCR:0.9999987483
2028_0_59   SR:0.001997 CR:0.9999987483 BCR:0.9999987483
2028_0_60   SR:0.001797 CR:0.9999987483 BCR:0.9999987483
2028_0_61   SR:0.001617 CR:0.9999996424 BCR:0.9999996424
2028_0_62   SR:0.001456 CR:0.9999996424 BCR:0.9999996424
2028_0_63   SR:0.001310 CR:0.9999996424 BCR:0.9999996424
2028_0_64   SR:0.001179 CR:0.9999996424 BCR:0.9999996424
2028_0_65   SR:0.001061 CR:0.9999996424 BCR:0.9999996424
2028_0_66   SR:0.000955 CR:0.9999996424 BCR:0.9999996424
2028_0_67   SR:0.000860 CR:0.9999996424 BCR:0.9999996424
2028_0_68   SR:0.000774 CR:0.9999996424 BCR:0.9999996424
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 255424, Actual GHG Offset Mg 255424
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.433577
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.501779
2028 producer_abs_share_frac_pickup.BEV           = 0.001029
2028 producer_abs_share_frac_pickup.ICE           = 0.063614
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               = 0.433577 / 0.293063 (DELTA:0.140514)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.501779 / 0.642293 (DELTA:0.140514)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001029 / 0.011445 (DELTA:0.010416)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.063614 / 0.053198 (DELTA:0.010416)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64195 / $64195 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59546 / $59546 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74883 / $74883 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64649 / $64649 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59195 / $64195 R:0.922113
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59546 / $59546 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69883 / $74883 R:0.933230
modified cross subsidized price / cost ALT pickup.ICE                 $64649 / $64649 R:1.000000

cross subsidized price / cost ALT BEV                                 $64221 / $64221 R:1.000000
cross subsidized price / cost ALT ICE                                 $60120 / $60120 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61701 / $61701 R:1.000000
cross subsidized price / cost ALT pickup                              $64812 / $64812 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61355 / $61355 R:1.000000

2028_0_0  SCORE:0.002853, CE:0.140514, 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 Nissan
2029_0_0    SR:1.000000 CR:1.0000518560 BCR:1.0000518560
2029_0_1    SR:0.900000 CR:1.0000518560 BCR:1.0000518560
2029_0_2    SR:0.810000 CR:1.0000518560 BCR:1.0000518560
2029_0_3    SR:0.729000 CR:1.0000518560 BCR:1.0000518560
2029_0_4    SR:0.656100 CR:1.0000518560 BCR:1.0000518560
2029_0_5    SR:0.590490 CR:1.0000518560 BCR:1.0000518560
2029_0_6    SR:0.531441 CR:1.0000518560 BCR:1.0000518560
2029_0_7    SR:0.478297 CR:1.0000518560 BCR:1.0000518560
2029_0_8    SR:0.430467 CR:1.0000518560 BCR:1.0000518560
2029_0_9    SR:0.387420 CR:1.0000518560 BCR:1.0000518560
2029_0_10   SR:0.348678 CR:1.0000518560 BCR:1.0000518560
2029_0_11   SR:0.313811 CR:1.0000518560 BCR:1.0000518560
2029_0_12   SR:0.282430 CR:1.0000518560 BCR:1.0000518560
2029_0_13   SR:0.254187 CR:1.0000518560 BCR:1.0000518560
2029_0_14   SR:0.228768 CR:1.0000518560 BCR:1.0000518560
2029_0_15   SR:0.205891 CR:1.0000518560 BCR:1.0000518560
2029_0_16   SR:0.185302 CR:1.0000518560 BCR:1.0000518560
2029_0_17   SR:0.166772 CR:1.0000518560 BCR:1.0000518560
2029_0_18   SR:0.150095 CR:1.0000518560 BCR:1.0000518560
2029_0_19   SR:0.135085 CR:1.0000518560 BCR:1.0000518560
2029_0_20   SR:0.121577 CR:1.0000518560 BCR:1.0000518560
2029_0_21   SR:0.109419 CR:1.0000518560 BCR:1.0000518560
2029_0_22   SR:0.098477 CR:1.0000518560 BCR:1.0000518560
2029_0_23   SR:0.088629 CR:1.0000518560 BCR:1.0000518560
2029_0_24   SR:0.079766 CR:1.0000518560 BCR:1.0000518560
2029_0_25   SR:0.071790 CR:1.0000518560 BCR:1.0000518560
2029_0_26   SR:0.064611 CR:1.0000518560 BCR:1.0000518560
2029_0_27   SR:0.058150 CR:1.0000518560 BCR:1.0000518560
2029_0_28   SR:0.052335 CR:1.0000518560 BCR:1.0000518560
2029_0_29   SR:0.047101 CR:1.0000518560 BCR:1.0000518560
2029_0_30   SR:0.042391 CR:1.0000518560 BCR:1.0000518560
2029_0_31   SR:0.038152 CR:1.0000518560 BCR:1.0000518560
2029_0_32   SR:0.034337 CR:1.0000518560 BCR:1.0000518560
2029_0_33   SR:0.030903 CR:1.0000518560 BCR:1.0000518560
2029_0_34   SR:0.027813 CR:1.0000518560 BCR:1.0000518560
2029_0_35   SR:0.025032 CR:1.0000518560 BCR:1.0000518560
2029_0_36   SR:0.022528 CR:1.0000518560 BCR:1.0000518560
2029_0_37   SR:0.020276 CR:1.0000518560 BCR:1.0000518560
2029_0_38   SR:0.018248 CR:1.0000518560 BCR:1.0000518560
2029_0_39   SR:0.016423 CR:1.0000518560 BCR:1.0000518560
2029_0_40   SR:0.014781 CR:1.0000518560 BCR:1.0000518560
2029_0_41   SR:0.013303 CR:1.0000518560 BCR:1.0000518560
2029_0_42   SR:0.011973 CR:1.0000518560 BCR:1.0000518560
2029_0_43   SR:0.010775 CR:1.0000518560 BCR:1.0000518560
2029_0_44   SR:0.009698 CR:1.0000518560 BCR:1.0000518560
2029_0_45   SR:0.008728 CR:0.9999932051 BCR:0.9999932051
2029_0_46   SR:0.007855 CR:0.9999990463 BCR:0.9999990463
2029_0_47   SR:0.007070 CR:0.9999990463 BCR:0.9999990463
2029_0_48   SR:0.006363 CR:0.9999990463 BCR:0.9999990463
2029_0_49   SR:0.005726 CR:0.9999990463 BCR:0.9999990463
2029_0_50   SR:0.005154 CR:0.9999990463 BCR:0.9999990463
2029_0_51   SR:0.004638 CR:0.9999990463 BCR:0.9999990463
2029_0_52   SR:0.004175 CR:0.9999990463 BCR:0.9999990463
2029_0_53   SR:0.003757 CR:0.9999990463 BCR:0.9999990463
2029_0_54   SR:0.003381 CR:0.9999990463 BCR:0.9999990463
2029_0_55   SR:0.003043 CR:0.9999990463 BCR:0.9999990463
2029_0_56   SR:0.002739 CR:0.9999990463 BCR:0.9999990463
2029_0_57   SR:0.002465 CR:0.9999990463 BCR:0.9999990463
2029_0_58   SR:0.002219 CR:0.9999990463 BCR:0.9999990463
2029_0_59   SR:0.001997 CR:0.9999990463 BCR:0.9999990463
2029_0_60   SR:0.001797 CR:0.9999990463 BCR:0.9999990463
2029_0_61   SR:0.001617 CR:0.9999990463 BCR:0.9999990463
2029_0_62   SR:0.001456 CR:0.9999990463 BCR:0.9999990463
2029_0_63   SR:0.001310 CR:0.9999990463 BCR:0.9999990463
2029_0_64   SR:0.001179 CR:0.9999990463 BCR:0.9999990463
2029_0_65   SR:0.001061 CR:0.9999990463 BCR:0.9999990463
2029_0_66   SR:0.000955 CR:0.9999990463 BCR:0.9999990463
2029_0_67   SR:0.000860 CR:0.9999990463 BCR:0.9999990463
2029_0_68   SR:0.000774 CR:0.9999990463 BCR:0.9999990463
2029_0_69   SR:0.000696 CR:0.9999990463 BCR:0.9999990463
2029_0_70   SR:0.000627 CR:0.9999990463 BCR:0.9999990463
2029_0_71   SR:0.000564 CR:0.9999996424 BCR:0.9999996424
2029_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2029_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2029_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2029_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2029_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2029_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2029_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2029_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2029_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2029_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2029_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2029_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2029_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2029_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2029_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2029_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2029_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2029_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2029_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2029_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2029_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2029_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2029_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2029_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2029_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2029_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2029_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2029_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2029_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2029_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2029_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 331173, Actual GHG Offset Mg 331173
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.601837
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.333357
2029 producer_abs_share_frac_pickup.BEV           = 0.002849
2029 producer_abs_share_frac_pickup.ICE           = 0.061958
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               = 0.601837 / 0.357453 (DELTA:0.244384)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.333357 / 0.577740 (DELTA:0.244384)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002849 / 0.013993 (DELTA:0.011144)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.061958 / 0.050813 (DELTA:0.011144)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63223 / $63223 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59474 / $59474 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73277 / $73277 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64565 / $64565 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57973 / $63223 R:0.916962
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59474 / $59474 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68027 / $73277 R:0.928354
modified cross subsidized price / cost ALT pickup.ICE                 $64565 / $64565 R:1.000000

cross subsidized price / cost ALT BEV                                 $63271 / $63271 R:1.000000
cross subsidized price / cost ALT ICE                                 $60272 / $60272 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61887 / $61887 R:1.000000
cross subsidized price / cost ALT pickup                              $64948 / $64948 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61266 / $61266 R:1.000000

2029_0_0  SCORE:0.003052, CE:0.244384, 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 Nissan
2030_0_0    SR:1.000000 CR:1.0015453524 BCR:1.0015453524
2030_0_1    SR:0.900000 CR:1.0015453450 BCR:1.0015453450
2030_0_2    SR:0.810000 CR:1.0015453450 BCR:1.0015453450
2030_0_3    SR:0.729000 CR:1.0015453450 BCR:1.0015453450
2030_0_4    SR:0.656100 CR:1.0015453450 BCR:1.0015453450
2030_0_5    SR:0.590490 CR:1.0015453450 BCR:1.0015453450
2030_0_6    SR:0.531441 CR:1.0015453450 BCR:1.0015453450
2030_0_7    SR:0.478297 CR:1.0015453450 BCR:1.0015453450
2030_0_8    SR:0.430467 CR:1.0015453450 BCR:1.0015453450
2030_0_9    SR:0.387420 CR:1.0015453450 BCR:1.0015453450
2030_0_10   SR:0.348678 CR:1.0015453450 BCR:1.0015453450
2030_0_11   SR:0.313811 CR:1.0015453450 BCR:1.0015453450
2030_0_12   SR:0.282430 CR:1.0015453450 BCR:1.0015453450
2030_0_13   SR:0.254187 CR:1.0015453450 BCR:1.0015453450
2030_0_14   SR:0.228768 CR:1.0015453450 BCR:1.0015453450
2030_0_15   SR:0.205891 CR:1.0015453450 BCR:1.0015453450
2030_0_16   SR:0.185302 CR:0.9995264726 BCR:0.9995264726
2030_0_17   SR:0.166772 CR:1.0000449795 BCR:1.0000449795
2030_0_18   SR:0.150095 CR:1.0000449795 BCR:1.0000449795
2030_0_19   SR:0.135085 CR:1.0000449795 BCR:1.0000449795
2030_0_20   SR:0.121577 CR:1.0000449795 BCR:1.0000449795
2030_0_21   SR:0.109419 CR:1.0000449795 BCR:1.0000449795
2030_0_22   SR:0.098477 CR:0.9999913660 BCR:0.9999913660
2030_0_23   SR:0.088629 CR:0.9999913661 BCR:0.9999913661
2030_0_24   SR:0.079766 CR:0.9999913661 BCR:0.9999913661
2030_0_25   SR:0.071790 CR:0.9999913661 BCR:0.9999913661
2030_0_26   SR:0.064611 CR:0.9999913661 BCR:0.9999913661
2030_0_27   SR:0.058150 CR:0.9999913661 BCR:0.9999913661
2030_0_28   SR:0.052335 CR:0.9999931805 BCR:0.9999931805
2030_0_29   SR:0.047101 CR:0.9999931806 BCR:0.9999931806
2030_0_30   SR:0.042391 CR:0.9999931806 BCR:0.9999931806
2030_0_31   SR:0.038152 CR:0.9999931806 BCR:0.9999931806
2030_0_32   SR:0.034337 CR:0.9999931806 BCR:0.9999931806
2030_0_33   SR:0.030903 CR:0.9999931806 BCR:0.9999931806
2030_0_34   SR:0.027813 CR:0.9999931806 BCR:0.9999931806
2030_0_35   SR:0.025032 CR:0.9999931806 BCR:0.9999931806
2030_0_36   SR:0.022528 CR:0.9999931806 BCR:0.9999931806
2030_0_37   SR:0.020276 CR:0.9999931806 BCR:0.9999931806
2030_0_38   SR:0.018248 CR:0.9999931806 BCR:0.9999931806
2030_0_39   SR:0.016423 CR:0.9999931806 BCR:0.9999931806
2030_0_40   SR:0.014781 CR:0.9999931806 BCR:0.9999931806
2030_0_41   SR:0.013303 CR:0.9999931806 BCR:0.9999931806
2030_0_42   SR:0.011973 CR:0.9999931806 BCR:0.9999931806
2030_0_43   SR:0.010775 CR:0.9999931806 BCR:0.9999931806
2030_0_44   SR:0.009698 CR:0.9999931806 BCR:0.9999931806
2030_0_45   SR:0.008728 CR:0.9999931806 BCR:0.9999931806
2030_0_46   SR:0.007855 CR:0.9999931806 BCR:0.9999931806
2030_0_47   SR:0.007070 CR:0.9999931806 BCR:0.9999931806
2030_0_48   SR:0.006363 CR:0.9999931806 BCR:0.9999931806
2030_0_49   SR:0.005726 CR:0.9999931806 BCR:0.9999931806
2030_0_50   SR:0.005154 CR:0.9999931806 BCR:0.9999931806
2030_0_51   SR:0.004638 CR:0.9999931806 BCR:0.9999931806
2030_0_52   SR:0.004175 CR:0.9999931806 BCR:0.9999931806
2030_0_53   SR:0.003757 CR:0.9999952171 BCR:0.9999952171
2030_0_54   SR:0.003381 CR:0.9999965609 BCR:0.9999965609
2030_0_55   SR:0.003043 CR:0.9999982601 BCR:0.9999982601
2030_0_56   SR:0.002739 CR:0.9999982601 BCR:0.9999982601
2030_0_57   SR:0.002465 CR:0.9999982601 BCR:0.9999982601
2030_0_58   SR:0.002219 CR:0.9999982601 BCR:0.9999982601
2030_0_59   SR:0.001997 CR:0.9999982601 BCR:0.9999982601
2030_0_60   SR:0.001797 CR:0.9999982601 BCR:0.9999982601
2030_0_61   SR:0.001617 CR:0.9999982601 BCR:0.9999982601
2030_0_62   SR:0.001456 CR:0.9999982601 BCR:0.9999982601
2030_0_63   SR:0.001310 CR:0.9999982601 BCR:0.9999982601
2030_0_64   SR:0.001179 CR:0.9999992218 BCR:0.9999992218
2030_0_65   SR:0.001061 CR:0.9999993206 BCR:0.9999993206
2030_0_66   SR:0.000955 CR:1.0000001704 BCR:1.0000001704
2030_0_67   SR:0.000860 CR:1.0000001704 BCR:1.0000001704
2030_0_68   SR:0.000774 CR:1.0000001704 BCR:1.0000001704
2030_0_69   SR:0.000696 CR:1.0000001704 BCR:1.0000001704
2030_0_70   SR:0.000627 CR:1.0000001704 BCR:1.0000001704
2030_0_71   SR:0.000564 CR:1.0000001704 BCR:1.0000001704
2030_0_72   SR:0.000508 CR:1.0000001704 BCR:1.0000001704
2030_0_73   SR:0.000457 CR:1.0000001704 BCR:1.0000001704
2030_0_74   SR:0.000411 CR:1.0000001704 BCR:1.0000001704
2030_0_75   SR:0.000370 CR:1.0000001704 BCR:1.0000001704
2030_0_76   SR:0.000333 CR:1.0000001704 BCR:1.0000001704
2030_0_77   SR:0.000300 CR:1.0000001704 BCR:1.0000001704
2030_0_78   SR:0.000270 CR:1.0000001704 BCR:1.0000001704
2030_0_79   SR:0.000243 CR:1.0000001704 BCR:1.0000001704
2030_0_80   SR:0.000218 CR:1.0000001704 BCR:1.0000001704
2030_0_81   SR:0.000197 CR:1.0000001704 BCR:1.0000001704
2030_0_82   SR:0.000177 CR:1.0000001704 BCR:1.0000001704
2030_0_83   SR:0.000159 CR:1.0000001704 BCR:1.0000001704
2030_0_84   SR:0.000143 CR:1.0000001704 BCR:1.0000001704
2030_0_85   SR:0.000129 CR:1.0000001704 BCR:1.0000001704
2030_0_86   SR:0.000116 CR:1.0000001704 BCR:1.0000001704
2030_0_87   SR:0.000104 CR:1.0000001704 BCR:1.0000001704
2030_0_88   SR:0.000094 CR:1.0000001591 BCR:1.0000001591
2030_0_89   SR:0.000085 CR:1.0000001591 BCR:1.0000001591
2030_0_90   SR:0.000076 CR:1.0000001591 BCR:1.0000001591
2030_0_91   SR:0.000069 CR:1.0000001591 BCR:1.0000001591
2030_0_92   SR:0.000062 CR:1.0000001591 BCR:1.0000001591
2030_0_93   SR:0.000056 CR:1.0000001591 BCR:1.0000001591
2030_0_94   SR:0.000050 CR:0.9999999973 BCR:0.9999999973
2030_0_95   SR:0.000045 CR:0.9999999973 BCR:0.9999999973
2030_0_96   SR:0.000040 CR:0.9999999973 BCR:0.9999999973
2030_0_97   SR:0.000036 CR:0.9999999973 BCR:0.9999999973
2030_0_98   SR:0.000033 CR:0.9999999973 BCR:0.9999999973
2030_0_99   SR:0.000030 CR:0.9999999973 BCR:0.9999999973
2030_0_100  SR:0.000027 CR:0.9999999973 BCR:0.9999999973
2030_0_101  SR:0.000024 CR:0.9999999973 BCR:0.9999999973
2030_0_102  SR:0.000022 CR:0.9999999973 BCR:0.9999999973
2030_0_103  SR:0.000019 CR:0.9999999973 BCR:0.9999999973
2030_0_104  SR:0.000017 CR:0.9999999973 BCR:0.9999999973
2030_0_105  SR:0.000016 CR:0.9999999973 BCR:0.9999999973
2030_0_106  SR:0.000014 CR:0.9999999973 BCR:0.9999999973
2030_0_107  SR:0.000013 CR:0.9999999973 BCR:0.9999999973
2030_0_108  SR:0.000011 CR:0.9999999973 BCR:0.9999999973
2030_0_109  SR:0.000010 CR:0.9999999973 BCR:0.9999999973
2030_0_110  SR:0.000009 CR:0.9999999973 BCR:0.9999999973
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 395841, Actual GHG Offset Mg 395841
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.769992
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.164984
2030 producer_abs_share_frac_pickup.BEV           = 0.001117
2030 producer_abs_share_frac_pickup.ICE           = 0.063907
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               = 0.769992 / 0.414701 (DELTA:0.355291)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.164984 / 0.520274 (DELTA:0.355291)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001117 / 0.015863 (DELTA:0.014746)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.063907 / 0.049161 (DELTA:0.014746)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63278 / $63278 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59405 / $59405 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73700 / $73700 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62753 / $62753 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57778 / $63278 R:0.913083
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59405 / $59405 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68200 / $73700 R:0.925374
modified cross subsidized price / cost ALT pickup.ICE                 $62753 / $62753 R:1.000000

cross subsidized price / cost ALT BEV                                 $63293 / $63293 R:1.000000
cross subsidized price / cost ALT ICE                                 $60340 / $60340 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62595 / $62595 R:1.000000
cross subsidized price / cost ALT pickup                              $62941 / $62941 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61402 / $61402 R:1.000000

