OMEGA 2.3.0 session Final started at 2024-03-04 16:11:29


Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final Pass 1: Manufacturer=Ford
Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2023  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384426 / 0.384426 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615574 / 0.615574 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $67836 / $67836 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71831 / $71831 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67836 / $67836 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71831 / $71831 R:1.000000

cross subsidized price / cost ALT ICE                                 $70295 / $70295 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67836 / $67836 R:1.000000
cross subsidized price / cost ALT pickup                              $71831 / $71831 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70295 / $70295 R:1.000000

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

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2024  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.382488 / 0.341528 (DELTA:0.040960)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.001536 / 0.042496 (DELTA:0.040960)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.613512 / 0.537768 (DELTA:0.075744)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.002464 / 0.078208 (DELTA:0.075744)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77689 / $77689 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65741 / $65741 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82871 / $82871 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $96210 / $96210 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70740 / $70740 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $84756 / $84756 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73689 / $77689 R:0.948513
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65741 / $65741 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78871 / $82871 R:0.951733
modified cross subsidized price / cost ALT pickup.BEV                 $92210 / $96210 R:0.958424
modified cross subsidized price / cost ALT pickup.ICE                 $70740 / $70740 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80756 / $84756 R:0.952806

cross subsidized price / cost ALT BEV                                 $173899 / $173899 R:1.000000
cross subsidized price / cost ALT ICE                                 $68820 / $68820 R:1.000000
cross subsidized price / cost ALT PHEV                                $84032 / $84032 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65811 / $65811 R:1.000000
cross subsidized price / cost ALT pickup                              $70796 / $70796 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70644 / $70644 R:1.000000

2024_0_0  SCORE:0.050496, CE:0.075744, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2025  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.379328 / 0.340898 (DELTA:0.038430)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.004607 / 0.043038 (DELTA:0.038430)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.607140 / 0.529262 (DELTA:0.077877)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.008925 / 0.086802 (DELTA:0.077877)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77260 / $77260 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65690 / $65690 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82493 / $82493 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $95307 / $95307 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70642 / $70642 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $84291 / $84291 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73010 / $77260 R:0.944991
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65690 / $65690 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78243 / $82493 R:0.948481
modified cross subsidized price / cost ALT pickup.BEV                 $91057 / $95307 R:0.955407
modified cross subsidized price / cost ALT pickup.ICE                 $70642 / $70642 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80041 / $84291 R:0.949580

cross subsidized price / cost ALT BEV                                 $172567 / $172567 R:1.000000
cross subsidized price / cost ALT ICE                                 $68738 / $68738 R:1.000000
cross subsidized price / cost ALT PHEV                                $83679 / $83679 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65892 / $65892 R:1.000000
cross subsidized price / cost ALT pickup                              $70840 / $70840 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70649 / $70649 R:1.000000

2025_0_0  SCORE:0.051918, CE:0.077877, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2026  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.377071 / 0.338484 (DELTA:0.038586)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.006521 / 0.045107 (DELTA:0.038586)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.603466 / 0.520555 (DELTA:0.082911)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.012942 / 0.095854 (DELTA:0.082911)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75159 / $75159 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65640 / $65640 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81128 / $81128 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $90161 / $90161 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70547 / $70547 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82593 / $82593 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70659 / $75159 R:0.940127
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65640 / $65640 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76628 / $81128 R:0.944532
modified cross subsidized price / cost ALT pickup.BEV                 $85661 / $90161 R:0.950090
modified cross subsidized price / cost ALT pickup.ICE                 $70547 / $70547 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $78093 / $82593 R:0.945516

cross subsidized price / cost ALT BEV                                 $165321 / $165321 R:1.000000
cross subsidized price / cost ALT ICE                                 $68660 / $68660 R:1.000000
cross subsidized price / cost ALT PHEV                                $82102 / $82102 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65904 / $65904 R:1.000000
cross subsidized price / cost ALT pickup                              $70800 / $70800 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70518 / $70518 R:1.000000