2030_0_0  SCORE:0.004038, CE:0.355291, 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 Nissan
2031_0_0    SR:1.000000 CR:0.9998048983 BCR:0.9998048983
2031_0_1    SR:0.900000 CR:0.9998048983 BCR:0.9998048983
2031_0_2    SR:0.810000 CR:0.9998048983 BCR:0.9998048983
2031_0_3    SR:0.729000 CR:0.9998048983 BCR:0.9998048983
2031_0_4    SR:0.656100 CR:0.9998048983 BCR:0.9998048983
2031_0_5    SR:0.590490 CR:0.9998048983 BCR:0.9998048983
2031_0_6    SR:0.531441 CR:0.9998048983 BCR:0.9998048983
2031_0_7    SR:0.478297 CR:0.9998048983 BCR:0.9998048983
2031_0_8    SR:0.430467 CR:0.9998048983 BCR:0.9998048983
2031_0_9    SR:0.387420 CR:0.9998048983 BCR:0.9998048983
2031_0_10   SR:0.348678 CR:0.9998048983 BCR:0.9998048983
2031_0_11   SR:0.313811 CR:0.9998048983 BCR:0.9998048983
2031_0_12   SR:0.282430 CR:0.9998048983 BCR:0.9998048983
2031_0_13   SR:0.254187 CR:0.9998048983 BCR:0.9998048983
2031_0_14   SR:0.228768 CR:0.9998048983 BCR:0.9998048983
2031_0_15   SR:0.205891 CR:0.9998048983 BCR:0.9998048983
2031_0_16   SR:0.185302 CR:0.9998048983 BCR:0.9998048983
2031_0_17   SR:0.166772 CR:0.9998048983 BCR:0.9998048983
2031_0_18   SR:0.150095 CR:0.9998048983 BCR:0.9998048983
2031_0_19   SR:0.135085 CR:0.9998048983 BCR:0.9998048983
2031_0_20   SR:0.121577 CR:0.9998048983 BCR:0.9998048983
2031_0_21   SR:0.109419 CR:0.9998048983 BCR:0.9998048983
2031_0_22   SR:0.098477 CR:0.9998048983 BCR:0.9998048983
2031_0_23   SR:0.088629 CR:0.9999102593 BCR:0.9999102593
2031_0_24   SR:0.079766 CR:0.9999102593 BCR:0.9999102593
2031_0_25   SR:0.071790 CR:0.9999102593 BCR:0.9999102593
2031_0_26   SR:0.064611 CR:0.9999102593 BCR:0.9999102593
2031_0_27   SR:0.058150 CR:0.9999102593 BCR:0.9999102593
2031_0_28   SR:0.052335 CR:0.9999102593 BCR:0.9999102593
2031_0_29   SR:0.047101 CR:0.9999102593 BCR:0.9999102593
2031_0_30   SR:0.042391 CR:0.9999102593 BCR:0.9999102593
2031_0_31   SR:0.038152 CR:0.9999102593 BCR:0.9999102593
2031_0_32   SR:0.034337 CR:0.9999102593 BCR:0.9999102593
2031_0_33   SR:0.030903 CR:0.9999102593 BCR:0.9999102593
2031_0_34   SR:0.027813 CR:0.9999102593 BCR:0.9999102593
2031_0_35   SR:0.025032 CR:0.9999102593 BCR:0.9999102593
2031_0_36   SR:0.022528 CR:0.9999102593 BCR:0.9999102593
2031_0_37   SR:0.020276 CR:0.9999102593 BCR:0.9999102593
2031_0_38   SR:0.018248 CR:0.9999102593 BCR:0.9999102593
2031_0_39   SR:0.016423 CR:0.9999102593 BCR:0.9999102593
2031_0_40   SR:0.014781 CR:0.9999102593 BCR:0.9999102593
2031_0_41   SR:0.013303 CR:0.9999102593 BCR:0.9999102593
2031_0_42   SR:0.011973 CR:0.9999102593 BCR:0.9999102593
2031_0_43   SR:0.010775 CR:0.9999102593 BCR:0.9999102593
2031_0_44   SR:0.009698 CR:0.9999102593 BCR:0.9999102593
2031_0_45   SR:0.008728 CR:0.9999102593 BCR:0.9999102593
2031_0_46   SR:0.007855 CR:0.9999102593 BCR:0.9999102593
2031_0_47   SR:0.007070 CR:0.9999102593 BCR:0.9999102593
2031_0_48   SR:0.006363 CR:0.9999102593 BCR:0.9999102593
2031_0_49   SR:0.005726 CR:0.9999102593 BCR:0.9999102593
2031_0_50   SR:0.005154 CR:0.9999102593 BCR:0.9999102593
2031_0_51   SR:0.004638 CR:0.9999102593 BCR:0.9999102593
2031_0_52   SR:0.004175 CR:0.9999102593 BCR:0.9999102593
2031_0_53   SR:0.003757 CR:0.9999102593 BCR:0.9999102593
2031_0_54   SR:0.003381 CR:0.9999102593 BCR:0.9999102593
2031_0_55   SR:0.003043 CR:0.9999321784 BCR:0.9999321784
2031_0_56   SR:0.002739 CR:0.9999537528 BCR:0.9999537528
2031_0_57   SR:0.002465 CR:0.9999715409 BCR:0.9999715409
2031_0_58   SR:0.002219 CR:0.9999891947 BCR:0.9999891947
2031_0_59   SR:0.001997 CR:1.0000033966 BCR:1.0000033966
2031_0_60   SR:0.001797 CR:1.0000032887 BCR:1.0000032887
2031_0_61   SR:0.001617 CR:1.0000031755 BCR:1.0000031755
2031_0_62   SR:0.001456 CR:1.0000031491 BCR:1.0000031491
2031_0_63   SR:0.001310 CR:1.0000031491 BCR:1.0000031491
2031_0_64   SR:0.001179 CR:1.0000031491 BCR:1.0000031491
2031_0_65   SR:0.001061 CR:1.0000031491 BCR:1.0000031491
2031_0_66   SR:0.000955 CR:1.0000031491 BCR:1.0000031491
2031_0_67   SR:0.000860 CR:1.0000031491 BCR:1.0000031491
2031_0_68   SR:0.000774 CR:1.0000031491 BCR:1.0000031491
2031_0_69   SR:0.000696 CR:1.0000031491 BCR:1.0000031491
2031_0_70   SR:0.000627 CR:1.0000031491 BCR:1.0000031491
2031_0_71   SR:0.000564 CR:1.0000031491 BCR:1.0000031491
2031_0_72   SR:0.000508 CR:1.0000031491 BCR:1.0000031491
2031_0_73   SR:0.000457 CR:1.0000031491 BCR:1.0000031491
2031_0_74   SR:0.000411 CR:1.0000031491 BCR:1.0000031491
2031_0_75   SR:0.000370 CR:1.0000031491 BCR:1.0000031491
2031_0_76   SR:0.000333 CR:1.0000031491 BCR:1.0000031491
2031_0_77   SR:0.000300 CR:1.0000031491 BCR:1.0000031491
2031_0_78   SR:0.000270 CR:1.0000031491 BCR:1.0000031491
2031_0_79   SR:0.000243 CR:1.0000031491 BCR:1.0000031491
2031_0_80   SR:0.000218 CR:1.0000031491 BCR:1.0000031491
2031_0_81   SR:0.000197 CR:1.0000031491 BCR:1.0000031491
2031_0_82   SR:0.000177 CR:1.0000031491 BCR:1.0000031491
2031_0_83   SR:0.000159 CR:1.0000031491 BCR:1.0000031491
2031_0_84   SR:0.000143 CR:1.0000031491 BCR:1.0000031491
2031_0_85   SR:0.000129 CR:1.0000003601 BCR:1.0000003601
2031_0_86   SR:0.000116 CR:1.0000002733 BCR:1.0000002733
2031_0_87   SR:0.000104 CR:1.0000002416 BCR:1.0000002416
2031_0_88   SR:0.000094 CR:1.0000001337 BCR:1.0000001337
2031_0_89   SR:0.000085 CR:1.0000000258 BCR:1.0000000258
2031_0_90   SR:0.000076 CR:1.0000000258 BCR:1.0000000258
2031_0_91   SR:0.000069 CR:1.0000000258 BCR:1.0000000258
2031_0_92   SR:0.000062 CR:1.0000000258 BCR:1.0000000258
2031_0_93   SR:0.000056 CR:1.0000000169 BCR:1.0000000169
2031_0_94   SR:0.000050 CR:1.0000000169 BCR:1.0000000169
2031_0_95   SR:0.000045 CR:1.0000000169 BCR:1.0000000169
2031_0_96   SR:0.000040 CR:1.0000000169 BCR:1.0000000169
2031_0_97   SR:0.000036 CR:1.0000000169 BCR:1.0000000169
2031_0_98   SR:0.000033 CR:1.0000000169 BCR:1.0000000169
2031_0_99   SR:0.000030 CR:1.0000000151 BCR:1.0000000151
2031_0_100  SR:0.000027 CR:1.0000000090 BCR:1.0000000090
2031_0_101  SR:0.000024 CR:1.0000000090 BCR:1.0000000090
2031_0_102  SR:0.000022 CR:1.0000000090 BCR:1.0000000090
2031_0_103  SR:0.000019 CR:1.0000000090 BCR:1.0000000090
2031_0_104  SR:0.000017 CR:1.0000000090 BCR:1.0000000090
2031_0_105  SR:0.000016 CR:1.0000000090 BCR:1.0000000090
2031_0_106  SR:0.000014 CR:1.0000000090 BCR:1.0000000090
2031_0_107  SR:0.000013 CR:1.0000000090 BCR:1.0000000090
2031_0_108  SR:0.000011 CR:1.0000000090 BCR:1.0000000090
2031_0_109  SR:0.000010 CR:1.0000000090 BCR:1.0000000090
2031_0_110  SR:0.000009 CR:1.0000000090 BCR:1.0000000090
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 389003, Actual GHG Offset Mg 389003
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.835444
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.099214
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.065342
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.835444 / 0.582799 (DELTA:0.252646)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.099214 / 0.351859 (DELTA:0.252646)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.014191 (DELTA:0.014190)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065342 / 0.051151 (DELTA:0.014190)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63449 / $63449 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59336 / $59336 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74318 / $74318 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62680 / $62680 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57699 / $63449 R:0.909376
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59336 / $59336 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68568 / $74318 R:0.922631
modified cross subsidized price / cost ALT pickup.ICE                 $62680 / $62680 R:1.000000

cross subsidized price / cost ALT BEV                                 $63455 / $63455 R:1.000000
cross subsidized price / cost ALT ICE                                 $60664 / $60664 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63012 / $63012 R:1.000000
cross subsidized price / cost ALT pickup                              $62769 / $62769 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62116 / $62116 R:1.000000

2031_0_0  SCORE:0.003886, CE:0.252646, 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 Nissan
2032_0_0    SR:1.000000 CR:1.0086680859 BCR:1.0086680859
2032_0_1    SR:0.900000 CR:1.0086679738 BCR:1.0086679738
2032_0_2    SR:0.810000 CR:1.0086679342 BCR:1.0086679342
2032_0_3    SR:0.729000 CR:1.0086678149 BCR:1.0086678149
2032_0_4    SR:0.656100 CR:1.0086677753 BCR:1.0086677753
2032_0_5    SR:0.590490 CR:1.0086677753 BCR:1.0086677753
2032_0_6    SR:0.531441 CR:1.0086677753 BCR:1.0086677753
2032_0_7    SR:0.478297 CR:1.0086677753 BCR:1.0086677753
2032_0_8    SR:0.430467 CR:1.0086677753 BCR:1.0086677753
2032_0_9    SR:0.387420 CR:1.0086677753 BCR:1.0086677753
2032_0_10   SR:0.348678 CR:1.0086677753 BCR:1.0086677753
2032_0_11   SR:0.313811 CR:1.0086677753 BCR:1.0086677753
2032_0_12   SR:0.282430 CR:1.0086677753 BCR:1.0086677753
2032_0_13   SR:0.254187 CR:1.0086677753 BCR:1.0086677753
2032_0_14   SR:0.228768 CR:1.0083216445 BCR:1.0083216445
2032_0_15   SR:0.205891 CR:1.0083216229 BCR:1.0083216229
2032_0_16   SR:0.185302 CR:0.9945784783 BCR:0.9945784783
2032_0_17   SR:0.166772 CR:1.0017702872 BCR:1.0017702872
2032_0_18   SR:0.150095 CR:1.0017702582 BCR:1.0017702582
2032_0_19   SR:0.135085 CR:1.0015662007 BCR:1.0015662007
2032_0_20   SR:0.121577 CR:1.0015661644 BCR:1.0015661644
2032_0_21   SR:0.109419 CR:1.0013999810 BCR:1.0013999810
2032_0_22   SR:0.098477 CR:1.0006427663 BCR:1.0006427663
2032_0_23   SR:0.088629 CR:1.0006427626 BCR:1.0006427626
2032_0_24   SR:0.079766 CR:1.0006427626 BCR:1.0006427626
2032_0_25   SR:0.071790 CR:1.0006427626 BCR:1.0006427626
2032_0_26   SR:0.064611 CR:1.0006427626 BCR:1.0006427626
2032_0_27   SR:0.058150 CR:1.0006427626 BCR:1.0006427626
2032_0_28   SR:0.052335 CR:1.0006427626 BCR:1.0006427626
2032_0_29   SR:0.047101 CR:1.0006427626 BCR:1.0006427626
2032_0_30   SR:0.042391 CR:1.0003944317 BCR:1.0003944317
2032_0_31   SR:0.038152 CR:1.0003944317 BCR:1.0003944317
2032_0_32   SR:0.034337 CR:1.0003944317 BCR:1.0003944317
2032_0_33   SR:0.030903 CR:1.0003944317 BCR:1.0003944317
2032_0_34   SR:0.027813 CR:1.0003944317 BCR:1.0003944317
2032_0_35   SR:0.025032 CR:0.9996707890 BCR:0.9996707890
2032_0_36   SR:0.022528 CR:0.9996707890 BCR:0.9996707890
2032_0_37   SR:0.020276 CR:0.9998758267 BCR:0.9998758267
2032_0_38   SR:0.018248 CR:0.9998758376 BCR:0.9998758376
2032_0_39   SR:0.016423 CR:0.9998758376 BCR:0.9998758376
2032_0_40   SR:0.014781 CR:0.9998758376 BCR:0.9998758376
2032_0_41   SR:0.013303 CR:0.9998758376 BCR:0.9998758376
2032_0_42   SR:0.011973 CR:0.9998758376 BCR:0.9998758376
2032_0_43   SR:0.010775 CR:0.9998758376 BCR:0.9998758376
2032_0_44   SR:0.009698 CR:0.9998758376 BCR:0.9998758376
2032_0_45   SR:0.008728 CR:0.9998758376 BCR:0.9998758376
2032_0_46   SR:0.007855 CR:0.9998758376 BCR:0.9998758376
2032_0_47   SR:0.007070 CR:0.9998758376 BCR:0.9998758376
2032_0_48   SR:0.006363 CR:0.9998758376 BCR:0.9998758376
2032_0_49   SR:0.005726 CR:0.9998758376 BCR:0.9998758376
2032_0_50   SR:0.005154 CR:0.9998758376 BCR:0.9998758376
2032_0_51   SR:0.004638 CR:0.9998758376 BCR:0.9998758376
2032_0_52   SR:0.004175 CR:0.9998758376 BCR:0.9998758376
2032_0_53   SR:0.003757 CR:0.9998758376 BCR:0.9998758376
2032_0_54   SR:0.003381 CR:0.9999373607 BCR:0.9999373607
2032_0_55   SR:0.003043 CR:0.9999373607 BCR:0.9999373607
2032_0_56   SR:0.002739 CR:0.9999808847 BCR:0.9999808847
2032_0_57   SR:0.002465 CR:0.9999822159 BCR:0.9999822159
2032_0_58   SR:0.002219 CR:0.9999822159 BCR:0.9999822159
2032_0_59   SR:0.001997 CR:0.9999822159 BCR:0.9999822159
2032_0_60   SR:0.001797 CR:0.9999822159 BCR:0.9999822159
2032_0_61   SR:0.001617 CR:0.9999822159 BCR:0.9999822159
2032_0_62   SR:0.001456 CR:0.9999822159 BCR:0.9999822159
2032_0_63   SR:0.001310 CR:0.9999822159 BCR:0.9999822159
2032_0_64   SR:0.001179 CR:0.9999822159 BCR:0.9999822159
2032_0_65   SR:0.001061 CR:0.9999822159 BCR:0.9999822159
2032_0_66   SR:0.000955 CR:0.9999822159 BCR:0.9999822159
2032_0_67   SR:0.000860 CR:0.9999822159 BCR:0.9999822159
2032_0_68   SR:0.000774 CR:0.9999822159 BCR:0.9999822159
2032_0_69   SR:0.000696 CR:0.9999822159 BCR:0.9999822159
2032_0_70   SR:0.000627 CR:0.9999822159 BCR:0.9999822159
2032_0_71   SR:0.000564 CR:0.9999822159 BCR:0.9999822159
2032_0_72   SR:0.000508 CR:0.9999822159 BCR:0.9999822159
2032_0_73   SR:0.000457 CR:0.9999822159 BCR:0.9999822159
2032_0_74   SR:0.000411 CR:0.9999822159 BCR:0.9999822159
2032_0_75   SR:0.000370 CR:0.9999822159 BCR:0.9999822159
2032_0_76   SR:0.000333 CR:0.9999822159 BCR:0.9999822159
2032_0_77   SR:0.000300 CR:0.9999822159 BCR:0.9999822159
2032_0_78   SR:0.000270 CR:0.9999822159 BCR:0.9999822159
2032_0_79   SR:0.000243 CR:0.9999822159 BCR:0.9999822159
2032_0_80   SR:0.000218 CR:0.9999851526 BCR:0.9999851526
2032_0_81   SR:0.000197 CR:0.9999887459 BCR:0.9999887459
2032_0_82   SR:0.000177 CR:0.9999919605 BCR:0.9999919605
2032_0_83   SR:0.000159 CR:0.9999919605 BCR:0.9999919605
2032_0_84   SR:0.000143 CR:0.9999919605 BCR:0.9999919605
2032_0_85   SR:0.000129 CR:0.9999964954 BCR:0.9999964954
2032_0_86   SR:0.000116 CR:0.9999986203 BCR:0.9999986203
2032_0_87   SR:0.000104 CR:0.9999986203 BCR:0.9999986203
2032_0_88   SR:0.000094 CR:0.9999986203 BCR:0.9999986203
2032_0_89   SR:0.000085 CR:0.9999986203 BCR:0.9999986203
2032_0_90   SR:0.000076 CR:0.9999986203 BCR:0.9999986203
2032_0_91   SR:0.000069 CR:0.9999986203 BCR:0.9999986203
2032_0_92   SR:0.000062 CR:0.9999986203 BCR:0.9999986203
2032_0_93   SR:0.000056 CR:0.9999986203 BCR:0.9999986203
2032_0_94   SR:0.000050 CR:0.9999986203 BCR:0.9999986203
2032_0_95   SR:0.000045 CR:0.9999986203 BCR:0.9999986203
2032_0_96   SR:0.000040 CR:0.9999986203 BCR:0.9999986203
2032_0_97   SR:0.000036 CR:0.9999986203 BCR:0.9999986203
2032_0_98   SR:0.000033 CR:0.9999986203 BCR:0.9999986203
2032_0_99   SR:0.000030 CR:0.9999986203 BCR:0.9999986203
2032_0_100  SR:0.000027 CR:0.9999986203 BCR:0.9999986203
2032_0_101  SR:0.000024 CR:0.9999996736 BCR:0.9999996736
2032_0_102  SR:0.000022 CR:0.9999996845 BCR:0.9999996845
2032_0_103  SR:0.000019 CR:0.9999996845 BCR:0.9999996845
2032_0_104  SR:0.000017 CR:0.9999996845 BCR:0.9999996845
2032_0_105  SR:0.000016 CR:0.9999996845 BCR:0.9999996845
2032_0_106  SR:0.000014 CR:0.9999996845 BCR:0.9999996845
2032_0_107  SR:0.000013 CR:0.9999996845 BCR:0.9999996845
2032_0_108  SR:0.000011 CR:0.9999999115 BCR:0.9999999115
2032_0_109  SR:0.000010 CR:0.9999999224 BCR:0.9999999224
2032_0_110  SR:0.000009 CR:0.9999999224 BCR:0.9999999224
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 355879, Actual GHG Offset Mg 355879
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.857963
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.076495
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.065542
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.857963 / 0.648374 (DELTA:0.209589)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.076495 / 0.286084 (DELTA:0.209589)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013109 (DELTA:0.013109)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065542 / 0.052433 (DELTA:0.013109)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63714 / $63714 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59269 / $59269 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75097 / $75097 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64321 / $64321 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57714 / $63714 R:0.905829
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59269 / $59269 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69097 / $75097 R:0.920103
modified cross subsidized price / cost ALT pickup.ICE                 $64321 / $64321 R:1.000000

cross subsidized price / cost ALT BEV                                 $63721 / $63721 R:1.000000
cross subsidized price / cost ALT ICE                                 $61600 / $61600 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63350 / $63350 R:1.000000
cross subsidized price / cost ALT pickup                              $64411 / $64411 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62623 / $62623 R:1.000000

2032_0_0  SCORE:0.003590, CE:0.209589, 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 Nissan
2033_0_0    SR:1.000000 CR:0.9949314785 BCR:0.9949314785
2033_0_1    SR:0.900000 CR:0.9949314785 BCR:0.9949314785
2033_0_2    SR:0.810000 CR:0.9949314785 BCR:0.9949314785
2033_0_3    SR:0.729000 CR:0.9949314785 BCR:0.9949314785
2033_0_4    SR:0.656100 CR:0.9949314785 BCR:0.9949314785
2033_0_5    SR:0.590490 CR:0.9949314785 BCR:0.9949314785
2033_0_6    SR:0.531441 CR:0.9949314785 BCR:0.9949314785
2033_0_7    SR:0.478297 CR:0.9949314785 BCR:0.9949314785
2033_0_8    SR:0.430467 CR:0.9949314785 BCR:0.9949314785
2033_0_9    SR:0.387420 CR:0.9949314785 BCR:0.9949314785
2033_0_10   SR:0.348678 CR:0.9949314785 BCR:0.9949314785
2033_0_11   SR:0.313811 CR:0.9949314785 BCR:0.9949314785
2033_0_12   SR:0.282430 CR:0.9949314785 BCR:0.9949314785
2033_0_13   SR:0.254187 CR:0.9949314785 BCR:0.9949314785
2033_0_14   SR:0.228768 CR:0.9949314785 BCR:0.9949314785
2033_0_15   SR:0.205891 CR:0.9949314785 BCR:0.9949314785
2033_0_16   SR:0.185302 CR:0.9949314785 BCR:0.9949314785
2033_0_17   SR:0.166772 CR:0.9949314785 BCR:0.9949314785
2033_0_18   SR:0.150095 CR:0.9949314785 BCR:0.9949314785
2033_0_19   SR:0.135085 CR:0.9949314785 BCR:0.9949314785
2033_0_20   SR:0.121577 CR:0.9949314785 BCR:0.9949314785
2033_0_21   SR:0.109419 CR:0.9949314785 BCR:0.9949314785
2033_0_22   SR:0.098477 CR:0.9949314785 BCR:0.9949314785
2033_0_23   SR:0.088629 CR:0.9949314785 BCR:0.9949314785
2033_0_24   SR:0.079766 CR:0.9949314785 BCR:0.9949314785
2033_0_25   SR:0.071790 CR:0.9949314785 BCR:0.9949314785
2033_0_26   SR:0.064611 CR:0.9949314785 BCR:0.9949314785
2033_0_27   SR:0.058150 CR:0.9949314785 BCR:0.9949314785
2033_0_28   SR:0.052335 CR:0.9949314785 BCR:0.9949314785
2033_0_29   SR:0.047101 CR:0.9949314785 BCR:0.9949314785
2033_0_30   SR:0.042391 CR:1.0016011398 BCR:1.0016011398
2033_0_31   SR:0.038152 CR:1.0016011218 BCR:1.0016011218
2033_0_32   SR:0.034337 CR:1.0016011218 BCR:1.0016011218
2033_0_33   SR:0.030903 CR:1.0016011218 BCR:1.0016011218
2033_0_34   SR:0.027813 CR:1.0016011218 BCR:1.0016011218
2033_0_35   SR:0.025032 CR:1.0016011218 BCR:1.0016011218
2033_0_36   SR:0.022528 CR:1.0016011218 BCR:1.0016011218
2033_0_37   SR:0.020276 CR:1.0016011218 BCR:1.0016011218
2033_0_38   SR:0.018248 CR:1.0016011218 BCR:1.0016011218
2033_0_39   SR:0.016423 CR:1.0016011218 BCR:1.0016011218
2033_0_40   SR:0.014781 CR:1.0016011218 BCR:1.0016011218
2033_0_41   SR:0.013303 CR:1.0016011218 BCR:1.0016011218
2033_0_42   SR:0.011973 CR:1.0016011218 BCR:1.0016011218
2033_0_43   SR:0.010775 CR:1.0016011218 BCR:1.0016011218
2033_0_44   SR:0.009698 CR:1.0016011218 BCR:1.0016011218
2033_0_45   SR:0.008728 CR:1.0016011218 BCR:1.0016011218
2033_0_46   SR:0.007855 CR:1.0016011218 BCR:1.0016011218
2033_0_47   SR:0.007070 CR:1.0016011218 BCR:1.0016011218
2033_0_48   SR:0.006363 CR:1.0016011218 BCR:1.0016011218
2033_0_49   SR:0.005726 CR:1.0016011218 BCR:1.0016011218
2033_0_50   SR:0.005154 CR:1.0016011218 BCR:1.0016011218
2033_0_51   SR:0.004638 CR:1.0016011218 BCR:1.0016011218
2033_0_52   SR:0.004175 CR:1.0016011218 BCR:1.0016011218
2033_0_53   SR:0.003757 CR:1.0016011218 BCR:1.0016011218
2033_0_54   SR:0.003381 CR:1.0016011218 BCR:1.0016011218
2033_0_55   SR:0.003043 CR:1.0016011218 BCR:1.0016011218
2033_0_56   SR:0.002739 CR:1.0012140901 BCR:1.0012140901
2033_0_57   SR:0.002465 CR:1.0012017638 BCR:1.0012017638
2033_0_58   SR:0.002219 CR:1.0012017638 BCR:1.0012017638
2033_0_59   SR:0.001997 CR:1.0012017638 BCR:1.0012017638
2033_0_60   SR:0.001797 CR:1.0012017638 BCR:1.0012017638
2033_0_61   SR:0.001617 CR:1.0012017638 BCR:1.0012017638
2033_0_62   SR:0.001456 CR:1.0012017638 BCR:1.0012017638
2033_0_63   SR:0.001310 CR:1.0012017638 BCR:1.0012017638
2033_0_64   SR:0.001179 CR:1.0012017638 BCR:1.0012017638
2033_0_65   SR:0.001061 CR:1.0012017638 BCR:1.0012017638
2033_0_66   SR:0.000955 CR:1.0012017638 BCR:1.0012017638
2033_0_67   SR:0.000860 CR:1.0012017638 BCR:1.0012017638
2033_0_68   SR:0.000774 CR:1.0012017638 BCR:1.0012017638
2033_0_69   SR:0.000696 CR:1.0012017638 BCR:1.0012017638
2033_0_70   SR:0.000627 CR:1.0012015568 BCR:1.0012015568
2033_0_71   SR:0.000564 CR:1.0012015568 BCR:1.0012015568
2033_0_72   SR:0.000508 CR:1.0012015568 BCR:1.0012015568
2033_0_73   SR:0.000457 CR:1.0012015568 BCR:1.0012015568
2033_0_74   SR:0.000411 CR:1.0012015568 BCR:1.0012015568
2033_0_75   SR:0.000370 CR:1.0012015568 BCR:1.0012015568
2033_0_76   SR:0.000333 CR:1.0012015568 BCR:1.0012015568
2033_0_77   SR:0.000300 CR:1.0012015568 BCR:1.0012015568
2033_0_78   SR:0.000270 CR:1.0012015568 BCR:1.0012015568
2033_0_79   SR:0.000243 CR:1.0012015568 BCR:1.0012015568
2033_0_80   SR:0.000218 CR:1.0011862406 BCR:1.0011862406
2033_0_81   SR:0.000197 CR:1.0011818544 BCR:1.0011818544
2033_0_82   SR:0.000177 CR:1.0011818508 BCR:1.0011818508
2033_0_83   SR:0.000159 CR:1.0011818508 BCR:1.0011818508
2033_0_84   SR:0.000143 CR:1.0011818508 BCR:1.0011818508
2033_0_85   SR:0.000129 CR:1.0011818508 BCR:1.0011818508
2033_0_86   SR:0.000116 CR:1.0011818508 BCR:1.0011818508
2033_0_87   SR:0.000104 CR:1.0011818508 BCR:1.0011818508
2033_0_88   SR:0.000094 CR:1.0011818508 BCR:1.0011818508
2033_0_89   SR:0.000085 CR:1.0011814301 BCR:1.0011814301
2033_0_90   SR:0.000076 CR:1.0011814301 BCR:1.0011814301
2033_0_91   SR:0.000069 CR:1.0011814301 BCR:1.0011814301
2033_0_92   SR:0.000062 CR:1.0011814301 BCR:1.0011814301
2033_0_93   SR:0.000056 CR:1.0011814301 BCR:1.0011814301
2033_0_94   SR:0.000050 CR:1.0011814301 BCR:1.0011814301
2033_0_95   SR:0.000045 CR:1.0011814301 BCR:1.0011814301
2033_0_96   SR:0.000040 CR:1.0011814301 BCR:1.0011814301
2033_0_97   SR:0.000036 CR:1.0011814301 BCR:1.0011814301
2033_0_98   SR:0.000033 CR:1.0011814301 BCR:1.0011814301
2033_0_99   SR:0.000030 CR:1.0011814301 BCR:1.0011814301
2033_0_100  SR:0.000027 CR:1.0011814301 BCR:1.0011814301
2033_0_101  SR:0.000024 CR:1.0011814301 BCR:1.0011814301
2033_0_102  SR:0.000022 CR:1.0011814301 BCR:1.0011814301
2033_0_103  SR:0.000019 CR:1.0011809497 BCR:1.0011809497
2033_0_104  SR:0.000017 CR:1.0011809461 BCR:1.0011809461
2033_0_105  SR:0.000016 CR:1.0011808680 BCR:1.0011808680
2033_0_106  SR:0.000014 CR:1.0011808680 BCR:1.0011808680
2033_0_107  SR:0.000013 CR:1.0011808654 BCR:1.0011808654
2033_0_108  SR:0.000011 CR:1.0011808654 BCR:1.0011808654
2033_0_109  SR:0.000010 CR:1.0011808654 BCR:1.0011808654
2033_0_110  SR:0.000009 CR:1.0011808562 BCR:1.0011808562
PRODUCER FINAL COMPLIANCE DELTA 0.001181
Target GHG Offset Mg 363966, Actual GHG Offset Mg 363405
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.862936
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.071189
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.065875
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.862936 / 0.670832 (DELTA:0.192104)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.071189 / 0.263293 (DELTA:0.192104)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013175 (DELTA:0.013175)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065875 / 0.052700 (DELTA:0.013175)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64043 / $64043 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59203 / $59203 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75981 / $75981 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64243 / $64243 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64043 / $64043 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59203 / $59203 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75981 / $75981 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64243 / $64243 R:1.000000

cross subsidized price / cost ALT BEV                                 $64050 / $64050 R:1.000000
cross subsidized price / cost ALT ICE                                 $61625 / $61625 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63674 / $63674 R:1.000000
cross subsidized price / cost ALT pickup                              $64332 / $64332 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62936 / $62936 R:1.000000

2033_0_0  SCORE:0.003608, CE:0.192104, 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=1 Nissan
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 0.844728, 0.844728, 0.000000, 0.844728->0.836280
2033_1_0    SR:1.000000 CR:1.0099087413 BCR:1.0099087413
2033_1_1    SR:0.900000 CR:1.0099087319 BCR:1.0099087319
2033_1_2    SR:0.810000 CR:1.0099087319 BCR:1.0099087319
2033_1_3    SR:0.729000 CR:1.0099087319 BCR:1.0099087319
2033_1_4    SR:0.656100 CR:1.0099087319 BCR:1.0099087319
2033_1_5    SR:0.590490 CR:1.0099087319 BCR:1.0099087319
2033_1_6    SR:0.531441 CR:1.0099087319 BCR:1.0099087319
2033_1_7    SR:0.478297 CR:1.0099087319 BCR:1.0099087319
2033_1_8    SR:0.430467 CR:1.0099087319 BCR:1.0099087319
2033_1_9    SR:0.387420 CR:1.0099087319 BCR:1.0099087319
2033_1_10   SR:0.348678 CR:1.0099087319 BCR:1.0099087319
2033_1_11   SR:0.313811 CR:1.0099087319 BCR:1.0099087319
2033_1_12   SR:0.282430 CR:1.0099087319 BCR:1.0099087319
2033_1_13   SR:0.254187 CR:1.0099087319 BCR:1.0099087319
2033_1_14   SR:0.228768 CR:1.0099087319 BCR:1.0099087319
2033_1_15   SR:0.205891 CR:1.0099087319 BCR:1.0099087319
2033_1_16   SR:0.185302 CR:1.0099087319 BCR:1.0099087319
2033_1_17   SR:0.166772 CR:1.0099087319 BCR:1.0099087319
2033_1_18   SR:0.150095 CR:1.0099087319 BCR:1.0099087319
2033_1_19   SR:0.135085 CR:1.0099087319 BCR:1.0099087319
2033_1_20   SR:0.121577 CR:1.0099087319 BCR:1.0099087319
2033_1_21   SR:0.109419 CR:1.0099087319 BCR:1.0099087319
2033_1_22   SR:0.098477 CR:1.0099087319 BCR:1.0099087319
2033_1_23   SR:0.088629 CR:1.0099087319 BCR:1.0099087319
2033_1_24   SR:0.079766 CR:1.0099087319 BCR:1.0099087319
2033_1_25   SR:0.071790 CR:1.0099087319 BCR:1.0099087319
2033_1_26   SR:0.064611 CR:1.0099087319 BCR:1.0099087319
2033_1_27   SR:0.058150 CR:1.0099087319 BCR:1.0099087319
2033_1_28   SR:0.052335 CR:1.0099087319 BCR:1.0099087319
2033_1_29   SR:0.047101 CR:1.0099087319 BCR:1.0099087319
2033_1_30   SR:0.042391 CR:1.0099087319 BCR:1.0099087319
2033_1_31   SR:0.038152 CR:1.0099087319 BCR:1.0099087319
2033_1_32   SR:0.034337 CR:1.0099087319 BCR:1.0099087319
2033_1_33   SR:0.030903 CR:1.0099087319 BCR:1.0099087319
2033_1_34   SR:0.027813 CR:1.0099087319 BCR:1.0099087319
2033_1_35   SR:0.025032 CR:1.0099087319 BCR:1.0099087319
2033_1_36   SR:0.022528 CR:1.0099087319 BCR:1.0099087319
2033_1_37   SR:0.020276 CR:1.0099087319 BCR:1.0099087319
2033_1_38   SR:0.018248 CR:1.0099087319 BCR:1.0099087319
2033_1_39   SR:0.016423 CR:1.0099087319 BCR:1.0099087319
2033_1_40   SR:0.014781 CR:1.0099087319 BCR:1.0099087319
2033_1_41   SR:0.013303 CR:1.0099087319 BCR:1.0099087319
2033_1_42   SR:0.011973 CR:1.0099087319 BCR:1.0099087319
2033_1_43   SR:0.010775 CR:1.0099087319 BCR:1.0099087319
2033_1_44   SR:0.009698 CR:1.0099087319 BCR:1.0099087319
2033_1_45   SR:0.008728 CR:1.0099087319 BCR:1.0099087319
2033_1_46   SR:0.007855 CR:1.0099087319 BCR:1.0099087319
2033_1_47   SR:0.007070 CR:1.0099087319 BCR:1.0099087319
2033_1_48   SR:0.006363 CR:1.0099087319 BCR:1.0099087319
2033_1_49   SR:0.005726 CR:1.0099087319 BCR:1.0099087319
2033_1_50   SR:0.005154 CR:1.0099087319 BCR:1.0099087319
2033_1_51   SR:0.004638 CR:1.0099087319 BCR:1.0099087319
2033_1_52   SR:0.004175 CR:1.0099087319 BCR:1.0099087319
2033_1_53   SR:0.003757 CR:1.0099087319 BCR:1.0099087319
2033_1_54   SR:0.003381 CR:1.0099087319 BCR:1.0099087319
2033_1_55   SR:0.003043 CR:1.0099087319 BCR:1.0099087319
2033_1_56   SR:0.002739 CR:1.0099087319 BCR:1.0099087319
2033_1_57   SR:0.002465 CR:1.0099087319 BCR:1.0099087319
2033_1_58   SR:0.002219 CR:1.0099087319 BCR:1.0099087319
2033_1_59   SR:0.001997 CR:1.0099087319 BCR:1.0099087319
2033_1_60   SR:0.001797 CR:1.0099087319 BCR:1.0099087319
2033_1_61   SR:0.001617 CR:1.0099087319 BCR:1.0099087319
2033_1_62   SR:0.001456 CR:1.0099087319 BCR:1.0099087319
2033_1_63   SR:0.001310 CR:1.0099087319 BCR:1.0099087319
2033_1_64   SR:0.001179 CR:1.0099087319 BCR:1.0099087319
2033_1_65   SR:0.001061 CR:1.0099087319 BCR:1.0099087319
2033_1_66   SR:0.000955 CR:1.0099087319 BCR:1.0099087319
2033_1_67   SR:0.000860 CR:1.0099087319 BCR:1.0099087319
2033_1_68   SR:0.000774 CR:1.0099087319 BCR:1.0099087319
2033_1_69   SR:0.000696 CR:1.0099087319 BCR:1.0099087319
2033_1_70   SR:0.000627 CR:1.0099087319 BCR:1.0099087319
2033_1_71   SR:0.000564 CR:1.0099087319 BCR:1.0099087319
2033_1_72   SR:0.000508 CR:1.0099087319 BCR:1.0099087319
2033_1_73   SR:0.000457 CR:1.0099087319 BCR:1.0099087319
2033_1_74   SR:0.000411 CR:1.0099087319 BCR:1.0099087319
2033_1_75   SR:0.000370 CR:1.0099087319 BCR:1.0099087319
2033_1_76   SR:0.000333 CR:1.0099087319 BCR:1.0099087319
2033_1_77   SR:0.000300 CR:1.0099087319 BCR:1.0099087319
2033_1_78   SR:0.000270 CR:1.0099087319 BCR:1.0099087319
2033_1_79   SR:0.000243 CR:1.0099087319 BCR:1.0099087319
2033_1_80   SR:0.000218 CR:1.0099087319 BCR:1.0099087319
2033_1_81   SR:0.000197 CR:1.0099087319 BCR:1.0099087319
2033_1_82   SR:0.000177 CR:1.0099087319 BCR:1.0099087319
2033_1_83   SR:0.000159 CR:1.0099087319 BCR:1.0099087319
2033_1_84   SR:0.000143 CR:1.0099087319 BCR:1.0099087319
2033_1_85   SR:0.000129 CR:1.0099087319 BCR:1.0099087319
2033_1_86   SR:0.000116 CR:1.0099087319 BCR:1.0099087319
2033_1_87   SR:0.000104 CR:1.0099087319 BCR:1.0099087319
2033_1_88   SR:0.000094 CR:1.0099087319 BCR:1.0099087319
2033_1_89   SR:0.000085 CR:1.0099087319 BCR:1.0099087319
2033_1_90   SR:0.000076 CR:1.0099087319 BCR:1.0099087319
2033_1_91   SR:0.000069 CR:1.0099087319 BCR:1.0099087319
2033_1_92   SR:0.000062 CR:1.0099087319 BCR:1.0099087319
2033_1_93   SR:0.000056 CR:1.0099087319 BCR:1.0099087319
2033_1_94   SR:0.000050 CR:1.0099087319 BCR:1.0099087319
2033_1_95   SR:0.000045 CR:1.0099087319 BCR:1.0099087319
2033_1_96   SR:0.000040 CR:1.0099087319 BCR:1.0099087319
2033_1_97   SR:0.000036 CR:1.0099087319 BCR:1.0099087319
2033_1_98   SR:0.000033 CR:1.0099087319 BCR:1.0099087319
2033_1_99   SR:0.000030 CR:1.0099087319 BCR:1.0099087319
2033_1_100  SR:0.000027 CR:1.0099087319 BCR:1.0099087319
2033_1_101  SR:0.000024 CR:1.0099087319 BCR:1.0099087319
2033_1_102  SR:0.000022 CR:1.0099087319 BCR:1.0099087319
2033_1_103  SR:0.000019 CR:1.0099087319 BCR:1.0099087319
2033_1_104  SR:0.000017 CR:1.0099087319 BCR:1.0099087319
2033_1_105  SR:0.000016 CR:1.0099087319 BCR:1.0099087319
2033_1_106  SR:0.000014 CR:1.0099087319 BCR:1.0099087319
2033_1_107  SR:0.000013 CR:1.0099087319 BCR:1.0099087319
2033_1_108  SR:0.000011 CR:1.0099087319 BCR:1.0099087319
2033_1_109  SR:0.000010 CR:1.0099087319 BCR:1.0099087319
2033_1_110  SR:0.000009 CR:1.0099087319 BCR:1.0099087319
PRODUCER FINAL COMPLIANCE DELTA 0.009909
Target GHG Offset Mg 363966, Actual GHG Offset Mg 359244
Target Compliance Ratio 1.010, Actual Compliance Ratio 1.010
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.845133
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.088993
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.065875
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.845133 / 0.670832 (DELTA:0.174301)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.088993 / 0.263293 (DELTA:0.174301)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065875 / 0.065875 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64043 / $64043 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60888 / $60888 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75981 / $75981 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64243 / $64243 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64043 / $64043 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60888 / $60888 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75981 / $75981 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64243 / $64243 R:1.000000

cross subsidized price / cost ALT BEV                                 $64050 / $64050 R:1.000000
cross subsidized price / cost ALT ICE                                 $62315 / $62315 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63742 / $63742 R:1.000000
cross subsidized price / cost ALT pickup                              $64332 / $64332 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63225 / $63225 R:1.000000

2033_1_1  SCORE:0.000000, CE:0.174301, 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 Nissan
2034_0_0    SR:1.000000 CR:0.9997984238 BCR:0.9997984238
2034_0_1    SR:0.900000 CR:0.9997984238 BCR:0.9997984238
2034_0_2    SR:0.810000 CR:0.9997984238 BCR:0.9997984238
2034_0_3    SR:0.729000 CR:0.9997984238 BCR:0.9997984238
2034_0_4    SR:0.656100 CR:0.9997984238 BCR:0.9997984238
2034_0_5    SR:0.590490 CR:0.9997984238 BCR:0.9997984238
2034_0_6    SR:0.531441 CR:0.9997984238 BCR:0.9997984238
2034_0_7    SR:0.478297 CR:0.9997984238 BCR:0.9997984238
2034_0_8    SR:0.430467 CR:0.9997984238 BCR:0.9997984238
2034_0_9    SR:0.387420 CR:0.9997984238 BCR:0.9997984238
2034_0_10   SR:0.348678 CR:0.9997984238 BCR:0.9997984238
2034_0_11   SR:0.313811 CR:0.9997984238 BCR:0.9997984238
2034_0_12   SR:0.282430 CR:0.9997984238 BCR:0.9997984238
2034_0_13   SR:0.254187 CR:0.9997984238 BCR:0.9997984238
2034_0_14   SR:0.228768 CR:0.9997984238 BCR:0.9997984238
2034_0_15   SR:0.205891 CR:0.9997984238 BCR:0.9997984238
2034_0_16   SR:0.185302 CR:0.9997984238 BCR:0.9997984238
2034_0_17   SR:0.166772 CR:0.9997984238 BCR:0.9997984238
2034_0_18   SR:0.150095 CR:0.9997984238 BCR:0.9997984238
2034_0_19   SR:0.135085 CR:0.9997984238 BCR:0.9997984238
2034_0_20   SR:0.121577 CR:0.9997984238 BCR:0.9997984238
2034_0_21   SR:0.109419 CR:0.9997984238 BCR:0.9997984238
2034_0_22   SR:0.098477 CR:0.9997984238 BCR:0.9997984238
2034_0_23   SR:0.088629 CR:0.9997984238 BCR:0.9997984238
2034_0_24   SR:0.079766 CR:0.9997984238 BCR:0.9997984238
2034_0_25   SR:0.071790 CR:0.9997984238 BCR:0.9997984238
2034_0_26   SR:0.064611 CR:0.9997984238 BCR:0.9997984238
2034_0_27   SR:0.058150 CR:0.9997984238 BCR:0.9997984238
2034_0_28   SR:0.052335 CR:0.9997984238 BCR:0.9997984238
2034_0_29   SR:0.047101 CR:0.9997984238 BCR:0.9997984238
2034_0_30   SR:0.042391 CR:0.9997984238 BCR:0.9997984238
2034_0_31   SR:0.038152 CR:0.9997984238 BCR:0.9997984238
2034_0_32   SR:0.034337 CR:0.9997984238 BCR:0.9997984238
2034_0_33   SR:0.030903 CR:0.9997984238 BCR:0.9997984238
2034_0_34   SR:0.027813 CR:0.9997984238 BCR:0.9997984238
2034_0_35   SR:0.025032 CR:0.9997984238 BCR:0.9997984238
2034_0_36   SR:0.022528 CR:0.9997984238 BCR:0.9997984238
2034_0_37   SR:0.020276 CR:1.0001931257 BCR:1.0001931257
2034_0_38   SR:0.018248 CR:1.0001930379 BCR:1.0001930379
2034_0_39   SR:0.016423 CR:1.0001930094 BCR:1.0001930094
2034_0_40   SR:0.014781 CR:1.0001930094 BCR:1.0001930094
2034_0_41   SR:0.013303 CR:1.0001930094 BCR:1.0001930094
2034_0_42   SR:0.011973 CR:1.0001930094 BCR:1.0001930094
2034_0_43   SR:0.010775 CR:1.0001930094 BCR:1.0001930094
2034_0_44   SR:0.009698 CR:1.0001930094 BCR:1.0001930094
2034_0_45   SR:0.008728 CR:1.0001930094 BCR:1.0001930094
2034_0_46   SR:0.007855 CR:1.0001930094 BCR:1.0001930094
2034_0_47   SR:0.007070 CR:1.0001930094 BCR:1.0001930094
2034_0_48   SR:0.006363 CR:1.0001930094 BCR:1.0001930094
2034_0_49   SR:0.005726 CR:1.0001930094 BCR:1.0001930094
2034_0_50   SR:0.005154 CR:1.0001930094 BCR:1.0001930094
2034_0_51   SR:0.004638 CR:1.0001930094 BCR:1.0001930094
2034_0_52   SR:0.004175 CR:1.0001930094 BCR:1.0001930094
2034_0_53   SR:0.003757 CR:1.0001930094 BCR:1.0001930094
2034_0_54   SR:0.003381 CR:1.0001930094 BCR:1.0001930094
2034_0_55   SR:0.003043 CR:1.0001930094 BCR:1.0001930094
2034_0_56   SR:0.002739 CR:1.0001930094 BCR:1.0001930094
2034_0_57   SR:0.002465 CR:1.0001930094 BCR:1.0001930094
2034_0_58   SR:0.002219 CR:1.0001930094 BCR:1.0001930094
2034_0_59   SR:0.001997 CR:1.0001930094 BCR:1.0001930094
2034_0_60   SR:0.001797 CR:1.0001930094 BCR:1.0001930094
2034_0_61   SR:0.001617 CR:1.0001930094 BCR:1.0001930094
2034_0_62   SR:0.001456 CR:1.0001930094 BCR:1.0001930094
2034_0_63   SR:0.001310 CR:1.0000098406 BCR:1.0000098406
2034_0_64   SR:0.001179 CR:1.0000098358 BCR:1.0000098358
2034_0_65   SR:0.001061 CR:1.0000098358 BCR:1.0000098358
2034_0_66   SR:0.000955 CR:1.0000098358 BCR:1.0000098358
2034_0_67   SR:0.000860 CR:1.0000098358 BCR:1.0000098358
2034_0_68   SR:0.000774 CR:1.0000098358 BCR:1.0000098358
2034_0_69   SR:0.000696 CR:1.0000098358 BCR:1.0000098358
2034_0_70   SR:0.000627 CR:1.0000098358 BCR:1.0000098358
2034_0_71   SR:0.000564 CR:1.0000098358 BCR:1.0000098358
2034_0_72   SR:0.000508 CR:1.0000098358 BCR:1.0000098358
2034_0_73   SR:0.000457 CR:1.0000098358 BCR:1.0000098358
2034_0_74   SR:0.000411 CR:1.0000098358 BCR:1.0000098358
2034_0_75   SR:0.000370 CR:1.0000098358 BCR:1.0000098358
2034_0_76   SR:0.000333 CR:1.0000098358 BCR:1.0000098358
2034_0_77   SR:0.000300 CR:1.0000098358 BCR:1.0000098358
2034_0_78   SR:0.000270 CR:1.0000098358 BCR:1.0000098358
2034_0_79   SR:0.000243 CR:1.0000098358 BCR:1.0000098358
2034_0_80   SR:0.000218 CR:1.0000098358 BCR:1.0000098358
2034_0_81   SR:0.000197 CR:1.0000098358 BCR:1.0000098358
2034_0_82   SR:0.000177 CR:1.0000098358 BCR:1.0000098358
2034_0_83   SR:0.000159 CR:1.0000098358 BCR:1.0000098358
2034_0_84   SR:0.000143 CR:1.0000098358 BCR:1.0000098358
2034_0_85   SR:0.000129 CR:1.0000098358 BCR:1.0000098358
2034_0_86   SR:0.000116 CR:1.0000098358 BCR:1.0000098358
2034_0_87   SR:0.000104 CR:1.0000098358 BCR:1.0000098358
2034_0_88   SR:0.000094 CR:1.0000098358 BCR:1.0000098358
2034_0_89   SR:0.000085 CR:1.0000098358 BCR:1.0000098358
2034_0_90   SR:0.000076 CR:1.0000098358 BCR:1.0000098358
2034_0_91   SR:0.000069 CR:1.0000098358 BCR:1.0000098358
2034_0_92   SR:0.000062 CR:1.0000098358 BCR:1.0000098358
2034_0_93   SR:0.000056 CR:1.0000098358 BCR:1.0000098358
2034_0_94   SR:0.000050 CR:1.0000098358 BCR:1.0000098358
2034_0_95   SR:0.000045 CR:1.0000098358 BCR:1.0000098358
2034_0_96   SR:0.000040 CR:1.0000098358 BCR:1.0000098358
2034_0_97   SR:0.000036 CR:1.0000098358 BCR:1.0000098358
2034_0_98   SR:0.000033 CR:1.0000098358 BCR:1.0000098358
2034_0_99   SR:0.000030 CR:1.0000098358 BCR:1.0000098358
2034_0_100  SR:0.000027 CR:1.0000098358 BCR:1.0000098358
2034_0_101  SR:0.000024 CR:1.0000098358 BCR:1.0000098358
2034_0_102  SR:0.000022 CR:1.0000098358 BCR:1.0000098358
2034_0_103  SR:0.000019 CR:1.0000098358 BCR:1.0000098358
2034_0_104  SR:0.000017 CR:1.0000098358 BCR:1.0000098358
2034_0_105  SR:0.000016 CR:1.0000098358 BCR:1.0000098358
2034_0_106  SR:0.000014 CR:1.0000098358 BCR:1.0000098358
2034_0_107  SR:0.000013 CR:1.0000098358 BCR:1.0000098358
2034_0_108  SR:0.000011 CR:1.0000098358 BCR:1.0000098358
2034_0_109  SR:0.000010 CR:1.0000098358 BCR:1.0000098358
2034_0_110  SR:0.000009 CR:1.0000098358 BCR:1.0000098358
PRODUCER FINAL COMPLIANCE DELTA 0.000010
Target GHG Offset Mg 368429, Actual GHG Offset Mg 368424
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.851623
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.082189
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.066188
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.851623 / 0.658087 (DELTA:0.193536)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.082189 / 0.275725 (DELTA:0.193536)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013238 (DELTA:0.013238)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066188 / 0.052950 (DELTA:0.013238)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63888 / $63888 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60816 / $60816 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75783 / $75783 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64166 / $64166 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63888 / $63888 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60816 / $60816 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75783 / $75783 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64166 / $64166 R:1.000000

cross subsidized price / cost ALT BEV                                 $63894 / $63894 R:1.000000
cross subsidized price / cost ALT ICE                                 $62310 / $62310 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63617 / $63617 R:1.000000
cross subsidized price / cost ALT pickup                              $64253 / $64253 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63213 / $63213 R:1.000000