2026_0_0  SCORE:0.055274, CE:0.082911, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2027  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.373600 / 0.339070 (DELTA:0.034530)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.011158 / 0.045688 (DELTA:0.034530)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.593621 / 0.515796 (DELTA:0.077824)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.021621 / 0.099445 (DELTA:0.077824)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74335 / $74335 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65764 / $65764 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80761 / $80761 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88209 / $88209 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70563 / $70563 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82201 / $82201 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69585 / $74335 R:0.936101
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65764 / $65764 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76011 / $80761 R:0.941185
modified cross subsidized price / cost ALT pickup.BEV                 $83459 / $88209 R:0.946151
modified cross subsidized price / cost ALT pickup.ICE                 $70563 / $70563 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77451 / $82201 R:0.942215

cross subsidized price / cost ALT BEV                                 $162545 / $162545 R:1.000000
cross subsidized price / cost ALT ICE                                 $68709 / $68709 R:1.000000
cross subsidized price / cost ALT PHEV                                $81711 / $81711 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66200 / $66200 R:1.000000
cross subsidized price / cost ALT pickup                              $70972 / $70972 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70559 / $70559 R:1.000000

2027_0_0  SCORE:0.051883, CE:0.077824, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2027  Iteration=1 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.375097 / 0.375097 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009661 / 0.009661 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.596521 / 0.596521 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018720 / 0.018720 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74335 / $74335 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65765 / $65765 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80761 / $80761 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88209 / $88209 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70563 / $70563 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82201 / $82201 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69585 / $74335 R:0.936101
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65765 / $65765 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76011 / $80761 R:0.941185
modified cross subsidized price / cost ALT pickup.BEV                 $83459 / $88209 R:0.946151
modified cross subsidized price / cost ALT pickup.ICE                 $70563 / $70563 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77451 / $82201 R:0.942215

cross subsidized price / cost ALT BEV                                 $162545 / $162545 R:1.000000
cross subsidized price / cost ALT ICE                                 $68710 / $68710 R:1.000000
cross subsidized price / cost ALT PHEV                                $81711 / $81711 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66142 / $66142 R:1.000000
cross subsidized price / cost ALT pickup                              $70917 / $70917 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69079 / $69079 R:1.000000

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

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2028  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.368196 / 0.336661 (DELTA:0.031535)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.015408 / 0.046943 (DELTA:0.031535)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.582952 / 0.512337 (DELTA:0.070615)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033444 / 0.104059 (DELTA:0.070615)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73567 / $73567 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65716 / $65716 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80216 / $80216 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86383 / $86383 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70470 / $70470 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81522 / $81522 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68567 / $73567 R:0.932035
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65716 / $65716 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75216 / $80216 R:0.937669
modified cross subsidized price / cost ALT pickup.BEV                 $81383 / $86383 R:0.942118
modified cross subsidized price / cost ALT pickup.ICE                 $70470 / $70470 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76522 / $81522 R:0.938667

cross subsidized price / cost ALT BEV                                 $159950 / $159950 R:1.000000
cross subsidized price / cost ALT ICE                                 $68630 / $68630 R:1.000000
cross subsidized price / cost ALT PHEV                                $81110 / $81110 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66299 / $66299 R:1.000000
cross subsidized price / cost ALT pickup                              $71070 / $71070 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70477 / $70477 R:1.000000

2028_0_0  SCORE:0.047076, CE:0.070615, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2028  Iteration=1 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.370133 / 0.370133 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.013471 / 0.013471 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.587157 / 0.587157 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.029239 / 0.029239 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73567 / $73567 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65716 / $65716 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80216 / $80216 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86383 / $86383 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70470 / $70470 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81522 / $81522 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68567 / $73567 R:0.932035
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65716 / $65716 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75216 / $80216 R:0.937669
modified cross subsidized price / cost ALT pickup.BEV                 $81383 / $86383 R:0.942118
modified cross subsidized price / cost ALT pickup.ICE                 $70470 / $70470 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76522 / $81522 R:0.938667

cross subsidized price / cost ALT BEV                                 $159950 / $159950 R:1.000000
cross subsidized price / cost ALT ICE                                 $68632 / $68632 R:1.000000
cross subsidized price / cost ALT PHEV                                $81110 / $81110 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66225 / $66225 R:1.000000
cross subsidized price / cost ALT pickup                              $70995 / $70995 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69165 / $69165 R:1.000000