2034_0_0  SCORE:0.003625, CE:0.193536, 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 Nissan
2035_0_0    SR:1.000000 CR:0.9952732983 BCR:0.9952732983
2035_0_1    SR:0.900000 CR:0.9952732983 BCR:0.9952732983
2035_0_2    SR:0.810000 CR:0.9952732983 BCR:0.9952732983
2035_0_3    SR:0.729000 CR:0.9952732983 BCR:0.9952732983
2035_0_4    SR:0.656100 CR:0.9952732983 BCR:0.9952732983
2035_0_5    SR:0.590490 CR:0.9952732983 BCR:0.9952732983
2035_0_6    SR:0.531441 CR:0.9952732983 BCR:0.9952732983
2035_0_7    SR:0.478297 CR:0.9952732983 BCR:0.9952732983
2035_0_8    SR:0.430467 CR:0.9952732983 BCR:0.9952732983
2035_0_9    SR:0.387420 CR:0.9952732983 BCR:0.9952732983
2035_0_10   SR:0.348678 CR:0.9952732983 BCR:0.9952732983
2035_0_11   SR:0.313811 CR:0.9952732983 BCR:0.9952732983
2035_0_12   SR:0.282430 CR:0.9952732983 BCR:0.9952732983
2035_0_13   SR:0.254187 CR:0.9952732983 BCR:0.9952732983
2035_0_14   SR:0.228768 CR:0.9952732983 BCR:0.9952732983
2035_0_15   SR:0.205891 CR:0.9952732983 BCR:0.9952732983
2035_0_16   SR:0.185302 CR:1.0004722963 BCR:1.0004722963
2035_0_17   SR:0.166772 CR:1.0004722754 BCR:1.0004722754
2035_0_18   SR:0.150095 CR:1.0000515330 BCR:1.0000515330
2035_0_19   SR:0.135085 CR:1.0000515330 BCR:1.0000515330
2035_0_20   SR:0.121577 CR:1.0000488288 BCR:1.0000488288
2035_0_21   SR:0.109419 CR:1.0000488288 BCR:1.0000488288
2035_0_22   SR:0.098477 CR:1.0000488288 BCR:1.0000488288
2035_0_23   SR:0.088629 CR:1.0000488288 BCR:1.0000488288
2035_0_24   SR:0.079766 CR:1.0000174856 BCR:1.0000174856
2035_0_25   SR:0.071790 CR:1.0000174856 BCR:1.0000174856
2035_0_26   SR:0.064611 CR:1.0000174856 BCR:1.0000174856
2035_0_27   SR:0.058150 CR:1.0000174856 BCR:1.0000174856
2035_0_28   SR:0.052335 CR:1.0000174856 BCR:1.0000174856
2035_0_29   SR:0.047101 CR:1.0000174856 BCR:1.0000174856
2035_0_30   SR:0.042391 CR:1.0000174856 BCR:1.0000174856
2035_0_31   SR:0.038152 CR:1.0000174856 BCR:1.0000174856
2035_0_32   SR:0.034337 CR:1.0000174856 BCR:1.0000174856
2035_0_33   SR:0.030903 CR:1.0000174856 BCR:1.0000174856
2035_0_34   SR:0.027813 CR:1.0000174856 BCR:1.0000174856
2035_0_35   SR:0.025032 CR:1.0000174856 BCR:1.0000174856
2035_0_36   SR:0.022528 CR:1.0000174856 BCR:1.0000174856
2035_0_37   SR:0.020276 CR:1.0000017556 BCR:1.0000017556
2035_0_38   SR:0.018248 CR:1.0000017556 BCR:1.0000017556
2035_0_39   SR:0.016423 CR:1.0000017556 BCR:1.0000017556
2035_0_40   SR:0.014781 CR:1.0000017556 BCR:1.0000017556
2035_0_41   SR:0.013303 CR:1.0000017556 BCR:1.0000017556
2035_0_42   SR:0.011973 CR:1.0000017556 BCR:1.0000017556
2035_0_43   SR:0.010775 CR:1.0000017556 BCR:1.0000017556
2035_0_44   SR:0.009698 CR:1.0000017556 BCR:1.0000017556
2035_0_45   SR:0.008728 CR:1.0000017556 BCR:1.0000017556
2035_0_46   SR:0.007855 CR:1.0000017556 BCR:1.0000017556
2035_0_47   SR:0.007070 CR:1.0000017556 BCR:1.0000017556
2035_0_48   SR:0.006363 CR:1.0000014714 BCR:1.0000014714
2035_0_49   SR:0.005726 CR:1.0000014714 BCR:1.0000014714
2035_0_50   SR:0.005154 CR:1.0000014714 BCR:1.0000014714
2035_0_51   SR:0.004638 CR:1.0000014714 BCR:1.0000014714
2035_0_52   SR:0.004175 CR:1.0000014714 BCR:1.0000014714
2035_0_53   SR:0.003757 CR:1.0000014714 BCR:1.0000014714
2035_0_54   SR:0.003381 CR:1.0000014714 BCR:1.0000014714
2035_0_55   SR:0.003043 CR:1.0000014714 BCR:1.0000014714
2035_0_56   SR:0.002739 CR:1.0000006272 BCR:1.0000006272
2035_0_57   SR:0.002465 CR:1.0000006272 BCR:1.0000006272
2035_0_58   SR:0.002219 CR:1.0000001061 BCR:1.0000001061
2035_0_59   SR:0.001997 CR:1.0000001061 BCR:1.0000001061
2035_0_60   SR:0.001797 CR:1.0000001061 BCR:1.0000001061
2035_0_61   SR:0.001617 CR:1.0000001061 BCR:1.0000001061
2035_0_62   SR:0.001456 CR:1.0000001061 BCR:1.0000001061
2035_0_63   SR:0.001310 CR:1.0000001061 BCR:1.0000001061
2035_0_64   SR:0.001179 CR:1.0000001061 BCR:1.0000001061
2035_0_65   SR:0.001061 CR:1.0000001061 BCR:1.0000001061
2035_0_66   SR:0.000955 CR:1.0000001061 BCR:1.0000001061
2035_0_67   SR:0.000860 CR:1.0000001061 BCR:1.0000001061
2035_0_68   SR:0.000774 CR:1.0000001061 BCR:1.0000001061
2035_0_69   SR:0.000696 CR:1.0000001061 BCR:1.0000001061
2035_0_70   SR:0.000627 CR:1.0000001061 BCR:1.0000001061
2035_0_71   SR:0.000564 CR:1.0000001061 BCR:1.0000001061
2035_0_72   SR:0.000508 CR:1.0000001061 BCR:1.0000001061
2035_0_73   SR:0.000457 CR:1.0000001061 BCR:1.0000001061
2035_0_74   SR:0.000411 CR:1.0000001061 BCR:1.0000001061
2035_0_75   SR:0.000370 CR:1.0000001061 BCR:1.0000001061
2035_0_76   SR:0.000333 CR:1.0000001061 BCR:1.0000001061
2035_0_77   SR:0.000300 CR:1.0000001061 BCR:1.0000001061
2035_0_78   SR:0.000270 CR:1.0000001061 BCR:1.0000001061
2035_0_79   SR:0.000243 CR:1.0000000413 BCR:1.0000000413
2035_0_80   SR:0.000218 CR:1.0000000413 BCR:1.0000000413
2035_0_81   SR:0.000197 CR:1.0000000413 BCR:1.0000000413
2035_0_82   SR:0.000177 CR:1.0000000413 BCR:1.0000000413
2035_0_83   SR:0.000159 CR:1.0000000413 BCR:1.0000000413
2035_0_84   SR:0.000143 CR:1.0000000413 BCR:1.0000000413
2035_0_85   SR:0.000129 CR:1.0000000413 BCR:1.0000000413
2035_0_86   SR:0.000116 CR:1.0000000413 BCR:1.0000000413
2035_0_87   SR:0.000104 CR:1.0000000413 BCR:1.0000000413
2035_0_88   SR:0.000094 CR:1.0000000099 BCR:1.0000000099
2035_0_89   SR:0.000085 CR:1.0000000028 BCR:1.0000000028
2035_0_90   SR:0.000076 CR:1.0000000028 BCR:1.0000000028
2035_0_91   SR:0.000069 CR:1.0000000028 BCR:1.0000000028
2035_0_92   SR:0.000062 CR:1.0000000028 BCR:1.0000000028
2035_0_93   SR:0.000056 CR:1.0000000028 BCR:1.0000000028
2035_0_94   SR:0.000050 CR:1.0000000028 BCR:1.0000000028
2035_0_95   SR:0.000045 CR:1.0000000028 BCR:1.0000000028
2035_0_96   SR:0.000040 CR:1.0000000028 BCR:1.0000000028
2035_0_97   SR:0.000036 CR:1.0000000028 BCR:1.0000000028
2035_0_98   SR:0.000033 CR:1.0000000028 BCR:1.0000000028
2035_0_99   SR:0.000030 CR:1.0000000028 BCR:1.0000000028
2035_0_100  SR:0.000027 CR:1.0000000028 BCR:1.0000000028
2035_0_101  SR:0.000024 CR:1.0000000028 BCR:1.0000000028
2035_0_102  SR:0.000022 CR:1.0000000028 BCR:1.0000000028
2035_0_103  SR:0.000019 CR:1.0000000028 BCR:1.0000000028
2035_0_104  SR:0.000017 CR:1.0000000028 BCR:1.0000000028
2035_0_105  SR:0.000016 CR:1.0000000028 BCR:1.0000000028
2035_0_106  SR:0.000014 CR:1.0000000028 BCR:1.0000000028
2035_0_107  SR:0.000013 CR:1.0000000028 BCR:1.0000000028
2035_0_108  SR:0.000011 CR:1.0000000028 BCR:1.0000000028
2035_0_109  SR:0.000010 CR:1.0000000028 BCR:1.0000000028
2035_0_110  SR:0.000009 CR:1.0000000028 BCR:1.0000000028
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 360132, Actual GHG Offset Mg 360132
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.860283
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.073334
2035 producer_abs_share_frac_pickup.BEV           = 0.000006
2035 producer_abs_share_frac_pickup.ICE           = 0.066376
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               = 0.860283 / 0.664723 (DELTA:0.195561)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.073334 / 0.268895 (DELTA:0.195561)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000006 / 0.013276 (DELTA:0.013270)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066376 / 0.053106 (DELTA:0.013270)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63741 / $63741 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59074 / $59074 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75596 / $75596 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62399 / $62399 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63741 / $63741 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59074 / $59074 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75596 / $75596 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62399 / $62399 R:1.000000

cross subsidized price / cost ALT BEV                                 $63747 / $63747 R:1.000000
cross subsidized price / cost ALT ICE                                 $60654 / $60654 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63375 / $63375 R:1.000000
cross subsidized price / cost ALT pickup                              $62480 / $62480 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62572 / $62572 R:1.000000

2035_0_0  SCORE:0.003634, CE:0.195561, 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 Pass 1: Manufacturer=Stellantis
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2022  Iteration=0 Stellantis
2022_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2022_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2022_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2022_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2022_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2022_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2022_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2022_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2022_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2022_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2022_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2022_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2022_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2022_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2022_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2022_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2022_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2022_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2022_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2022_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2022_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2022_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2022_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2022_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2022_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2022_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2022_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2022_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2022_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2022_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2022_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2022_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2022_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2022_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2022_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2022_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2022_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2022_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2022_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2022_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2022_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2022_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2022_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2022_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2022_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2022_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2022_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2022_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2022_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2022_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2022_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2022_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2022_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2022_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2022_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2022_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2022_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2022_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2022_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2022_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2022_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2022_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2022_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2022_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2022_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2022_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2022_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2022_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2022_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2022_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2022_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2022_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2022_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2022_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2022_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2022_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2022_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2022_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2022_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2022_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2022_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2022_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2022_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2022_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2022_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2022_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2022_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2022_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2022_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2022_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2022_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2022_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2022_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2022_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2022_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2022_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2022_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2022_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2022_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2022_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2022_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2022_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2022_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2022_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2022_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2022_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2022_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2022_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2022_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2022_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2022_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1172109, Actual GHG Offset Mg 1172108
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.221995
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.778005
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60641 / $60641 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66464 / $66464 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60641 / $60641 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66464 / $66464 R:1.000000

cross subsidized price / cost ALT ICE                                 $65172 / $65172 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60641 / $60641 R:1.000000
cross subsidized price / cost ALT pickup                              $66464 / $66464 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65172 / $65172 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2023  Iteration=0 Stellantis
2023_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2023_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2023_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2023_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2023_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2023_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2023_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2023_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2023_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2023_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2023_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2023_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2023_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2023_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2023_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2023_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2023_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2023_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2023_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2023_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2023_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2023_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2023_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2023_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2023_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2023_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2023_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2023_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2023_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2023_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2023_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2023_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2023_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2023_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2023_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2023_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2023_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2023_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2023_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2023_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2023_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2023_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2023_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2023_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2023_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2023_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2023_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2023_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2023_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2023_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2023_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2023_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2023_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2023_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2023_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2023_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2023_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2023_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2023_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2023_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2023_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2023_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2023_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2023_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2023_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2023_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2023_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2023_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2023_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2023_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2023_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2023_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2023_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2023_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2023_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2023_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2023_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2023_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2023_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2023_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2023_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2023_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2023_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2023_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2023_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2023_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2023_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2023_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2023_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2023_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2023_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2023_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2023_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2023_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2023_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2023_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2023_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2023_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2023_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2023_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2023_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2023_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2023_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2023_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2023_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2023_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2023_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2023_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2023_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2023_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2023_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 958532, Actual GHG Offset Mg 958533
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222933
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.777067
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60556 / $60556 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66348 / $66348 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60556 / $60556 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66348 / $66348 R:1.000000

cross subsidized price / cost ALT ICE                                 $65057 / $65057 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60556 / $60556 R:1.000000
cross subsidized price / cost ALT pickup                              $66348 / $66348 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65057 / $65057 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2024  Iteration=0 Stellantis
2024_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2024_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2024_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2024_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2024_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2024_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2024_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2024_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2024_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2024_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2024_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2024_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2024_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2024_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2024_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2024_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2024_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2024_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2024_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2024_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2024_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2024_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2024_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2024_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2024_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2024_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2024_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2024_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2024_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2024_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2024_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2024_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2024_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2024_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2024_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2024_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2024_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2024_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2024_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2024_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2024_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2024_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2024_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2024_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2024_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2024_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2024_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2024_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2024_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2024_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2024_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2024_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2024_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2024_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2024_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2024_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2024_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2024_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2024_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2024_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2024_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2024_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2024_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2024_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2024_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2024_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2024_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2024_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2024_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2024_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2024_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2024_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2024_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2024_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2024_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2024_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2024_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2024_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2024_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2024_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2024_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2024_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2024_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2024_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2024_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2024_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2024_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2024_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2024_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2024_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2024_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2024_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2024_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2024_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2024_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2024_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2024_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2024_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2024_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2024_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2024_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2024_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2024_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2024_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2024_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2024_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2024_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2024_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2024_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2024_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2024_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 723725, Actual GHG Offset Mg 723726
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222638
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.777362
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60474 / $60474 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66233 / $66233 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60474 / $60474 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66233 / $66233 R:1.000000

cross subsidized price / cost ALT ICE                                 $64951 / $64951 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60474 / $60474 R:1.000000
cross subsidized price / cost ALT pickup                              $66233 / $66233 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64951 / $64951 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2025  Iteration=0 Stellantis
2025_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2025_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2025_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2025_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2025_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2025_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2025_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2025_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2025_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2025_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2025_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2025_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2025_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2025_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2025_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2025_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2025_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2025_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2025_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2025_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2025_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2025_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2025_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2025_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2025_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2025_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2025_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2025_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2025_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2025_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2025_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2025_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2025_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2025_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2025_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2025_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2025_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2025_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2025_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2025_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2025_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2025_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2025_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2025_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2025_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2025_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2025_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2025_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2025_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2025_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2025_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2025_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2025_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2025_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2025_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2025_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2025_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2025_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2025_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2025_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2025_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2025_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2025_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2025_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2025_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2025_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2025_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2025_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2025_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2025_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2025_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2025_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2025_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2025_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2025_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2025_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2025_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2025_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2025_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2025_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2025_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2025_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2025_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2025_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2025_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2025_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2025_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2025_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2025_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2025_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2025_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2025_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2025_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2025_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2025_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2025_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2025_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2025_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2025_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2025_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2025_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2025_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2025_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2025_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2025_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2025_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2025_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2025_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2025_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2025_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2025_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 510746, Actual GHG Offset Mg 510746
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222573
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.777427
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60392 / $60392 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66121 / $66121 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60392 / $60392 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66121 / $66121 R:1.000000

cross subsidized price / cost ALT ICE                                 $64846 / $64846 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60392 / $60392 R:1.000000
cross subsidized price / cost ALT pickup                              $66121 / $66121 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64846 / $64846 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_Proposal:  Year=2026  Iteration=0 Stellantis
2026_0_0    SR:1.000000 CR:1.0005103929 BCR:1.0005103929
2026_0_1    SR:0.900000 CR:1.0005103929 BCR:1.0005103929
2026_0_2    SR:0.810000 CR:1.0005103929 BCR:1.0005103929
2026_0_3    SR:0.729000 CR:1.0005103929 BCR:1.0005103929
2026_0_4    SR:0.656100 CR:1.0005103929 BCR:1.0005103929
2026_0_5    SR:0.590490 CR:1.0005103929 BCR:1.0005103929
2026_0_6    SR:0.531441 CR:1.0005103929 BCR:1.0005103929
2026_0_7    SR:0.478297 CR:1.0005103929 BCR:1.0005103929
2026_0_8    SR:0.430467 CR:1.0005103929 BCR:1.0005103929
2026_0_9    SR:0.387420 CR:1.0005103929 BCR:1.0005103929
2026_0_10   SR:0.348678 CR:1.0005103929 BCR:1.0005103929
2026_0_11   SR:0.313811 CR:1.0005103929 BCR:1.0005103929
2026_0_12   SR:0.282430 CR:1.0005103929 BCR:1.0005103929
2026_0_13   SR:0.254187 CR:1.0005103929 BCR:1.0005103929
2026_0_14   SR:0.228768 CR:1.0005103929 BCR:1.0005103929
2026_0_15   SR:0.205891 CR:1.0005103929 BCR:1.0005103929
2026_0_16   SR:0.185302 CR:1.0005103929 BCR:1.0005103929
2026_0_17   SR:0.166772 CR:1.0005103929 BCR:1.0005103929
2026_0_18   SR:0.150095 CR:1.0005103929 BCR:1.0005103929
2026_0_19   SR:0.135085 CR:1.0005103929 BCR:1.0005103929
2026_0_20   SR:0.121577 CR:0.9999998794 BCR:0.9999998794
2026_0_21   SR:0.109419 CR:0.9999998794 BCR:0.9999998794
2026_0_22   SR:0.098477 CR:0.9999998794 BCR:0.9999998794
2026_0_23   SR:0.088629 CR:0.9999998794 BCR:0.9999998794
2026_0_24   SR:0.079766 CR:0.9999998794 BCR:0.9999998794
2026_0_25   SR:0.071790 CR:0.9999998794 BCR:0.9999998794
2026_0_26   SR:0.064611 CR:0.9999998794 BCR:0.9999998794
2026_0_27   SR:0.058150 CR:0.9999998794 BCR:0.9999998794
2026_0_28   SR:0.052335 CR:0.9999998794 BCR:0.9999998794
2026_0_29   SR:0.047101 CR:0.9999998794 BCR:0.9999998794
2026_0_30   SR:0.042391 CR:0.9999998794 BCR:0.9999998794
2026_0_31   SR:0.038152 CR:0.9999998794 BCR:0.9999998794
2026_0_32   SR:0.034337 CR:0.9999998794 BCR:0.9999998794
2026_0_33   SR:0.030903 CR:0.9999998794 BCR:0.9999998794
2026_0_34   SR:0.027813 CR:0.9999998794 BCR:0.9999998794
2026_0_35   SR:0.025032 CR:0.9999998794 BCR:0.9999998794
2026_0_36   SR:0.022528 CR:0.9999998794 BCR:0.9999998794
2026_0_37   SR:0.020276 CR:0.9999998794 BCR:0.9999998794
2026_0_38   SR:0.018248 CR:0.9999998794 BCR:0.9999998794
2026_0_39   SR:0.016423 CR:0.9999998794 BCR:0.9999998794
2026_0_40   SR:0.014781 CR:0.9999998794 BCR:0.9999998794
2026_0_41   SR:0.013303 CR:0.9999998794 BCR:0.9999998794
2026_0_42   SR:0.011973 CR:0.9999998794 BCR:0.9999998794
2026_0_43   SR:0.010775 CR:0.9999998794 BCR:0.9999998794
2026_0_44   SR:0.009698 CR:0.9999998794 BCR:0.9999998794
2026_0_45   SR:0.008728 CR:0.9999998794 BCR:0.9999998794
2026_0_46   SR:0.007855 CR:0.9999998794 BCR:0.9999998794
2026_0_47   SR:0.007070 CR:0.9999998794 BCR:0.9999998794
2026_0_48   SR:0.006363 CR:0.9999998794 BCR:0.9999998794
2026_0_49   SR:0.005726 CR:0.9999998794 BCR:0.9999998794
2026_0_50   SR:0.005154 CR:0.9999998794 BCR:0.9999998794
2026_0_51   SR:0.004638 CR:0.9999998794 BCR:0.9999998794
2026_0_52   SR:0.004175 CR:0.9999998794 BCR:0.9999998794
2026_0_53   SR:0.003757 CR:0.9999998794 BCR:0.9999998794
2026_0_54   SR:0.003381 CR:0.9999998794 BCR:0.9999998794
2026_0_55   SR:0.003043 CR:0.9999998794 BCR:0.9999998794
2026_0_56   SR:0.002739 CR:0.9999998794 BCR:0.9999998794
2026_0_57   SR:0.002465 CR:0.9999998794 BCR:0.9999998794
2026_0_58   SR:0.002219 CR:0.9999998794 BCR:0.9999998794
2026_0_59   SR:0.001997 CR:0.9999998794 BCR:0.9999998794
2026_0_60   SR:0.001797 CR:0.9999998794 BCR:0.9999998794
2026_0_61   SR:0.001617 CR:0.9999998794 BCR:0.9999998794
2026_0_62   SR:0.001456 CR:0.9999998794 BCR:0.9999998794
2026_0_63   SR:0.001310 CR:0.9999998794 BCR:0.9999998794
2026_0_64   SR:0.001179 CR:0.9999998794 BCR:0.9999998794
2026_0_65   SR:0.001061 CR:0.9999998794 BCR:0.9999998794
2026_0_66   SR:0.000955 CR:0.9999998794 BCR:0.9999998794
2026_0_67   SR:0.000860 CR:0.9999998794 BCR:0.9999998794
2026_0_68   SR:0.000774 CR:0.9999998794 BCR:0.9999998794
2026_0_69   SR:0.000696 CR:0.9999998794 BCR:0.9999998794
2026_0_70   SR:0.000627 CR:0.9999998794 BCR:0.9999998794
2026_0_71   SR:0.000564 CR:0.9999998794 BCR:0.9999998794
2026_0_72   SR:0.000508 CR:0.9999998794 BCR:0.9999998794
2026_0_73   SR:0.000457 CR:0.9999998794 BCR:0.9999998794
2026_0_74   SR:0.000411 CR:0.9999998794 BCR:0.9999998794
2026_0_75   SR:0.000370 CR:0.9999998794 BCR:0.9999998794
2026_0_76   SR:0.000333 CR:0.9999998794 BCR:0.9999998794
2026_0_77   SR:0.000300 CR:0.9999998794 BCR:0.9999998794
2026_0_78   SR:0.000270 CR:0.9999998794 BCR:0.9999998794
2026_0_79   SR:0.000243 CR:0.9999998794 BCR:0.9999998794
2026_0_80   SR:0.000218 CR:0.9999998794 BCR:0.9999998794
2026_0_81   SR:0.000197 CR:0.9999998794 BCR:0.9999998794
2026_0_82   SR:0.000177 CR:0.9999998794 BCR:0.9999998794
2026_0_83   SR:0.000159 CR:0.9999998794 BCR:0.9999998794
2026_0_84   SR:0.000143 CR:0.9999998794 BCR:0.9999998794
2026_0_85   SR:0.000129 CR:0.9999998794 BCR:0.9999998794
2026_0_86   SR:0.000116 CR:0.9999998794 BCR:0.9999998794
2026_0_87   SR:0.000104 CR:0.9999998794 BCR:0.9999998794
2026_0_88   SR:0.000094 CR:0.9999998794 BCR:0.9999998794
2026_0_89   SR:0.000085 CR:0.9999999613 BCR:0.9999999613
2026_0_90   SR:0.000076 CR:0.9999999613 BCR:0.9999999613
2026_0_91   SR:0.000069 CR:0.9999999613 BCR:0.9999999613
2026_0_92   SR:0.000062 CR:0.9999999613 BCR:0.9999999613
2026_0_93   SR:0.000056 CR:0.9999999613 BCR:0.9999999613
2026_0_94   SR:0.000050 CR:0.9999999613 BCR:0.9999999613
2026_0_95   SR:0.000045 CR:0.9999999613 BCR:0.9999999613
2026_0_96   SR:0.000040 CR:0.9999999613 BCR:0.9999999613
2026_0_97   SR:0.000036 CR:0.9999999613 BCR:0.9999999613
2026_0_98   SR:0.000033 CR:0.9999999613 BCR:0.9999999613
2026_0_99   SR:0.000030 CR:0.9999999884 BCR:0.9999999884
2026_0_100  SR:0.000027 CR:0.9999999884 BCR:0.9999999884
2026_0_101  SR:0.000024 CR:0.9999999884 BCR:0.9999999884
2026_0_102  SR:0.000022 CR:0.9999999884 BCR:0.9999999884
2026_0_103  SR:0.000019 CR:0.9999999884 BCR:0.9999999884
2026_0_104  SR:0.000017 CR:0.9999999884 BCR:0.9999999884
2026_0_105  SR:0.000016 CR:0.9999999884 BCR:0.9999999884
2026_0_106  SR:0.000014 CR:0.9999999884 BCR:0.9999999884
2026_0_107  SR:0.000013 CR:0.9999999884 BCR:0.9999999884
2026_0_108  SR:0.000011 CR:0.9999999884 BCR:0.9999999884
2026_0_109  SR:0.000010 CR:0.9999999942 BCR:0.9999999942
2026_0_110  SR:0.000009 CR:0.9999999955 BCR:0.9999999955
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1260262, Actual GHG Offset Mg 1260262
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.014128
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.208194
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.777678
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.014128 / 0.034566 (DELTA:0.020438)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.208194 / 0.187756 (DELTA:0.020438)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.072386 (DELTA:0.072386)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777678 / 0.705292 (DELTA:0.072386)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68344 / $68344 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60686 / $60686 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81638 / $81638 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65654 / $65654 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63844 / $68344 R:0.934157
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60686 / $60686 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77138 / $81638 R:0.944879
modified cross subsidized price / cost ALT pickup.ICE                 $65654 / $65654 R:1.000000

cross subsidized price / cost ALT BEV                                 $68383 / $68383 R:1.000000
cross subsidized price / cost ALT ICE                                 $64605 / $64605 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61173 / $61173 R:1.000000
cross subsidized price / cost ALT pickup                              $65655 / $65655 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65971 / $65971 R:1.000000

2026_0_0  SCORE:0.019824, CE:0.072386, 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 Stellantis
2027_0_0    SR:1.000000 CR:1.0019730330 BCR:1.0019730330
2027_0_1    SR:0.900000 CR:1.0019730330 BCR:1.0019730330
2027_0_2    SR:0.810000 CR:1.0019730330 BCR:1.0019730330
2027_0_3    SR:0.729000 CR:1.0019730330 BCR:1.0019730330
2027_0_4    SR:0.656100 CR:1.0019730330 BCR:1.0019730330
2027_0_5    SR:0.590490 CR:1.0019730330 BCR:1.0019730330
2027_0_6    SR:0.531441 CR:1.0019730330 BCR:1.0019730330
2027_0_7    SR:0.478297 CR:1.0019730330 BCR:1.0019730330
2027_0_8    SR:0.430467 CR:1.0019730330 BCR:1.0019730330
2027_0_9    SR:0.387420 CR:1.0019730330 BCR:1.0019730330
2027_0_10   SR:0.348678 CR:1.0019730330 BCR:1.0019730330
2027_0_11   SR:0.313811 CR:1.0019730330 BCR:1.0019730330
2027_0_12   SR:0.282430 CR:1.0019730330 BCR:1.0019730330
2027_0_13   SR:0.254187 CR:1.0019730330 BCR:1.0019730330
2027_0_14   SR:0.228768 CR:1.0019730330 BCR:1.0019730330
2027_0_15   SR:0.205891 CR:1.0019730330 BCR:1.0019730330
2027_0_16   SR:0.185302 CR:1.0019730330 BCR:1.0019730330
2027_0_17   SR:0.166772 CR:1.0019730330 BCR:1.0019730330
2027_0_18   SR:0.150095 CR:1.0019730330 BCR:1.0019730330
2027_0_19   SR:0.135085 CR:1.0019730330 BCR:1.0019730330
2027_0_20   SR:0.121577 CR:1.0019730330 BCR:1.0019730330
2027_0_21   SR:0.109419 CR:1.0006954670 BCR:1.0006954670
2027_0_22   SR:0.098477 CR:1.0006954670 BCR:1.0006954670
2027_0_23   SR:0.088629 CR:1.0003983974 BCR:1.0003983974
2027_0_24   SR:0.079766 CR:1.0003983974 BCR:1.0003983974
2027_0_25   SR:0.071790 CR:1.0003983974 BCR:1.0003983974
2027_0_26   SR:0.064611 CR:1.0003983974 BCR:1.0003983974
2027_0_27   SR:0.058150 CR:1.0003983974 BCR:1.0003983974
2027_0_28   SR:0.052335 CR:1.0003983974 BCR:1.0003983974
2027_0_29   SR:0.047101 CR:1.0003983974 BCR:1.0003983974
2027_0_30   SR:0.042391 CR:1.0003983974 BCR:1.0003983974
2027_0_31   SR:0.038152 CR:1.0003983974 BCR:1.0003983974
2027_0_32   SR:0.034337 CR:1.0003983974 BCR:1.0003983974
2027_0_33   SR:0.030903 CR:1.0003983974 BCR:1.0003983974
2027_0_34   SR:0.027813 CR:1.0003983974 BCR:1.0003983974
2027_0_35   SR:0.025032 CR:1.0003983974 BCR:1.0003983974
2027_0_36   SR:0.022528 CR:1.0003983974 BCR:1.0003983974
2027_0_37   SR:0.020276 CR:1.0003983974 BCR:1.0003983974
2027_0_38   SR:0.018248 CR:1.0003983974 BCR:1.0003983974
2027_0_39   SR:0.016423 CR:1.0003983974 BCR:1.0003983974
2027_0_40   SR:0.014781 CR:1.0003983974 BCR:1.0003983974
2027_0_41   SR:0.013303 CR:1.0003983974 BCR:1.0003983974
2027_0_42   SR:0.011973 CR:1.0003983974 BCR:1.0003983974
2027_0_43   SR:0.010775 CR:1.0003820658 BCR:1.0003820658
2027_0_44   SR:0.009698 CR:1.0003204346 BCR:1.0003204346
2027_0_45   SR:0.008728 CR:1.0003073215 BCR:1.0003073215
2027_0_46   SR:0.007855 CR:1.0002571344 BCR:1.0002571344
2027_0_47   SR:0.007070 CR:1.0002571344 BCR:1.0002571344
2027_0_48   SR:0.006363 CR:1.0002475977 BCR:1.0002475977
2027_0_49   SR:0.005726 CR:1.0002112389 BCR:1.0002112389
2027_0_50   SR:0.005154 CR:1.0001578331 BCR:1.0001578331
2027_0_51   SR:0.004638 CR:1.0001578331 BCR:1.0001578331
2027_0_52   SR:0.004175 CR:1.0001404285 BCR:1.0001404285
2027_0_53   SR:0.003757 CR:1.0001348257 BCR:1.0001348257
2027_0_54   SR:0.003381 CR:1.0001133680 BCR:1.0001133680
2027_0_55   SR:0.003043 CR:1.0001087189 BCR:1.0001087189
2027_0_56   SR:0.002739 CR:1.0000911951 BCR:1.0000911951
2027_0_57   SR:0.002465 CR:1.0000874996 BCR:1.0000874996
2027_0_58   SR:0.002219 CR:1.0000734329 BCR:1.0000734329
2027_0_59   SR:0.001997 CR:1.0000705719 BCR:1.0000705719
2027_0_60   SR:0.001797 CR:1.0000590086 BCR:1.0000590086
2027_0_61   SR:0.001617 CR:1.0000566244 BCR:1.0000566244
2027_0_62   SR:0.001456 CR:1.0000473261 BCR:1.0000473261
2027_0_63   SR:0.001310 CR:1.0000454187 BCR:1.0000454187
2027_0_64   SR:0.001179 CR:1.0000379086 BCR:1.0000379086
2027_0_65   SR:0.001061 CR:1.0000379086 BCR:1.0000379086
2027_0_66   SR:0.000955 CR:1.0000364780 BCR:1.0000364780
2027_0_67   SR:0.000860 CR:1.0000309944 BCR:1.0000309944
2027_0_68   SR:0.000774 CR:1.0000230074 BCR:1.0000230074
2027_0_69   SR:0.000696 CR:1.0000230074 BCR:1.0000230074
2027_0_70   SR:0.000627 CR:1.0000203848 BCR:1.0000203848
2027_0_71   SR:0.000564 CR:1.0000195503 BCR:1.0000195503
2027_0_72   SR:0.000508 CR:1.0000163317 BCR:1.0000163317
2027_0_73   SR:0.000457 CR:1.0000156164 BCR:1.0000156164
2027_0_74   SR:0.000411 CR:1.0000129938 BCR:1.0000129938
2027_0_75   SR:0.000370 CR:1.0000123978 BCR:1.0000123978
2027_0_76   SR:0.000333 CR:1.0000102520 BCR:1.0000102520
2027_0_77   SR:0.000300 CR:1.0000097752 BCR:1.0000097752
2027_0_78   SR:0.000270 CR:1.0000082254 BCR:1.0000082254
2027_0_79   SR:0.000243 CR:1.0000078678 BCR:1.0000078678
2027_0_80   SR:0.000218 CR:1.0000063181 BCR:1.0000063181
2027_0_81   SR:0.000197 CR:1.0000061989 BCR:1.0000061989
2027_0_82   SR:0.000177 CR:1.0000050068 BCR:1.0000050068
2027_0_83   SR:0.000159 CR:1.0000047684 BCR:1.0000047684
2027_0_84   SR:0.000143 CR:1.0000036955 BCR:1.0000036955
2027_0_85   SR:0.000129 CR:1.0000036955 BCR:1.0000036955
2027_0_86   SR:0.000116 CR:1.0000036955 BCR:1.0000036955
2027_0_87   SR:0.000104 CR:1.0000030994 BCR:1.0000030994
2027_0_88   SR:0.000094 CR:1.0000027418 BCR:1.0000027418
2027_0_89   SR:0.000085 CR:1.0000022650 BCR:1.0000022650
2027_0_90   SR:0.000076 CR:1.0000014305 BCR:1.0000014305
2027_0_91   SR:0.000069 CR:1.0000014305 BCR:1.0000014305
2027_0_92   SR:0.000062 CR:1.0000011921 BCR:1.0000011921
2027_0_93   SR:0.000056 CR:1.0000010729 BCR:1.0000010729
2027_0_94   SR:0.000050 CR:1.0000008345 BCR:1.0000008345
2027_0_95   SR:0.000045 CR:1.0000007153 BCR:1.0000007153
2027_0_96   SR:0.000040 CR:1.0000004768 BCR:1.0000004768
2027_0_97   SR:0.000036 CR:1.0000004768 BCR:1.0000004768
2027_0_98   SR:0.000033 CR:1.0000002384 BCR:1.0000002384
2027_0_99   SR:0.000030 CR:1.0000002384 BCR:1.0000002384
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 1151004, Actual GHG Offset Mg 1151004
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.058816
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.164360
2027 producer_abs_share_frac_pickup.BEV           = 0.056499
2027 producer_abs_share_frac_pickup.ICE           = 0.720325
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               = 0.058816 / 0.051013 (DELTA:0.007803)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.164360 / 0.172163 (DELTA:0.007803)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.056499 / 0.129106 (DELTA:0.072606)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.720325 / 0.647719 (DELTA:0.072606)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65779 / $65779 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60606 / $60606 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76628 / $76628 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65547 / $65547 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61029 / $65779 R:0.927789
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60606 / $60606 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71878 / $76628 R:0.938013
modified cross subsidized price / cost ALT pickup.ICE                 $65547 / $65547 R:1.000000

cross subsidized price / cost ALT BEV                                 $71094 / $71094 R:1.000000
cross subsidized price / cost ALT ICE                                 $64629 / $64629 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61969 / $61969 R:1.000000
cross subsidized price / cost ALT pickup                              $66353 / $66353 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66139 / $66139 R:1.000000

2027_0_0  SCORE:0.019884, CE:0.072606, 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 Stellantis
2028_0_0    SR:1.000000 CR:1.0018315315 BCR:1.0018315315
2028_0_1    SR:0.900000 CR:1.0018315315 BCR:1.0018315315
2028_0_2    SR:0.810000 CR:1.0018315315 BCR:1.0018315315
2028_0_3    SR:0.729000 CR:1.0018315315 BCR:1.0018315315
2028_0_4    SR:0.656100 CR:1.0018315315 BCR:1.0018315315
2028_0_5    SR:0.590490 CR:1.0018315315 BCR:1.0018315315
2028_0_6    SR:0.531441 CR:1.0018315315 BCR:1.0018315315
2028_0_7    SR:0.478297 CR:1.0018315315 BCR:1.0018315315
2028_0_8    SR:0.430467 CR:1.0018315315 BCR:1.0018315315
2028_0_9    SR:0.387420 CR:1.0018315315 BCR:1.0018315315
2028_0_10   SR:0.348678 CR:1.0018315315 BCR:1.0018315315
2028_0_11   SR:0.313811 CR:1.0018315315 BCR:1.0018315315
2028_0_12   SR:0.282430 CR:1.0018315315 BCR:1.0018315315
2028_0_13   SR:0.254187 CR:1.0018315315 BCR:1.0018315315
2028_0_14   SR:0.228768 CR:1.0018315315 BCR:1.0018315315
2028_0_15   SR:0.205891 CR:1.0018315315 BCR:1.0018315315
2028_0_16   SR:0.185302 CR:1.0018315315 BCR:1.0018315315
2028_0_17   SR:0.166772 CR:1.0018315315 BCR:1.0018315315
2028_0_18   SR:0.150095 CR:1.0018315315 BCR:1.0018315315
2028_0_19   SR:0.135085 CR:1.0018315315 BCR:1.0018315315
2028_0_20   SR:0.121577 CR:1.0018315315 BCR:1.0018315315
2028_0_21   SR:0.109419 CR:1.0018315315 BCR:1.0018315315
2028_0_22   SR:0.098477 CR:1.0018315315 BCR:1.0018315315
2028_0_23   SR:0.088629 CR:1.0017441511 BCR:1.0017441511
2028_0_24   SR:0.079766 CR:1.0013475418 BCR:1.0013475418
2028_0_25   SR:0.071790 CR:1.0013475418 BCR:1.0013475418
2028_0_26   SR:0.064611 CR:1.0013475418 BCR:1.0013475418
2028_0_27   SR:0.058150 CR:1.0008299351 BCR:1.0008299351
2028_0_28   SR:0.052335 CR:1.0003093481 BCR:1.0003093481
2028_0_29   SR:0.047101 CR:1.0003093481 BCR:1.0003093481
2028_0_30   SR:0.042391 CR:1.0001524687 BCR:1.0001524687
2028_0_31   SR:0.038152 CR:1.0001524687 BCR:1.0001524687
2028_0_32   SR:0.034337 CR:1.0001524687 BCR:1.0001524687
2028_0_33   SR:0.030903 CR:1.0001524687 BCR:1.0001524687
2028_0_34   SR:0.027813 CR:1.0001524687 BCR:1.0001524687
2028_0_35   SR:0.025032 CR:1.0001524687 BCR:1.0001524687
2028_0_36   SR:0.022528 CR:1.0001524687 BCR:1.0001524687
2028_0_37   SR:0.020276 CR:1.0001524687 BCR:1.0001524687
2028_0_38   SR:0.018248 CR:1.0001524687 BCR:1.0001524687
2028_0_39   SR:0.016423 CR:1.0001524687 BCR:1.0001524687
2028_0_40   SR:0.014781 CR:1.0001524687 BCR:1.0001524687
2028_0_41   SR:0.013303 CR:1.0000958443 BCR:1.0000958443
2028_0_42   SR:0.011973 CR:1.0000958443 BCR:1.0000958443
2028_0_43   SR:0.010775 CR:1.0000958443 BCR:1.0000958443
2028_0_44   SR:0.009698 CR:1.0000422001 BCR:1.0000422001
2028_0_45   SR:0.008728 CR:1.0000422001 BCR:1.0000422001
2028_0_46   SR:0.007855 CR:1.0000422001 BCR:1.0000422001
2028_0_47   SR:0.007070 CR:1.0000422001 BCR:1.0000422001
2028_0_48   SR:0.006363 CR:1.0000422001 BCR:1.0000422001
2028_0_49   SR:0.005726 CR:1.0000172853 BCR:1.0000172853
2028_0_50   SR:0.005154 CR:1.0000172853 BCR:1.0000172853
2028_0_51   SR:0.004638 CR:1.0000172853 BCR:1.0000172853
2028_0_52   SR:0.004175 CR:1.0000172853 BCR:1.0000172853
2028_0_53   SR:0.003757 CR:1.0000172853 BCR:1.0000172853
2028_0_54   SR:0.003381 CR:1.0000172853 BCR:1.0000172853
2028_0_55   SR:0.003043 CR:1.0000172853 BCR:1.0000172853
2028_0_56   SR:0.002739 CR:1.0000172853 BCR:1.0000172853
2028_0_57   SR:0.002465 CR:1.0000079870 BCR:1.0000079870
2028_0_58   SR:0.002219 CR:1.0000079870 BCR:1.0000079870
2028_0_59   SR:0.001997 CR:1.0000079870 BCR:1.0000079870
2028_0_60   SR:0.001797 CR:1.0000079870 BCR:1.0000079870
2028_0_61   SR:0.001617 CR:1.0000079870 BCR:1.0000079870
2028_0_62   SR:0.001456 CR:1.0000079870 BCR:1.0000079870
2028_0_63   SR:0.001310 CR:1.0000079870 BCR:1.0000079870
2028_0_64   SR:0.001179 CR:1.0000079870 BCR:1.0000079870
2028_0_65   SR:0.001061 CR:1.0000079870 BCR:1.0000079870
2028_0_66   SR:0.000955 CR:1.0000079870 BCR:1.0000079870
2028_0_67   SR:0.000860 CR:1.0000079870 BCR:1.0000079870
2028_0_68   SR:0.000774 CR:1.0000079870 BCR:1.0000079870
2028_0_69   SR:0.000696 CR:1.0000079870 BCR:1.0000079870
2028_0_70   SR:0.000627 CR:1.0000079870 BCR:1.0000079870
2028_0_71   SR:0.000564 CR:1.0000079870 BCR:1.0000079870
2028_0_72   SR:0.000508 CR:1.0000079870 BCR:1.0000079870
2028_0_73   SR:0.000457 CR:1.0000079870 BCR:1.0000079870
2028_0_74   SR:0.000411 CR:1.0000079870 BCR:1.0000079870
2028_0_75   SR:0.000370 CR:1.0000079870 BCR:1.0000079870
2028_0_76   SR:0.000333 CR:1.0000079870 BCR:1.0000079870
2028_0_77   SR:0.000300 CR:1.0000079870 BCR:1.0000079870
2028_0_78   SR:0.000270 CR:1.0000079870 BCR:1.0000079870
2028_0_79   SR:0.000243 CR:1.0000079870 BCR:1.0000079870
2028_0_80   SR:0.000218 CR:1.0000073910 BCR:1.0000073910
2028_0_81   SR:0.000197 CR:1.0000061989 BCR:1.0000061989
2028_0_82   SR:0.000177 CR:1.0000058413 BCR:1.0000058413
2028_0_83   SR:0.000159 CR:1.0000050068 BCR:1.0000050068
2028_0_84   SR:0.000143 CR:1.0000046492 BCR:1.0000046492
2028_0_85   SR:0.000129 CR:1.0000039339 BCR:1.0000039339
2028_0_86   SR:0.000116 CR:1.0000038147 BCR:1.0000038147
2028_0_87   SR:0.000104 CR:1.0000029802 BCR:1.0000029802
2028_0_88   SR:0.000094 CR:1.0000028610 BCR:1.0000028610
2028_0_89   SR:0.000085 CR:1.0000022650 BCR:1.0000022650
2028_0_90   SR:0.000076 CR:1.0000014305 BCR:1.0000014305
2028_0_91   SR:0.000069 CR:1.0000014305 BCR:1.0000014305
2028_0_92   SR:0.000062 CR:1.0000013113 BCR:1.0000013113
2028_0_93   SR:0.000056 CR:1.0000013113 BCR:1.0000013113
2028_0_94   SR:0.000050 CR:1.0000007153 BCR:1.0000007153
2028_0_95   SR:0.000045 CR:1.0000007153 BCR:1.0000007153
2028_0_96   SR:0.000040 CR:1.0000004768 BCR:1.0000004768
2028_0_97   SR:0.000036 CR:1.0000004768 BCR:1.0000004768
2028_0_98   SR:0.000033 CR:1.0000002384 BCR:1.0000002384
2028_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2028_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2028_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
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 843175, Actual GHG Offset Mg 843175
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.103058
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.119273
2028 producer_abs_share_frac_pickup.BEV           = 0.012522
2028 producer_abs_share_frac_pickup.ICE           = 0.765147
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               = 0.103058 / 0.066629 (DELTA:0.036429)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.119273 / 0.155702 (DELTA:0.036429)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.012522 / 0.186455 (DELTA:0.173933)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.765147 / 0.591214 (DELTA:0.173933)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64354 / $64354 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60527 / $60527 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73979 / $73979 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65442 / $65442 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59354 / $64354 R:0.922305
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60527 / $60527 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68979 / $73979 R:0.932413
modified cross subsidized price / cost ALT pickup.ICE                 $65442 / $65442 R:1.000000

cross subsidized price / cost ALT BEV                                 $65397 / $65397 R:1.000000
cross subsidized price / cost ALT ICE                                 $64779 / $64779 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62301 / $62301 R:1.000000
cross subsidized price / cost ALT pickup                              $65579 / $65579 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66196 / $66196 R:1.000000

2028_0_0  SCORE:0.047634, CE:0.173933, 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 Stellantis
2029_0_0    SR:1.000000 CR:1.0008143187 BCR:1.0008143187
2029_0_1    SR:0.900000 CR:1.0006151199 BCR:1.0006151199
2029_0_2    SR:0.810000 CR:1.0006151199 BCR:1.0006151199
2029_0_3    SR:0.729000 CR:1.0006151199 BCR:1.0006151199
2029_0_4    SR:0.656100 CR:1.0006151199 BCR:1.0006151199
2029_0_5    SR:0.590490 CR:1.0006151199 BCR:1.0006151199
2029_0_6    SR:0.531441 CR:1.0006151199 BCR:1.0006151199
2029_0_7    SR:0.478297 CR:1.0006151199 BCR:1.0006151199
2029_0_8    SR:0.430467 CR:1.0006151199 BCR:1.0006151199
2029_0_9    SR:0.387420 CR:1.0006151199 BCR:1.0006151199
2029_0_10   SR:0.348678 CR:1.0004922152 BCR:1.0004922152
2029_0_11   SR:0.313811 CR:1.0001386404 BCR:1.0001386404
2029_0_12   SR:0.282430 CR:1.0001386404 BCR:1.0001386404
2029_0_13   SR:0.254187 CR:1.0001386404 BCR:1.0001386404
2029_0_14   SR:0.228768 CR:1.0001386404 BCR:1.0001386404
2029_0_15   SR:0.205891 CR:1.0001386404 BCR:1.0001386404
2029_0_16   SR:0.185302 CR:1.0001386404 BCR:1.0001386404
2029_0_17   SR:0.166772 CR:1.0001386404 BCR:1.0001386404
2029_0_18   SR:0.150095 CR:1.0001386404 BCR:1.0001386404
2029_0_19   SR:0.135085 CR:1.0001386404 BCR:1.0001386404
2029_0_20   SR:0.121577 CR:1.0000476837 BCR:1.0000476837
2029_0_21   SR:0.109419 CR:1.0000476837 BCR:1.0000476837
2029_0_22   SR:0.098477 CR:1.0000476837 BCR:1.0000476837
2029_0_23   SR:0.088629 CR:1.0000476837 BCR:1.0000476837
2029_0_24   SR:0.079766 CR:1.0000476837 BCR:1.0000476837
2029_0_25   SR:0.071790 CR:1.0000476837 BCR:1.0000476837
2029_0_26   SR:0.064611 CR:1.0000476837 BCR:1.0000476837
2029_0_27   SR:0.058150 CR:1.0000476837 BCR:1.0000476837
2029_0_28   SR:0.052335 CR:1.0000476837 BCR:1.0000476837
2029_0_29   SR:0.047101 CR:1.0000476837 BCR:1.0000476837
2029_0_30   SR:0.042391 CR:1.0000476837 BCR:1.0000476837
2029_0_31   SR:0.038152 CR:1.0000476837 BCR:1.0000476837
2029_0_32   SR:0.034337 CR:1.0000476837 BCR:1.0000476837
2029_0_33   SR:0.030903 CR:1.0000476837 BCR:1.0000476837
2029_0_34   SR:0.027813 CR:1.0000476837 BCR:1.0000476837
2029_0_35   SR:0.025032 CR:1.0000476837 BCR:1.0000476837
2029_0_36   SR:0.022528 CR:1.0000476837 BCR:1.0000476837
2029_0_37   SR:0.020276 CR:1.0000476837 BCR:1.0000476837
2029_0_38   SR:0.018248 CR:1.0000476837 BCR:1.0000476837
2029_0_39   SR:0.016423 CR:1.0000476837 BCR:1.0000476837
2029_0_40   SR:0.014781 CR:0.9999624491 BCR:0.9999624491
2029_0_41   SR:0.013303 CR:0.9999624491 BCR:0.9999624491
2029_0_42   SR:0.011973 CR:0.9999624491 BCR:0.9999624491
2029_0_43   SR:0.010775 CR:0.9999624491 BCR:0.9999624491
2029_0_44   SR:0.009698 CR:0.9999624491 BCR:0.9999624491
2029_0_45   SR:0.008728 CR:0.9999624491 BCR:0.9999624491
2029_0_46   SR:0.007855 CR:0.9999624491 BCR:0.9999624491
2029_0_47   SR:0.007070 CR:1.0000329018 BCR:1.0000329018
2029_0_48   SR:0.006363 CR:1.0000259876 BCR:1.0000259876
2029_0_49   SR:0.005726 CR:1.0000259876 BCR:1.0000259876
2029_0_50   SR:0.005154 CR:1.0000259876 BCR:1.0000259876
2029_0_51   SR:0.004638 CR:1.0000259876 BCR:1.0000259876
2029_0_52   SR:0.004175 CR:1.0000259876 BCR:1.0000259876
2029_0_53   SR:0.003757 CR:0.9999997616 BCR:0.9999997616
2029_0_54   SR:0.003381 CR:0.9999997616 BCR:0.9999997616
2029_0_55   SR:0.003043 CR:0.9999997616 BCR:0.9999997616
2029_0_56   SR:0.002739 CR:0.9999997616 BCR:0.9999997616
2029_0_57   SR:0.002465 CR:0.9999997616 BCR:0.9999997616
2029_0_58   SR:0.002219 CR:0.9999997616 BCR:0.9999997616
2029_0_59   SR:0.001997 CR:0.9999997616 BCR:0.9999997616
2029_0_60   SR:0.001797 CR:0.9999997616 BCR:0.9999997616
2029_0_61   SR:0.001617 CR:0.9999997616 BCR:0.9999997616
2029_0_62   SR:0.001456 CR:0.9999997616 BCR:0.9999997616
2029_0_63   SR:0.001310 CR:0.9999997616 BCR:0.9999997616
2029_0_64   SR:0.001179 CR:0.9999997616 BCR:0.9999997616
2029_0_65   SR:0.001061 CR:0.9999997616 BCR:0.9999997616
2029_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2029_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2029_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2029_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2029_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2029_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2029_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2029_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2029_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2029_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2029_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2029_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2029_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2029_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2029_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2029_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2029_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2029_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2029_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2029_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2029_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2029_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2029_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2029_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2029_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2029_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2029_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2029_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2029_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2029_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2029_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2029_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2029_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2029_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2029_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2029_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2029_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 547769, Actual GHG Offset Mg 547770
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.147213
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.074652
2029 producer_abs_share_frac_pickup.BEV           = 0.030637
2029 producer_abs_share_frac_pickup.ICE           = 0.747497
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               = 0.147213 / 0.081481 (DELTA:0.065732)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.074652 / 0.140384 (DELTA:0.065732)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.030637 / 0.168156 (DELTA:0.137519)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.747497 / 0.609978 (DELTA:0.137519)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63349 / $63349 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60450 / $60450 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72141 / $72141 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65339 / $65339 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58099 / $63349 R:0.917126
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60450 / $60450 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66891 / $72141 R:0.927226
modified cross subsidized price / cost ALT pickup.ICE                 $65339 / $65339 R:1.000000

cross subsidized price / cost ALT BEV                                 $64863 / $64863 R:1.000000
cross subsidized price / cost ALT ICE                                 $64895 / $64895 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62373 / $62373 R:1.000000
cross subsidized price / cost ALT pickup                              $65607 / $65607 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65634 / $65634 R:1.000000

2029_0_0  SCORE:0.037661, CE:0.137519, 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 Stellantis
2030_0_0    SR:1.000000 CR:0.9971938815 BCR:0.9971938815
2030_0_1    SR:0.900000 CR:0.9971938837 BCR:0.9971938837
2030_0_2    SR:0.810000 CR:0.9971938837 BCR:0.9971938837
2030_0_3    SR:0.729000 CR:0.9971938837 BCR:0.9971938837
2030_0_4    SR:0.656100 CR:0.9971938837 BCR:0.9971938837
2030_0_5    SR:0.590490 CR:0.9971938837 BCR:0.9971938837
2030_0_6    SR:0.531441 CR:0.9971938837 BCR:0.9971938837
2030_0_7    SR:0.478297 CR:0.9971938837 BCR:0.9971938837
2030_0_8    SR:0.430467 CR:0.9971938837 BCR:0.9971938837
2030_0_9    SR:0.387420 CR:0.9971938837 BCR:0.9971938837
2030_0_10   SR:0.348678 CR:0.9983888418 BCR:0.9983888418
2030_0_11   SR:0.313811 CR:0.9997463464 BCR:0.9997463464
2030_0_12   SR:0.282430 CR:0.9997463486 BCR:0.9997463486
2030_0_13   SR:0.254187 CR:0.9997463486 BCR:0.9997463486
2030_0_14   SR:0.228768 CR:0.9997463486 BCR:0.9997463486
2030_0_15   SR:0.205891 CR:0.9999202481 BCR:0.9999202481
2030_0_16   SR:0.185302 CR:0.9999202638 BCR:0.9999202638
2030_0_17   SR:0.166772 CR:0.9999202682 BCR:0.9999202682
2030_0_18   SR:0.150095 CR:0.9999202682 BCR:0.9999202682
2030_0_19   SR:0.135085 CR:0.9999231840 BCR:0.9999231840
2030_0_20   SR:0.121577 CR:0.9999231840 BCR:0.9999231840
2030_0_21   SR:0.109419 CR:0.9999231840 BCR:0.9999231840
2030_0_22   SR:0.098477 CR:0.9999231840 BCR:0.9999231840
2030_0_23   SR:0.088629 CR:0.9999231840 BCR:0.9999231840
2030_0_24   SR:0.079766 CR:0.9999231840 BCR:0.9999231840
2030_0_25   SR:0.071790 CR:0.9999231840 BCR:0.9999231840
2030_0_26   SR:0.064611 CR:0.9999231840 BCR:0.9999231840
2030_0_27   SR:0.058150 CR:0.9999231840 BCR:0.9999231840
2030_0_28   SR:0.052335 CR:0.9999231840 BCR:0.9999231840
2030_0_29   SR:0.047101 CR:0.9999231840 BCR:0.9999231840
2030_0_30   SR:0.042391 CR:0.9999231840 BCR:0.9999231840
2030_0_31   SR:0.038152 CR:0.9999231840 BCR:0.9999231840
2030_0_32   SR:0.034337 CR:0.9999231840 BCR:0.9999231840
2030_0_33   SR:0.030903 CR:0.9999231840 BCR:0.9999231840
2030_0_34   SR:0.027813 CR:0.9999231840 BCR:0.9999231840
2030_0_35   SR:0.025032 CR:0.9999231840 BCR:0.9999231840
2030_0_36   SR:0.022528 CR:0.9999231840 BCR:0.9999231840
2030_0_37   SR:0.020276 CR:0.9999231840 BCR:0.9999231840
2030_0_38   SR:0.018248 CR:0.9999231840 BCR:0.9999231840
2030_0_39   SR:0.016423 CR:0.9999231840 BCR:0.9999231840
2030_0_40   SR:0.014781 CR:0.9999231840 BCR:0.9999231840
2030_0_41   SR:0.013303 CR:0.9999231840 BCR:0.9999231840
2030_0_42   SR:0.011973 CR:0.9999231840 BCR:0.9999231840
2030_0_43   SR:0.010775 CR:0.9999231840 BCR:0.9999231840
2030_0_44   SR:0.009698 CR:0.9999231840 BCR:0.9999231840
2030_0_45   SR:0.008728 CR:0.9999231840 BCR:0.9999231840
2030_0_46   SR:0.007855 CR:0.9999231840 BCR:0.9999231840
2030_0_47   SR:0.007070 CR:0.9999231840 BCR:0.9999231840
2030_0_48   SR:0.006363 CR:0.9999231840 BCR:0.9999231840
2030_0_49   SR:0.005726 CR:0.9999348426 BCR:0.9999348426
2030_0_50   SR:0.005154 CR:0.9999380420 BCR:0.9999380420
2030_0_51   SR:0.004638 CR:0.9999514094 BCR:0.9999514094
2030_0_52   SR:0.004175 CR:0.9999634507 BCR:0.9999634507
2030_0_53   SR:0.003757 CR:0.9999742806 BCR:0.9999742806
2030_0_54   SR:0.003381 CR:0.9999840343 BCR:0.9999840343
2030_0_55   SR:0.003043 CR:0.9999928131 BCR:0.9999928131
2030_0_56   SR:0.002739 CR:1.0000007092 BCR:1.0000007092
2030_0_57   SR:0.002465 CR:1.0000007092 BCR:1.0000007092
2030_0_58   SR:0.002219 CR:1.0000007092 BCR:1.0000007092
2030_0_59   SR:0.001997 CR:1.0000007092 BCR:1.0000007092
2030_0_60   SR:0.001797 CR:1.0000007092 BCR:1.0000007092
2030_0_61   SR:0.001617 CR:1.0000007092 BCR:1.0000007092
2030_0_62   SR:0.001456 CR:1.0000007092 BCR:1.0000007092
2030_0_63   SR:0.001310 CR:1.0000007092 BCR:1.0000007092
2030_0_64   SR:0.001179 CR:1.0000007092 BCR:1.0000007092
2030_0_65   SR:0.001061 CR:1.0000007092 BCR:1.0000007092
2030_0_66   SR:0.000955 CR:1.0000007092 BCR:1.0000007092
2030_0_67   SR:0.000860 CR:1.0000007092 BCR:1.0000007092
2030_0_68   SR:0.000774 CR:1.0000007092 BCR:1.0000007092
2030_0_69   SR:0.000696 CR:1.0000007092 BCR:1.0000007092
2030_0_70   SR:0.000627 CR:1.0000007092 BCR:1.0000007092
2030_0_71   SR:0.000564 CR:1.0000007092 BCR:1.0000007092
2030_0_72   SR:0.000508 CR:1.0000007092 BCR:1.0000007092
2030_0_73   SR:0.000457 CR:1.0000007092 BCR:1.0000007092
2030_0_74   SR:0.000411 CR:1.0000007092 BCR:1.0000007092
2030_0_75   SR:0.000370 CR:0.9999996555 BCR:0.9999996555
2030_0_76   SR:0.000333 CR:0.9999996555 BCR:0.9999996555
2030_0_77   SR:0.000300 CR:0.9999996555 BCR:0.9999996555
2030_0_78   SR:0.000270 CR:0.9999996555 BCR:0.9999996555
2030_0_79   SR:0.000243 CR:0.9999996555 BCR:0.9999996555
2030_0_80   SR:0.000218 CR:0.9999996555 BCR:0.9999996555
2030_0_81   SR:0.000197 CR:0.9999996555 BCR:0.9999996555
2030_0_82   SR:0.000177 CR:0.9999996555 BCR:0.9999996555
2030_0_83   SR:0.000159 CR:0.9999996555 BCR:0.9999996555
2030_0_84   SR:0.000143 CR:0.9999996555 BCR:0.9999996555
2030_0_85   SR:0.000129 CR:0.9999996555 BCR:0.9999996555
2030_0_86   SR:0.000116 CR:1.0000003423 BCR:1.0000003423
2030_0_87   SR:0.000104 CR:1.0000002549 BCR:1.0000002549
2030_0_88   SR:0.000094 CR:1.0000002027 BCR:1.0000002027
2030_0_89   SR:0.000085 CR:1.0000001628 BCR:1.0000001628
2030_0_90   SR:0.000076 CR:1.0000001125 BCR:1.0000001125
2030_0_91   SR:0.000069 CR:1.0000001103 BCR:1.0000001103
2030_0_92   SR:0.000062 CR:1.0000000028 BCR:1.0000000028
2030_0_93   SR:0.000056 CR:1.0000000006 BCR:1.0000000006
2030_0_94   SR:0.000050 CR:1.0000000006 BCR:1.0000000006
2030_0_95   SR:0.000045 CR:1.0000000006 BCR:1.0000000006
2030_0_96   SR:0.000040 CR:1.0000000006 BCR:1.0000000006
2030_0_97   SR:0.000036 CR:1.0000000006 BCR:1.0000000006
2030_0_98   SR:0.000033 CR:1.0000000006 BCR:1.0000000006
2030_0_99   SR:0.000030 CR:1.0000000006 BCR:1.0000000006
2030_0_100  SR:0.000027 CR:1.0000000006 BCR:1.0000000006
2030_0_101  SR:0.000024 CR:1.0000000006 BCR:1.0000000006
2030_0_102  SR:0.000022 CR:1.0000000006 BCR:1.0000000006
2030_0_103  SR:0.000019 CR:1.0000000006 BCR:1.0000000006
2030_0_104  SR:0.000017 CR:1.0000000006 BCR:1.0000000006
2030_0_105  SR:0.000016 CR:1.0000000006 BCR:1.0000000006
2030_0_106  SR:0.000014 CR:1.0000000006 BCR:1.0000000006
2030_0_107  SR:0.000013 CR:1.0000000006 BCR:1.0000000006
2030_0_108  SR:0.000011 CR:1.0000000006 BCR:1.0000000006
2030_0_109  SR:0.000010 CR:1.0000000006 BCR:1.0000000006
2030_0_110  SR:0.000009 CR:1.0000000006 BCR:1.0000000006
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -548850, Actual GHG Offset Mg -548850
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.162108
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.059139
2030 producer_abs_share_frac_pickup.BEV           = 0.000002
2030 producer_abs_share_frac_pickup.ICE           = 0.778751
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.162108 / 0.102553 (DELTA:0.059555)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.059139 / 0.118694 (DELTA:0.059555)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.186412 (DELTA:0.186409)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778751 / 0.592341 (DELTA:0.186409)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63426 / $63426 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58809 / $58809 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72745 / $72745 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65237 / $65237 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57926 / $63426 R:0.913286
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58809 / $58809 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67245 / $72745 R:0.924394
modified cross subsidized price / cost ALT pickup.ICE                 $65237 / $65237 R:1.000000

cross subsidized price / cost ALT BEV                                 $63429 / $63429 R:1.000000
cross subsidized price / cost ALT ICE                                 $64784 / $64784 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62192 / $62192 R:1.000000
cross subsidized price / cost ALT pickup                              $65238 / $65238 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65688 / $65688 R:1.000000

2030_0_0  SCORE:0.051050, CE:0.186409, 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 Stellantis
2031_0_0    SR:1.000000 CR:0.9943262077 BCR:0.9943262077
2031_0_1    SR:0.900000 CR:0.9998688730 BCR:0.9998688730
2031_0_2    SR:0.810000 CR:0.9998688730 BCR:0.9998688730
2031_0_3    SR:0.729000 CR:0.9998688730 BCR:0.9998688730
2031_0_4    SR:0.656100 CR:0.9998688730 BCR:0.9998688730
2031_0_5    SR:0.590490 CR:0.9998688730 BCR:0.9998688730
2031_0_6    SR:0.531441 CR:0.9998688730 BCR:0.9998688730
2031_0_7    SR:0.478297 CR:0.9998688730 BCR:0.9998688730
2031_0_8    SR:0.430467 CR:0.9998688730 BCR:0.9998688730
2031_0_9    SR:0.387420 CR:0.9998688730 BCR:0.9998688730
2031_0_10   SR:0.348678 CR:0.9998688730 BCR:0.9998688730
2031_0_11   SR:0.313811 CR:0.9998688730 BCR:0.9998688730
2031_0_12   SR:0.282430 CR:0.9998688730 BCR:0.9998688730
2031_0_13   SR:0.254187 CR:0.9998688730 BCR:0.9998688730
2031_0_14   SR:0.228768 CR:0.9998688730 BCR:0.9998688730
2031_0_15   SR:0.205891 CR:0.9998688730 BCR:0.9998688730
2031_0_16   SR:0.185302 CR:0.9998688730 BCR:0.9998688730
2031_0_17   SR:0.166772 CR:0.9998688730 BCR:0.9998688730
2031_0_18   SR:0.150095 CR:0.9998688730 BCR:0.9998688730
2031_0_19   SR:0.135085 CR:0.9998688730 BCR:0.9998688730
2031_0_20   SR:0.121577 CR:0.9999235653 BCR:0.9999235653
2031_0_21   SR:0.109419 CR:0.9999235653 BCR:0.9999235653
2031_0_22   SR:0.098477 CR:0.9999235653 BCR:0.9999235653
2031_0_23   SR:0.088629 CR:0.9999235653 BCR:0.9999235653
2031_0_24   SR:0.079766 CR:0.9999235653 BCR:0.9999235653
2031_0_25   SR:0.071790 CR:0.9999235653 BCR:0.9999235653
2031_0_26   SR:0.064611 CR:0.9999235653 BCR:0.9999235653
2031_0_27   SR:0.058150 CR:0.9999235653 BCR:0.9999235653
2031_0_28   SR:0.052335 CR:0.9999235653 BCR:0.9999235653
2031_0_29   SR:0.047101 CR:0.9999235653 BCR:0.9999235653
2031_0_30   SR:0.042391 CR:0.9999614805 BCR:0.9999614805
2031_0_31   SR:0.038152 CR:0.9999614805 BCR:0.9999614805
2031_0_32   SR:0.034337 CR:0.9999614805 BCR:0.9999614805
2031_0_33   SR:0.030903 CR:0.9999614805 BCR:0.9999614805
2031_0_34   SR:0.027813 CR:0.9999614805 BCR:0.9999614805
2031_0_35   SR:0.025032 CR:0.9999614805 BCR:0.9999614805
2031_0_36   SR:0.022528 CR:0.9999946486 BCR:0.9999946486
2031_0_37   SR:0.020276 CR:0.9999946486 BCR:0.9999946486
2031_0_38   SR:0.018248 CR:0.9999946486 BCR:0.9999946486
2031_0_39   SR:0.016423 CR:0.9999946486 BCR:0.9999946486
2031_0_40   SR:0.014781 CR:0.9999946486 BCR:0.9999946486
2031_0_41   SR:0.013303 CR:0.9999946486 BCR:0.9999946486
2031_0_42   SR:0.011973 CR:0.9999946486 BCR:0.9999946486
2031_0_43   SR:0.010775 CR:0.9999946486 BCR:0.9999946486
2031_0_44   SR:0.009698 CR:0.9999946486 BCR:0.9999946486
2031_0_45   SR:0.008728 CR:0.9999946486 BCR:0.9999946486
2031_0_46   SR:0.007855 CR:0.9999946486 BCR:0.9999946486
2031_0_47   SR:0.007070 CR:0.9999946486 BCR:0.9999946486
2031_0_48   SR:0.006363 CR:0.9999946486 BCR:0.9999946486
2031_0_49   SR:0.005726 CR:0.9999952247 BCR:0.9999952247
2031_0_50   SR:0.005154 CR:0.9999952247 BCR:0.9999952247
2031_0_51   SR:0.004638 CR:0.9999952247 BCR:0.9999952247
2031_0_52   SR:0.004175 CR:0.9999952247 BCR:0.9999952247
2031_0_53   SR:0.003757 CR:0.9999952247 BCR:0.9999952247
2031_0_54   SR:0.003381 CR:0.9999952247 BCR:0.9999952247
2031_0_55   SR:0.003043 CR:0.9999952247 BCR:0.9999952247
2031_0_56   SR:0.002739 CR:0.9999952247 BCR:0.9999952247
2031_0_57   SR:0.002465 CR:0.9999952247 BCR:0.9999952247
2031_0_58   SR:0.002219 CR:0.9999952247 BCR:0.9999952247
2031_0_59   SR:0.001997 CR:0.9999952247 BCR:0.9999952247
2031_0_60   SR:0.001797 CR:0.9999952247 BCR:0.9999952247
2031_0_61   SR:0.001617 CR:0.9999952247 BCR:0.9999952247
2031_0_62   SR:0.001456 CR:0.9999952247 BCR:0.9999952247
2031_0_63   SR:0.001310 CR:0.9999952247 BCR:0.9999952247
2031_0_64   SR:0.001179 CR:0.9999952247 BCR:0.9999952247
2031_0_65   SR:0.001061 CR:0.9999952247 BCR:0.9999952247
2031_0_66   SR:0.000955 CR:0.9999952247 BCR:0.9999952247
2031_0_67   SR:0.000860 CR:0.9999952247 BCR:0.9999952247
2031_0_68   SR:0.000774 CR:0.9999952247 BCR:0.9999952247
2031_0_69   SR:0.000696 CR:0.9999952247 BCR:0.9999952247
2031_0_70   SR:0.000627 CR:0.9999952247 BCR:0.9999952247
2031_0_71   SR:0.000564 CR:0.9999961396 BCR:0.9999961396
2031_0_72   SR:0.000508 CR:0.9999961396 BCR:0.9999961396
2031_0_73   SR:0.000457 CR:1.0000014459 BCR:1.0000014459
2031_0_74   SR:0.000411 CR:1.0000014459 BCR:1.0000014459
2031_0_75   SR:0.000370 CR:1.0000014459 BCR:1.0000014459
2031_0_76   SR:0.000333 CR:1.0000014459 BCR:1.0000014459
2031_0_77   SR:0.000300 CR:0.9999998586 BCR:0.9999998586
2031_0_78   SR:0.000270 CR:0.9999998586 BCR:0.9999998586
2031_0_79   SR:0.000243 CR:0.9999998586 BCR:0.9999998586
2031_0_80   SR:0.000218 CR:0.9999998586 BCR:0.9999998586
2031_0_81   SR:0.000197 CR:0.9999998586 BCR:0.9999998586
2031_0_82   SR:0.000177 CR:0.9999998586 BCR:0.9999998586
2031_0_83   SR:0.000159 CR:0.9999998586 BCR:0.9999998586
2031_0_84   SR:0.000143 CR:0.9999998586 BCR:0.9999998586
2031_0_85   SR:0.000129 CR:0.9999998586 BCR:0.9999998586
2031_0_86   SR:0.000116 CR:0.9999998586 BCR:0.9999998586
2031_0_87   SR:0.000104 CR:0.9999998586 BCR:0.9999998586
2031_0_88   SR:0.000094 CR:0.9999998586 BCR:0.9999998586
2031_0_89   SR:0.000085 CR:0.9999998586 BCR:0.9999998586
2031_0_90   SR:0.000076 CR:0.9999999307 BCR:0.9999999307
2031_0_91   SR:0.000069 CR:0.9999999307 BCR:0.9999999307
2031_0_92   SR:0.000062 CR:0.9999999307 BCR:0.9999999307
2031_0_93   SR:0.000056 CR:0.9999999307 BCR:0.9999999307
2031_0_94   SR:0.000050 CR:0.9999999307 BCR:0.9999999307
2031_0_95   SR:0.000045 CR:0.9999999307 BCR:0.9999999307
2031_0_96   SR:0.000040 CR:0.9999999307 BCR:0.9999999307
2031_0_97   SR:0.000036 CR:0.9999999307 BCR:0.9999999307
2031_0_98   SR:0.000033 CR:0.9999999307 BCR:0.9999999307
2031_0_99   SR:0.000030 CR:0.9999999307 BCR:0.9999999307
2031_0_100  SR:0.000027 CR:0.9999999307 BCR:0.9999999307
2031_0_101  SR:0.000024 CR:0.9999999307 BCR:0.9999999307
2031_0_102  SR:0.000022 CR:0.9999999307 BCR:0.9999999307
2031_0_103  SR:0.000019 CR:1.0000000614 BCR:1.0000000614
2031_0_104  SR:0.000017 CR:1.0000000610 BCR:1.0000000610
2031_0_105  SR:0.000016 CR:0.9999999443 BCR:0.9999999443
2031_0_106  SR:0.000014 CR:0.9999999443 BCR:0.9999999443
2031_0_107  SR:0.000013 CR:0.9999999443 BCR:0.9999999443
2031_0_108  SR:0.000011 CR:0.9999999575 BCR:0.9999999575
2031_0_109  SR:0.000010 CR:0.9999999575 BCR:0.9999999575
2031_0_110  SR:0.000009 CR:0.9999999575 BCR:0.9999999575
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -550324, Actual GHG Offset Mg -550324
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.201113
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.019237
2031 producer_abs_share_frac_pickup.BEV           = 0.047569
2031 producer_abs_share_frac_pickup.ICE           = 0.732081
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               = 0.201113 / 0.117381 (DELTA:0.083732)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.019237 / 0.102969 (DELTA:0.083732)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.047569 / 0.155932 (DELTA:0.108363)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.732081 / 0.623718 (DELTA:0.108363)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63624 / $63624 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60300 / $60300 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73572 / $73572 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65138 / $65138 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57874 / $63624 R:0.909626
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60300 / $60300 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67822 / $73572 R:0.921846
modified cross subsidized price / cost ALT pickup.ICE                 $65138 / $65138 R:1.000000

cross subsidized price / cost ALT BEV                                 $65527 / $65527 R:1.000000
cross subsidized price / cost ALT ICE                                 $65014 / $65014 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63333 / $63333 R:1.000000
cross subsidized price / cost ALT pickup                              $65653 / $65653 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65777 / $65777 R:1.000000

2031_0_0  SCORE:0.029677, CE:0.108363, 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 Stellantis
2032_0_0    SR:1.000000 CR:0.9981363919 BCR:0.9981363919
2032_0_1    SR:0.900000 CR:0.9981363919 BCR:0.9981363919
2032_0_2    SR:0.810000 CR:0.9981363919 BCR:0.9981363919
2032_0_3    SR:0.729000 CR:0.9981363919 BCR:0.9981363919
2032_0_4    SR:0.656100 CR:0.9981363919 BCR:0.9981363919
2032_0_5    SR:0.590490 CR:0.9981363919 BCR:0.9981363919
2032_0_6    SR:0.531441 CR:0.9981363919 BCR:0.9981363919
2032_0_7    SR:0.478297 CR:0.9981363919 BCR:0.9981363919
2032_0_8    SR:0.430467 CR:0.9981363919 BCR:0.9981363919
2032_0_9    SR:0.387420 CR:0.9981363919 BCR:0.9981363919
2032_0_10   SR:0.348678 CR:0.9981363919 BCR:0.9981363919
2032_0_11   SR:0.313811 CR:0.9981363919 BCR:0.9981363919
2032_0_12   SR:0.282430 CR:0.9981363919 BCR:0.9981363919
2032_0_13   SR:0.254187 CR:0.9981363919 BCR:0.9981363919
2032_0_14   SR:0.228768 CR:0.9981363919 BCR:0.9981363919
2032_0_15   SR:0.205891 CR:0.9981363919 BCR:0.9981363919
2032_0_16   SR:0.185302 CR:0.9995268669 BCR:0.9995268669
2032_0_17   SR:0.166772 CR:0.9995268669 BCR:0.9995268669
2032_0_18   SR:0.150095 CR:0.9995268669 BCR:0.9995268669
2032_0_19   SR:0.135085 CR:0.9999670501 BCR:0.9999670501
2032_0_20   SR:0.121577 CR:0.9999670820 BCR:0.9999670820
2032_0_21   SR:0.109419 CR:0.9999670820 BCR:0.9999670820
2032_0_22   SR:0.098477 CR:0.9999670820 BCR:0.9999670820
2032_0_23   SR:0.088629 CR:0.9999670820 BCR:0.9999670820
2032_0_24   SR:0.079766 CR:0.9999670820 BCR:0.9999670820
2032_0_25   SR:0.071790 CR:0.9999670820 BCR:0.9999670820
2032_0_26   SR:0.064611 CR:0.9999670820 BCR:0.9999670820
2032_0_27   SR:0.058150 CR:0.9999670820 BCR:0.9999670820
2032_0_28   SR:0.052335 CR:0.9999670820 BCR:0.9999670820
2032_0_29   SR:0.047101 CR:0.9999701138 BCR:0.9999701138
2032_0_30   SR:0.042391 CR:0.9999701138 BCR:0.9999701138
2032_0_31   SR:0.038152 CR:0.9999701138 BCR:0.9999701138
2032_0_32   SR:0.034337 CR:0.9999701138 BCR:0.9999701138
2032_0_33   SR:0.030903 CR:0.9999701138 BCR:0.9999701138
2032_0_34   SR:0.027813 CR:0.9999701138 BCR:0.9999701138
2032_0_35   SR:0.025032 CR:0.9999835463 BCR:0.9999835463
2032_0_36   SR:0.022528 CR:0.9999835463 BCR:0.9999835463
2032_0_37   SR:0.020276 CR:0.9999835463 BCR:0.9999835463
2032_0_38   SR:0.018248 CR:0.9999899894 BCR:0.9999899894
2032_0_39   SR:0.016423 CR:0.9999899934 BCR:0.9999899934
2032_0_40   SR:0.014781 CR:0.9999899934 BCR:0.9999899934
2032_0_41   SR:0.013303 CR:0.9999899934 BCR:0.9999899934
2032_0_42   SR:0.011973 CR:0.9999899934 BCR:0.9999899934
2032_0_43   SR:0.010775 CR:0.9999899934 BCR:0.9999899934
2032_0_44   SR:0.009698 CR:0.9999899934 BCR:0.9999899934
2032_0_45   SR:0.008728 CR:0.9999943605 BCR:0.9999943605
2032_0_46   SR:0.007855 CR:0.9999943644 BCR:0.9999943644
2032_0_47   SR:0.007070 CR:0.9999943644 BCR:0.9999943644
2032_0_48   SR:0.006363 CR:0.9999943644 BCR:0.9999943644
2032_0_49   SR:0.005726 CR:0.9999943644 BCR:0.9999943644
2032_0_50   SR:0.005154 CR:0.9999943644 BCR:0.9999943644
2032_0_51   SR:0.004638 CR:0.9999943644 BCR:0.9999943644
2032_0_52   SR:0.004175 CR:1.0000025928 BCR:1.0000025928
2032_0_53   SR:0.003757 CR:1.0000025928 BCR:1.0000025928
2032_0_54   SR:0.003381 CR:1.0000025928 BCR:1.0000025928
2032_0_55   SR:0.003043 CR:1.0000025928 BCR:1.0000025928
2032_0_56   SR:0.002739 CR:1.0000025928 BCR:1.0000025928
2032_0_57   SR:0.002465 CR:1.0000025928 BCR:1.0000025928
2032_0_58   SR:0.002219 CR:1.0000025928 BCR:1.0000025928
2032_0_59   SR:0.001997 CR:1.0000025928 BCR:1.0000025928
2032_0_60   SR:0.001797 CR:0.9999979520 BCR:0.9999979520
2032_0_61   SR:0.001617 CR:1.0000003725 BCR:1.0000003725
2032_0_62   SR:0.001456 CR:1.0000003725 BCR:1.0000003725
2032_0_63   SR:0.001310 CR:1.0000003725 BCR:1.0000003725
2032_0_64   SR:0.001179 CR:1.0000003725 BCR:1.0000003725
2032_0_65   SR:0.001061 CR:1.0000003725 BCR:1.0000003725
2032_0_66   SR:0.000955 CR:1.0000002870 BCR:1.0000002870
2032_0_67   SR:0.000860 CR:1.0000002870 BCR:1.0000002870
2032_0_68   SR:0.000774 CR:1.0000001402 BCR:1.0000001402
2032_0_69   SR:0.000696 CR:1.0000001402 BCR:1.0000001402
2032_0_70   SR:0.000627 CR:1.0000001402 BCR:1.0000001402
2032_0_71   SR:0.000564 CR:1.0000001402 BCR:1.0000001402
2032_0_72   SR:0.000508 CR:1.0000001402 BCR:1.0000001402
2032_0_73   SR:0.000457 CR:1.0000001402 BCR:1.0000001402
2032_0_74   SR:0.000411 CR:1.0000001402 BCR:1.0000001402
2032_0_75   SR:0.000370 CR:1.0000001402 BCR:1.0000001402
2032_0_76   SR:0.000333 CR:1.0000001402 BCR:1.0000001402
2032_0_77   SR:0.000300 CR:1.0000001402 BCR:1.0000001402
2032_0_78   SR:0.000270 CR:1.0000001402 BCR:1.0000001402
2032_0_79   SR:0.000243 CR:1.0000001402 BCR:1.0000001402
2032_0_80   SR:0.000218 CR:1.0000001402 BCR:1.0000001402
2032_0_81   SR:0.000197 CR:1.0000001402 BCR:1.0000001402
2032_0_82   SR:0.000177 CR:1.0000001402 BCR:1.0000001402
2032_0_83   SR:0.000159 CR:1.0000001402 BCR:1.0000001402
2032_0_84   SR:0.000143 CR:1.0000001402 BCR:1.0000001402
2032_0_85   SR:0.000129 CR:1.0000001402 BCR:1.0000001402
2032_0_86   SR:0.000116 CR:1.0000001402 BCR:1.0000001402
2032_0_87   SR:0.000104 CR:1.0000001402 BCR:1.0000001402
2032_0_88   SR:0.000094 CR:1.0000001402 BCR:1.0000001402
2032_0_89   SR:0.000085 CR:1.0000000342 BCR:1.0000000342
2032_0_90   SR:0.000076 CR:1.0000000339 BCR:1.0000000339
2032_0_91   SR:0.000069 CR:1.0000000339 BCR:1.0000000339
2032_0_92   SR:0.000062 CR:1.0000000339 BCR:1.0000000339
2032_0_93   SR:0.000056 CR:1.0000000339 BCR:1.0000000339
2032_0_94   SR:0.000050 CR:1.0000000339 BCR:1.0000000339
2032_0_95   SR:0.000045 CR:1.0000000339 BCR:1.0000000339
2032_0_96   SR:0.000040 CR:1.0000000283 BCR:1.0000000283
2032_0_97   SR:0.000036 CR:1.0000000283 BCR:1.0000000283
2032_0_98   SR:0.000033 CR:1.0000000118 BCR:1.0000000118
2032_0_99   SR:0.000030 CR:1.0000000118 BCR:1.0000000118
2032_0_100  SR:0.000027 CR:1.0000000118 BCR:1.0000000118
2032_0_101  SR:0.000024 CR:1.0000000118 BCR:1.0000000118
2032_0_102  SR:0.000022 CR:1.0000000018 BCR:1.0000000018
2032_0_103  SR:0.000019 CR:1.0000000018 BCR:1.0000000018
2032_0_104  SR:0.000017 CR:1.0000000018 BCR:1.0000000018
2032_0_105  SR:0.000016 CR:1.0000000018 BCR:1.0000000018
2032_0_106  SR:0.000014 CR:1.0000000018 BCR:1.0000000018
2032_0_107  SR:0.000013 CR:1.0000000018 BCR:1.0000000018
2032_0_108  SR:0.000011 CR:1.0000000018 BCR:1.0000000018
2032_0_109  SR:0.000010 CR:1.0000000018 BCR:1.0000000018
2032_0_110  SR:0.000009 CR:1.0000000018 BCR:1.0000000018
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -580044, Actual GHG Offset Mg -580044
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.219786
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000003
2032 producer_abs_share_frac_pickup.BEV           = 0.117886
2032 producer_abs_share_frac_pickup.ICE           = 0.662325
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               = 0.219786 / 0.156643 (DELTA:0.063143)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000003 / 0.063146 (DELTA:0.063143)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.117886 / 0.203646 (DELTA:0.085760)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.662325 / 0.576566 (DELTA:0.085760)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63919 / $63919 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58675 / $58675 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74584 / $74584 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65040 / $65040 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57919 / $63919 R:0.906132
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58675 / $58675 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68584 / $74584 R:0.919554
modified cross subsidized price / cost ALT pickup.ICE                 $65040 / $65040 R:1.000000

cross subsidized price / cost ALT BEV                                 $67642 / $67642 R:1.000000
cross subsidized price / cost ALT ICE                                 $65041 / $65041 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63920 / $63920 R:1.000000
cross subsidized price / cost ALT pickup                              $66482 / $66482 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66406 / $66406 R:1.000000

2032_0_0  SCORE:0.023486, CE:0.085760, 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 Stellantis
2033_0_0    SR:1.000000 CR:1.0133626221 BCR:1.0133626221
2033_0_1    SR:0.900000 CR:1.0129360671 BCR:1.0129360671
2033_0_2    SR:0.810000 CR:1.0129360671 BCR:1.0129360671
2033_0_3    SR:0.729000 CR:1.0129360671 BCR:1.0129360671
2033_0_4    SR:0.656100 CR:1.0129360671 BCR:1.0129360671
2033_0_5    SR:0.590490 CR:1.0129360671 BCR:1.0129360671
2033_0_6    SR:0.531441 CR:1.0129360671 BCR:1.0129360671
2033_0_7    SR:0.478297 CR:1.0129360671 BCR:1.0129360671
2033_0_8    SR:0.430467 CR:1.0129360671 BCR:1.0129360671
2033_0_9    SR:0.387420 CR:1.0129360671 BCR:1.0129360671
2033_0_10   SR:0.348678 CR:1.0129360671 BCR:1.0129360671
2033_0_11   SR:0.313811 CR:1.0129360671 BCR:1.0129360671
2033_0_12   SR:0.282430 CR:1.0129360671 BCR:1.0129360671
2033_0_13   SR:0.254187 CR:1.0129360671 BCR:1.0129360671
2033_0_14   SR:0.228768 CR:1.0129360671 BCR:1.0129360671
2033_0_15   SR:0.205891 CR:1.0129360671 BCR:1.0129360671
2033_0_16   SR:0.185302 CR:1.0090677697 BCR:1.0090677697
2033_0_17   SR:0.166772 CR:1.0090677697 BCR:1.0090677697
2033_0_18   SR:0.150095 CR:1.0090677697 BCR:1.0090677697
2033_0_19   SR:0.135085 CR:1.0090677697 BCR:1.0090677697
2033_0_20   SR:0.121577 CR:1.0090677697 BCR:1.0090677697
2033_0_21   SR:0.109419 CR:1.0090677697 BCR:1.0090677697
2033_0_22   SR:0.098477 CR:1.0090677697 BCR:1.0090677697
2033_0_23   SR:0.088629 CR:1.0090677697 BCR:1.0090677697
2033_0_24   SR:0.079766 CR:1.0090677697 BCR:1.0090677697
2033_0_25   SR:0.071790 CR:1.0090677697 BCR:1.0090677697
2033_0_26   SR:0.064611 CR:1.0090677697 BCR:1.0090677697
2033_0_27   SR:0.058150 CR:1.0090677697 BCR:1.0090677697
2033_0_28   SR:0.052335 CR:1.0090677697 BCR:1.0090677697
2033_0_29   SR:0.047101 CR:1.0090677697 BCR:1.0090677697
2033_0_30   SR:0.042391 CR:1.0090677697 BCR:1.0090677697
2033_0_31   SR:0.038152 CR:1.0090677697 BCR:1.0090677697
2033_0_32   SR:0.034337 CR:1.0090677697 BCR:1.0090677697
2033_0_33   SR:0.030903 CR:1.0090677697 BCR:1.0090677697
2033_0_34   SR:0.027813 CR:1.0090677697 BCR:1.0090677697
2033_0_35   SR:0.025032 CR:1.0090677697 BCR:1.0090677697
2033_0_36   SR:0.022528 CR:1.0090677697 BCR:1.0090677697
2033_0_37   SR:0.020276 CR:1.0090677697 BCR:1.0090677697
2033_0_38   SR:0.018248 CR:1.0090677697 BCR:1.0090677697
2033_0_39   SR:0.016423 CR:1.0090677697 BCR:1.0090677697
2033_0_40   SR:0.014781 CR:1.0089647542 BCR:1.0089647542
2033_0_41   SR:0.013303 CR:1.0088893341 BCR:1.0088893341
2033_0_42   SR:0.011973 CR:1.0086355981 BCR:1.0086355981
2033_0_43   SR:0.010775 CR:1.0086355981 BCR:1.0086355981
2033_0_44   SR:0.009698 CR:1.0086146751 BCR:1.0086146751
2033_0_45   SR:0.008728 CR:1.0085538647 BCR:1.0085538647
2033_0_46   SR:0.007855 CR:1.0085093081 BCR:1.0085093081
2033_0_47   SR:0.007070 CR:1.0084600455 BCR:1.0084600455
2033_0_48   SR:0.006363 CR:1.0084239864 BCR:1.0084239864
2033_0_49   SR:0.005726 CR:1.0083840535 BCR:1.0083840535
2033_0_50   SR:0.005154 CR:1.0083548520 BCR:1.0083548520
2033_0_51   SR:0.004638 CR:1.0083225045 BCR:1.0083225045
2033_0_52   SR:0.004175 CR:1.0082988524 BCR:1.0082988524
2033_0_53   SR:0.003757 CR:1.0082726521 BCR:1.0082726521
2033_0_54   SR:0.003381 CR:1.0082535125 BCR:1.0082535125
2033_0_55   SR:0.003043 CR:1.0081889874 BCR:1.0081889874
2033_0_56   SR:0.002739 CR:1.0081889874 BCR:1.0081889874
2033_0_57   SR:0.002465 CR:1.0081836939 BCR:1.0081836939
2033_0_58   SR:0.002219 CR:1.0081682275 BCR:1.0081682275
2033_0_59   SR:0.001997 CR:1.0081569000 BCR:1.0081569000
2033_0_60   SR:0.001797 CR:1.0081443721 BCR:1.0081443721
2033_0_61   SR:0.001617 CR:1.0081352273 BCR:1.0081352273
2033_0_62   SR:0.001456 CR:1.0081250581 BCR:1.0081250581
2033_0_63   SR:0.001310 CR:1.0081176479 BCR:1.0081176479
2033_0_64   SR:0.001179 CR:1.0081094335 BCR:1.0081094335
2033_0_65   SR:0.001061 CR:1.0081034471 BCR:1.0081034471
2033_0_66   SR:0.000955 CR:1.0080967529 BCR:1.0080967529
2033_0_67   SR:0.000860 CR:1.0080919243 BCR:1.0080919243
2033_0_68   SR:0.000774 CR:1.0080865041 BCR:1.0080865041
2033_0_69   SR:0.000696 CR:1.0080826046 BCR:1.0080826046
2033_0_70   SR:0.000627 CR:1.0080782274 BCR:1.0080782274
2033_0_71   SR:0.000564 CR:1.0080750276 BCR:1.0080750276
2033_0_72   SR:0.000508 CR:1.0080714999 BCR:1.0080714999
2033_0_73   SR:0.000457 CR:1.0080688910 BCR:1.0080688910
2033_0_74   SR:0.000411 CR:1.0080660118 BCR:1.0080660118
2033_0_75   SR:0.000370 CR:1.0080639724 BCR:1.0080639724
2033_0_76   SR:0.000333 CR:1.0080569105 BCR:1.0080569105
2033_0_77   SR:0.000300 CR:1.0080569105 BCR:1.0080569105
2033_0_78   SR:0.000270 CR:1.0080563279 BCR:1.0080563279
2033_0_79   SR:0.000243 CR:1.0080546474 BCR:1.0080546474
2033_0_80   SR:0.000218 CR:1.0080534222 BCR:1.0080534222
2033_0_81   SR:0.000197 CR:1.0080520403 BCR:1.0080520403
2033_0_82   SR:0.000177 CR:1.0080510465 BCR:1.0080510465
2033_0_83   SR:0.000159 CR:1.0080499470 BCR:1.0080499470
2033_0_84   SR:0.000143 CR:1.0080491562 BCR:1.0080491562
2033_0_85   SR:0.000129 CR:1.0080482474 BCR:1.0080482474
2033_0_86   SR:0.000116 CR:1.0080475808 BCR:1.0080475808
2033_0_87   SR:0.000104 CR:1.0080468540 BCR:1.0080468540
2033_0_88   SR:0.000094 CR:1.0080463129 BCR:1.0080463129
2033_0_89   SR:0.000085 CR:1.0080457313 BCR:1.0080457313
2033_0_90   SR:0.000076 CR:1.0080452975 BCR:1.0080452975
2033_0_91   SR:0.000069 CR:1.0080438714 BCR:1.0080438714
2033_0_92   SR:0.000062 CR:1.0080438695 BCR:1.0080438695
2033_0_93   SR:0.000056 CR:1.0080437522 BCR:1.0080437522
2033_0_94   SR:0.000050 CR:1.0080434247 BCR:1.0080434247
2033_0_95   SR:0.000045 CR:1.0080431672 BCR:1.0080431672
2033_0_96   SR:0.000040 CR:1.0080428945 BCR:1.0080428945
2033_0_97   SR:0.000036 CR:1.0080426995 BCR:1.0080426995
2033_0_98   SR:0.000033 CR:1.0080424762 BCR:1.0080424762
2033_0_99   SR:0.000030 CR:1.0080422692 BCR:1.0080422692
2033_0_100  SR:0.000027 CR:1.0080421251 BCR:1.0080421251
2033_0_101  SR:0.000024 CR:1.0080419918 BCR:1.0080419918
2033_0_102  SR:0.000022 CR:1.0080418490 BCR:1.0080418490
2033_0_103  SR:0.000019 CR:1.0080417215 BCR:1.0080417215
2033_0_104  SR:0.000017 CR:1.0080416312 BCR:1.0080416312
2033_0_105  SR:0.000016 CR:1.0080415241 BCR:1.0080415241
2033_0_106  SR:0.000014 CR:1.0080412435 BCR:1.0080412435
2033_0_107  SR:0.000013 CR:1.0080412399 BCR:1.0080412399
2033_0_108  SR:0.000011 CR:1.0080412393 BCR:1.0080412393
2033_0_109  SR:0.000010 CR:1.0080410689 BCR:1.0080410689
2033_0_110  SR:0.000009 CR:1.0080410195 BCR:1.0080410195
PRODUCER FINAL COMPLIANCE DELTA 0.008041
Target GHG Offset Mg -528728, Actual GHG Offset Mg -580368
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.216671
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.002190
2033 producer_abs_share_frac_pickup.BEV           = 0.121337
2033 producer_abs_share_frac_pickup.ICE           = 0.659802
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.216671 / 0.175085 (DELTA:0.041585)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.002190 / 0.043775 (DELTA:0.041585)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.121337 / 0.202684 (DELTA:0.081346)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.659802 / 0.578456 (DELTA:0.081346)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64281 / $64281 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60155 / $60155 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75718 / $75718 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64944 / $64944 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64281 / $64281 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60155 / $60155 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75718 / $75718 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64944 / $64944 R:1.000000

cross subsidized price / cost ALT BEV                                 $68386 / $68386 R:1.000000
cross subsidized price / cost ALT ICE                                 $64929 / $64929 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64240 / $64240 R:1.000000
cross subsidized price / cost ALT pickup                              $66618 / $66618 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66802 / $66802 R:1.000000

2033_0_0  SCORE:0.022278, CE:0.081346, 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 Stellantis
2034_0_0    SR:1.000000 CR:1.0130298711 BCR:1.0130298711
2034_0_1    SR:0.900000 CR:1.0130298711 BCR:1.0130298711
2034_0_2    SR:0.810000 CR:1.0130298711 BCR:1.0130298711
2034_0_3    SR:0.729000 CR:1.0130298711 BCR:1.0130298711
2034_0_4    SR:0.656100 CR:1.0130298711 BCR:1.0130298711
2034_0_5    SR:0.590490 CR:1.0130298711 BCR:1.0130298711
2034_0_6    SR:0.531441 CR:1.0130298711 BCR:1.0130298711
2034_0_7    SR:0.478297 CR:1.0130298711 BCR:1.0130298711
2034_0_8    SR:0.430467 CR:1.0130298711 BCR:1.0130298711
2034_0_9    SR:0.387420 CR:1.0130298711 BCR:1.0130298711
2034_0_10   SR:0.348678 CR:1.0130298711 BCR:1.0130298711
2034_0_11   SR:0.313811 CR:1.0130298711 BCR:1.0130298711
2034_0_12   SR:0.282430 CR:1.0130298711 BCR:1.0130298711
2034_0_13   SR:0.254187 CR:1.0130298711 BCR:1.0130298711
2034_0_14   SR:0.228768 CR:1.0130298711 BCR:1.0130298711
2034_0_15   SR:0.205891 CR:1.0130298711 BCR:1.0130298711
2034_0_16   SR:0.185302 CR:1.0066424920 BCR:1.0066424920
2034_0_17   SR:0.166772 CR:1.0066424920 BCR:1.0066424920
2034_0_18   SR:0.150095 CR:1.0066424920 BCR:1.0066424920
2034_0_19   SR:0.135085 CR:1.0066424920 BCR:1.0066424920
2034_0_20   SR:0.121577 CR:1.0066424920 BCR:1.0066424920
2034_0_21   SR:0.109419 CR:1.0066424920 BCR:1.0066424920
2034_0_22   SR:0.098477 CR:1.0066424920 BCR:1.0066424920
2034_0_23   SR:0.088629 CR:1.0066424920 BCR:1.0066424920
2034_0_24   SR:0.079766 CR:1.0066424920 BCR:1.0066424920
2034_0_25   SR:0.071790 CR:1.0066424920 BCR:1.0066424920
2034_0_26   SR:0.064611 CR:1.0066424920 BCR:1.0066424920
2034_0_27   SR:0.058150 CR:1.0066424920 BCR:1.0066424920
2034_0_28   SR:0.052335 CR:1.0066424920 BCR:1.0066424920
2034_0_29   SR:0.047101 CR:1.0066424920 BCR:1.0066424920
2034_0_30   SR:0.042391 CR:1.0066424920 BCR:1.0066424920
2034_0_31   SR:0.038152 CR:1.0066424920 BCR:1.0066424920
2034_0_32   SR:0.034337 CR:1.0066424920 BCR:1.0066424920
2034_0_33   SR:0.030903 CR:1.0066424920 BCR:1.0066424920
2034_0_34   SR:0.027813 CR:1.0066424920 BCR:1.0066424920
2034_0_35   SR:0.025032 CR:1.0066424920 BCR:1.0066424920
2034_0_36   SR:0.022528 CR:1.0066424920 BCR:1.0066424920
2034_0_37   SR:0.020276 CR:1.0066424920 BCR:1.0066424920
2034_0_38   SR:0.018248 CR:1.0066424920 BCR:1.0066424920
2034_0_39   SR:0.016423 CR:1.0066424920 BCR:1.0066424920
2034_0_40   SR:0.014781 CR:1.0066424920 BCR:1.0066424920
2034_0_41   SR:0.013303 CR:1.0066424920 BCR:1.0066424920
2034_0_42   SR:0.011973 CR:1.0066424920 BCR:1.0066424920
2034_0_43   SR:0.010775 CR:1.0066424920 BCR:1.0066424920
2034_0_44   SR:0.009698 CR:1.0066424920 BCR:1.0066424920
2034_0_45   SR:0.008728 CR:1.0066424920 BCR:1.0066424920
2034_0_46   SR:0.007855 CR:1.0066424920 BCR:1.0066424920
2034_0_47   SR:0.007070 CR:1.0066424920 BCR:1.0066424920
2034_0_48   SR:0.006363 CR:1.0066424920 BCR:1.0066424920
2034_0_49   SR:0.005726 CR:1.0066424920 BCR:1.0066424920
2034_0_50   SR:0.005154 CR:1.0066424920 BCR:1.0066424920
2034_0_51   SR:0.004638 CR:1.0066424920 BCR:1.0066424920
2034_0_52   SR:0.004175 CR:1.0066424920 BCR:1.0066424920
2034_0_53   SR:0.003757 CR:1.0066424920 BCR:1.0066424920
2034_0_54   SR:0.003381 CR:1.0066424920 BCR:1.0066424920
2034_0_55   SR:0.003043 CR:1.0066424920 BCR:1.0066424920
2034_0_56   SR:0.002739 CR:1.0066424920 BCR:1.0066424920
2034_0_57   SR:0.002465 CR:1.0066424920 BCR:1.0066424920
2034_0_58   SR:0.002219 CR:1.0066424920 BCR:1.0066424920
2034_0_59   SR:0.001997 CR:1.0066424920 BCR:1.0066424920
2034_0_60   SR:0.001797 CR:1.0066424920 BCR:1.0066424920
2034_0_61   SR:0.001617 CR:1.0066424920 BCR:1.0066424920
2034_0_62   SR:0.001456 CR:1.0066424920 BCR:1.0066424920
2034_0_63   SR:0.001310 CR:1.0066424920 BCR:1.0066424920
2034_0_64   SR:0.001179 CR:1.0066424920 BCR:1.0066424920
2034_0_65   SR:0.001061 CR:1.0066424920 BCR:1.0066424920
2034_0_66   SR:0.000955 CR:1.0066424920 BCR:1.0066424920
2034_0_67   SR:0.000860 CR:1.0066424920 BCR:1.0066424920
2034_0_68   SR:0.000774 CR:1.0066424920 BCR:1.0066424920
2034_0_69   SR:0.000696 CR:1.0066424920 BCR:1.0066424920
2034_0_70   SR:0.000627 CR:1.0066424920 BCR:1.0066424920
2034_0_71   SR:0.000564 CR:1.0066382265 BCR:1.0066382265
2034_0_72   SR:0.000508 CR:1.0066356653 BCR:1.0066356653
2034_0_73   SR:0.000457 CR:1.0066321921 BCR:1.0066321921
2034_0_74   SR:0.000411 CR:1.0066301529 BCR:1.0066301529
2034_0_75   SR:0.000370 CR:1.0066221579 BCR:1.0066221579
2034_0_76   SR:0.000333 CR:1.0066221579 BCR:1.0066221579
2034_0_77   SR:0.000300 CR:1.0066216778 BCR:1.0066216778
2034_0_78   SR:0.000270 CR:1.0066196271 BCR:1.0066196271
2034_0_79   SR:0.000243 CR:1.0066183773 BCR:1.0066183773
2034_0_80   SR:0.000218 CR:1.0066167725 BCR:1.0066167725
2034_0_81   SR:0.000197 CR:1.0066157717 BCR:1.0066157717
2034_0_82   SR:0.000177 CR:1.0066143935 BCR:1.0066143935
2034_0_83   SR:0.000159 CR:1.0066136034 BCR:1.0066136034
2034_0_84   SR:0.000143 CR:1.0066125296 BCR:1.0066125296
2034_0_85   SR:0.000129 CR:1.0066118411 BCR:1.0066118411
2034_0_86   SR:0.000116 CR:1.0066110110 BCR:1.0066110110
2034_0_87   SR:0.000104 CR:1.0066104657 BCR:1.0066104657
2034_0_88   SR:0.000094 CR:1.0066084457 BCR:1.0066084457
2034_0_89   SR:0.000085 CR:1.0066084457 BCR:1.0066084457
2034_0_90   SR:0.000076 CR:1.0066083272 BCR:1.0066083272
2034_0_91   SR:0.000069 CR:1.0066078348 BCR:1.0066078348
2034_0_92   SR:0.000062 CR:1.0066074977 BCR:1.0066074977
2034_0_93   SR:0.000056 CR:1.0066070828 BCR:1.0066070828
2034_0_94   SR:0.000050 CR:1.0066068310 BCR:1.0066068310
2034_0_95   SR:0.000045 CR:1.0066065049 BCR:1.0066065049
2034_0_96   SR:0.000040 CR:1.0066062797 BCR:1.0066062797
2034_0_97   SR:0.000036 CR:1.0066060171 BCR:1.0066060171
2034_0_98   SR:0.000033 CR:1.0066058317 BCR:1.0066058317
2034_0_99   SR:0.000030 CR:1.0066056495 BCR:1.0066056495
2034_0_100  SR:0.000027 CR:1.0066054923 BCR:1.0066054923
2034_0_101  SR:0.000024 CR:1.0066053035 BCR:1.0066053035
2034_0_102  SR:0.000022 CR:1.0066052017 BCR:1.0066052017
2034_0_103  SR:0.000019 CR:1.0066048110 BCR:1.0066048110
2034_0_104  SR:0.000017 CR:1.0066048110 BCR:1.0066048110
2034_0_105  SR:0.000016 CR:1.0066047415 BCR:1.0066047415
2034_0_106  SR:0.000014 CR:1.0066046656 BCR:1.0066046656
2034_0_107  SR:0.000013 CR:1.0066045595 BCR:1.0066045595
2034_0_108  SR:0.000011 CR:1.0066044592 BCR:1.0066044592
2034_0_109  SR:0.000010 CR:1.0066044440 BCR:1.0066044440
2034_0_110  SR:0.000009 CR:1.0066043853 BCR:1.0066043853
PRODUCER FINAL COMPLIANCE DELTA 0.006604
Target GHG Offset Mg -534614, Actual GHG Offset Mg -577716
Target Compliance Ratio 1.007, Actual Compliance Ratio 1.007
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.217992
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000001
2034 producer_abs_share_frac_pickup.BEV           = 0.121503
2034 producer_abs_share_frac_pickup.ICE           = 0.660504
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.217992 / 0.172213 (DELTA:0.045779)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000001 / 0.045779 (DELTA:0.045779)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.121503 / 0.223655 (DELTA:0.102152)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.660504 / 0.558352 (DELTA:0.102152)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64126 / $64126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60084 / $60084 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75510 / $75510 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64850 / $64850 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64126 / $64126 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60084 / $60084 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75510 / $75510 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64850 / $64850 R:1.000000

cross subsidized price / cost ALT BEV                                 $68200 / $68200 R:1.000000
cross subsidized price / cost ALT ICE                                 $64851 / $64851 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64127 / $64127 R:1.000000
cross subsidized price / cost ALT pickup                              $66506 / $66506 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66891 / $66891 R:1.000000

2034_0_0  SCORE:0.027975, CE:0.102152, 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 Stellantis
2035_0_0    SR:1.000000 CR:1.0068332160 BCR:1.0068332160
2035_0_1    SR:0.900000 CR:1.0068332145 BCR:1.0068332145
2035_0_2    SR:0.810000 CR:1.0068332145 BCR:1.0068332145
2035_0_3    SR:0.729000 CR:1.0068332145 BCR:1.0068332145
2035_0_4    SR:0.656100 CR:1.0068332145 BCR:1.0068332145
2035_0_5    SR:0.590490 CR:1.0068332145 BCR:1.0068332145
2035_0_6    SR:0.531441 CR:1.0068332145 BCR:1.0068332145
2035_0_7    SR:0.478297 CR:1.0068332145 BCR:1.0068332145
2035_0_8    SR:0.430467 CR:1.0068332145 BCR:1.0068332145
2035_0_9    SR:0.387420 CR:1.0068332145 BCR:1.0068332145
2035_0_10   SR:0.348678 CR:1.0068332145 BCR:1.0068332145
2035_0_11   SR:0.313811 CR:1.0068332145 BCR:1.0068332145
2035_0_12   SR:0.282430 CR:1.0068332145 BCR:1.0068332145
2035_0_13   SR:0.254187 CR:1.0068332145 BCR:1.0068332145
2035_0_14   SR:0.228768 CR:1.0068332145 BCR:1.0068332145
2035_0_15   SR:0.205891 CR:1.0068332145 BCR:1.0068332145
2035_0_16   SR:0.185302 CR:1.0068332145 BCR:1.0068332145
2035_0_17   SR:0.166772 CR:1.0050437872 BCR:1.0050437872
2035_0_18   SR:0.150095 CR:1.0049259215 BCR:1.0049259215
2035_0_19   SR:0.135085 CR:1.0047078188 BCR:1.0047078188
2035_0_20   SR:0.121577 CR:1.0045059336 BCR:1.0045059336
2035_0_21   SR:0.109419 CR:1.0043239487 BCR:1.0043239487
2035_0_22   SR:0.098477 CR:1.0041601745 BCR:1.0041601745
2035_0_23   SR:0.088629 CR:1.0040127431 BCR:1.0040127431
2035_0_24   SR:0.079766 CR:1.0038800593 BCR:1.0038800593
2035_0_25   SR:0.071790 CR:1.0037606495 BCR:1.0037606495
2035_0_26   SR:0.064611 CR:1.0036531751 BCR:1.0036531751
2035_0_27   SR:0.058150 CR:1.0035564518 BCR:1.0035564518
2035_0_28   SR:0.052335 CR:1.0034694001 BCR:1.0034694001
2035_0_29   SR:0.047101 CR:1.0033910421 BCR:1.0033910421
2035_0_30   SR:0.042391 CR:1.0033205412 BCR:1.0033205412
2035_0_31   SR:0.038152 CR:1.0032570683 BCR:1.0032570683
2035_0_32   SR:0.034337 CR:1.0031999511 BCR:1.0031999511
2035_0_33   SR:0.030903 CR:1.0031485410 BCR:1.0031485410
2035_0_34   SR:0.027813 CR:1.0031022761 BCR:1.0031022761
2035_0_35   SR:0.025032 CR:1.0030606355 BCR:1.0030606355
2035_0_36   SR:0.022528 CR:1.0030231585 BCR:1.0030231585
2035_0_37   SR:0.020276 CR:1.0029894446 BCR:1.0029894446
2035_0_38   SR:0.018248 CR:1.0029590847 BCR:1.0029590847
2035_0_39   SR:0.016423 CR:1.0029317690 BCR:1.0029317690
2035_0_40   SR:0.014781 CR:1.0029071785 BCR:1.0029071785
2035_0_41   SR:0.013303 CR:1.0028850472 BCR:1.0028850472
2035_0_42   SR:0.011973 CR:1.0028651396 BCR:1.0028651396
2035_0_43   SR:0.010775 CR:1.0028472078 BCR:1.0028472078
2035_0_44   SR:0.009698 CR:1.0028310753 BCR:1.0028310753
2035_0_45   SR:0.008728 CR:1.0028165517 BCR:1.0028165517
2035_0_46   SR:0.007855 CR:1.0028034959 BCR:1.0028034959
2035_0_47   SR:0.007070 CR:1.0027917286 BCR:1.0027917286
2035_0_48   SR:0.006363 CR:1.0027811397 BCR:1.0027811397
2035_0_49   SR:0.005726 CR:1.0027716249 BCR:1.0027716249
2035_0_50   SR:0.005154 CR:1.0027630398 BCR:1.0027630398
2035_0_51   SR:0.004638 CR:1.0027553308 BCR:1.0027553308
2035_0_52   SR:0.004175 CR:1.0027483820 BCR:1.0027483820
2035_0_53   SR:0.003757 CR:1.0027421450 BCR:1.0027421450
2035_0_54   SR:0.003381 CR:1.0027365104 BCR:1.0027365104
2035_0_55   SR:0.003043 CR:1.0027314345 BCR:1.0027314345
2035_0_56   SR:0.002739 CR:1.0027314329 BCR:1.0027314329
2035_0_57   SR:0.002465 CR:1.0027314329 BCR:1.0027314329
2035_0_58   SR:0.002219 CR:1.0027314329 BCR:1.0027314329
2035_0_59   SR:0.001997 CR:1.0027314329 BCR:1.0027314329
2035_0_60   SR:0.001797 CR:1.0027314329 BCR:1.0027314329
2035_0_61   SR:0.001617 CR:1.0027314329 BCR:1.0027314329
2035_0_62   SR:0.001456 CR:1.0027314329 BCR:1.0027314329
2035_0_63   SR:0.001310 CR:1.0027314329 BCR:1.0027314329
2035_0_64   SR:0.001179 CR:1.0027314329 BCR:1.0027314329
2035_0_65   SR:0.001061 CR:1.0027314329 BCR:1.0027314329
2035_0_66   SR:0.000955 CR:1.0027314329 BCR:1.0027314329
2035_0_67   SR:0.000860 CR:1.0027314329 BCR:1.0027314329
2035_0_68   SR:0.000774 CR:1.0027314329 BCR:1.0027314329
2035_0_69   SR:0.000696 CR:1.0027314329 BCR:1.0027314329
2035_0_70   SR:0.000627 CR:1.0027314329 BCR:1.0027314329
2035_0_71   SR:0.000564 CR:1.0027314329 BCR:1.0027314329
2035_0_72   SR:0.000508 CR:1.0027314329 BCR:1.0027314329
2035_0_73   SR:0.000457 CR:1.0027314329 BCR:1.0027314329
2035_0_74   SR:0.000411 CR:1.0027314329 BCR:1.0027314329
2035_0_75   SR:0.000370 CR:1.0027306727 BCR:1.0027306727
2035_0_76   SR:0.000333 CR:1.0027280384 BCR:1.0027280384
2035_0_77   SR:0.000300 CR:1.0027266404 BCR:1.0027266404
2035_0_78   SR:0.000270 CR:1.0027245201 BCR:1.0027245201
2035_0_79   SR:0.000243 CR:1.0027234179 BCR:1.0027234179
2035_0_80   SR:0.000218 CR:1.0027216924 BCR:1.0027216924
2035_0_81   SR:0.000197 CR:1.0027207777 BCR:1.0027207777
2035_0_82   SR:0.000177 CR:1.0027194075 BCR:1.0027194075
2035_0_83   SR:0.000159 CR:1.0027186594 BCR:1.0027186594
2035_0_84   SR:0.000143 CR:1.0027175124 BCR:1.0027175124
2035_0_85   SR:0.000129 CR:1.0027169014 BCR:1.0027169014
2035_0_86   SR:0.000116 CR:1.0027160205 BCR:1.0027160205
2035_0_87   SR:0.000104 CR:1.0027154973 BCR:1.0027154973
2035_0_88   SR:0.000094 CR:1.0027134482 BCR:1.0027134482
2035_0_89   SR:0.000085 CR:1.0027134459 BCR:1.0027134459
2035_0_90   SR:0.000076 CR:1.0027133548 BCR:1.0027133548
2035_0_91   SR:0.000069 CR:1.0027128174 BCR:1.0027128174
2035_0_92   SR:0.000062 CR:1.0027125506 BCR:1.0027125506
2035_0_93   SR:0.000056 CR:1.0027121025 BCR:1.0027121025
2035_0_94   SR:0.000050 CR:1.0027118847 BCR:1.0027118847
2035_0_95   SR:0.000045 CR:1.0027115498 BCR:1.0027115498
2035_0_96   SR:0.000040 CR:1.0027113387 BCR:1.0027113387
2035_0_97   SR:0.000036 CR:1.0027105643 BCR:1.0027105643
2035_0_98   SR:0.000033 CR:1.0027105636 BCR:1.0027105636
2035_0_99   SR:0.000030 CR:1.0027105344 BCR:1.0027105344
2035_0_100  SR:0.000027 CR:1.0027103183 BCR:1.0027103183
2035_0_101  SR:0.000024 CR:1.0027102224 BCR:1.0027102224
2035_0_102  SR:0.000022 CR:1.0027100644 BCR:1.0027100644
2035_0_103  SR:0.000019 CR:1.0027099763 BCR:1.0027099763
2035_0_104  SR:0.000017 CR:1.0027095854 BCR:1.0027095854
2035_0_105  SR:0.000016 CR:1.0027095854 BCR:1.0027095854
2035_0_106  SR:0.000014 CR:1.0027095832 BCR:1.0027095832
2035_0_107  SR:0.000013 CR:1.0027094005 BCR:1.0027094005
2035_0_108  SR:0.000011 CR:1.0027094005 BCR:1.0027094005
2035_0_109  SR:0.000010 CR:1.0027093685 BCR:1.0027093685
2035_0_110  SR:0.000009 CR:1.0027093105 BCR:1.0027093105
PRODUCER FINAL COMPLIANCE DELTA 0.002709
Target GHG Offset Mg -525163, Actual GHG Offset Mg -543017
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.215284
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.002175
2035 producer_abs_share_frac_pickup.BEV           = 0.127809
2035 producer_abs_share_frac_pickup.ICE           = 0.654732
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.215284 / 0.173966 (DELTA:0.041318)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.002175 / 0.043493 (DELTA:0.041318)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.127809 / 0.243864 (DELTA:0.116055)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.654732 / 0.538677 (DELTA:0.116055)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63979 / $63979 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60015 / $60015 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75312 / $75312 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64757 / $64757 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63979 / $63979 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60015 / $60015 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75312 / $75312 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64757 / $64757 R:1.000000

cross subsidized price / cost ALT BEV                                 $68201 / $68201 R:1.000000
cross subsidized price / cost ALT ICE                                 $64742 / $64742 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63940 / $63940 R:1.000000
cross subsidized price / cost ALT pickup                              $66481 / $66481 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66990 / $66990 R:1.000000

2035_0_0  SCORE:0.031783, CE:0.116055, 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 16:36:19
Session elapsed time 862.39 seconds


Session Complete