2028_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2029  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347046 / 0.334397 (DELTA:0.012649)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.035921 / 0.048570 (DELTA:0.012649)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.495742 / 0.506748 (DELTA:0.011006)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.121290 / 0.110285 (DELTA:0.011006)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72863 / $72863 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65668 / $65668 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79716 / $79716 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84709 / $84709 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70380 / $70380 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80899 / $80899 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67613 / $72863 R:0.927947
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65668 / $65668 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74466 / $79716 R:0.934141
modified cross subsidized price / cost ALT pickup.BEV                 $79459 / $84709 R:0.938024
modified cross subsidized price / cost ALT pickup.ICE                 $70380 / $70380 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75649 / $80899 R:0.935105

cross subsidized price / cost ALT BEV                                 $157572 / $157572 R:1.000000
cross subsidized price / cost ALT ICE                                 $68439 / $68439 R:1.000000
cross subsidized price / cost ALT PHEV                                $80629 / $80629 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66986 / $66986 R:1.000000
cross subsidized price / cost ALT pickup                              $72448 / $72448 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70418 / $70418 R:1.000000

2029_0_0  SCORE:0.007337, CE:0.012649, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2029  Iteration=1 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.348488 / 0.352796 (DELTA:0.004308)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.034479 / 0.030172 (DELTA:0.004308)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.500610 / 0.509757 (DELTA:0.009147)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.116423 / 0.107275 (DELTA:0.009147)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72863 / $72863 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65668 / $65668 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79716 / $79716 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84709 / $84709 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70380 / $70380 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80899 / $80899 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67613 / $72863 R:0.927947
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65668 / $65668 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74466 / $79716 R:0.934141
modified cross subsidized price / cost ALT pickup.BEV                 $79459 / $84709 R:0.938024
modified cross subsidized price / cost ALT pickup.ICE                 $70380 / $70380 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75649 / $80899 R:0.935105

cross subsidized price / cost ALT BEV                                 $157572 / $157572 R:1.000000
cross subsidized price / cost ALT ICE                                 $68446 / $68446 R:1.000000
cross subsidized price / cost ALT PHEV                                $80629 / $80629 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66933 / $66933 R:1.000000
cross subsidized price / cost ALT pickup                              $72365 / $72365 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70128 / $70128 R:1.000000

2029_1_1  SCORE:0.006098, CE:0.009147, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2030  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.293456 / 0.323712 (DELTA:0.030256)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.088664 / 0.058408 (DELTA:0.030256)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.413559 / 0.464266 (DELTA:0.050708)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.204322 / 0.153614 (DELTA:0.050708)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72795 / $72795 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65621 / $65621 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79603 / $79603 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84627 / $84627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70291 / $70291 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80757 / $80757 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67295 / $72795 R:0.924446
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65621 / $65621 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74103 / $79603 R:0.930907
modified cross subsidized price / cost ALT pickup.BEV                 $79127 / $84627 R:0.935009
modified cross subsidized price / cost ALT pickup.ICE                 $70291 / $70291 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75257 / $80757 R:0.931895

cross subsidized price / cost ALT BEV                                 $157422 / $157422 R:1.000000
cross subsidized price / cost ALT ICE                                 $68353 / $68353 R:1.000000
cross subsidized price / cost ALT PHEV                                $80408 / $80408 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68866 / $68866 R:1.000000
cross subsidized price / cost ALT pickup                              $73753 / $73753 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70931 / $70931 R:1.000000

2030_0_0  SCORE:0.033805, CE:0.050708, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2031  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.293479 / 0.292511 (DELTA:0.000968)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.087410 / 0.088379 (DELTA:0.000968)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.332659 / 0.414382 (DELTA:0.081723)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.286451 / 0.204728 (DELTA:0.081723)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72677 / $72677 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67666 / $67666 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79464 / $79464 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84410 / $84410 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71272 / $71272 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80562 / $80562 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66927 / $72677 R:0.920883
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67666 / $67666 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73714 / $79464 R:0.927641
modified cross subsidized price / cost ALT pickup.BEV                 $78660 / $84410 R:0.931881
modified cross subsidized price / cost ALT pickup.ICE                 $71272 / $71272 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74812 / $80562 R:0.928627

cross subsidized price / cost ALT BEV                                 $157088 / $157088 R:1.000000
cross subsidized price / cost ALT ICE                                 $69582 / $69582 R:1.000000
cross subsidized price / cost ALT PHEV                                $80305 / $80305 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70374 / $70374 R:1.000000
cross subsidized price / cost ALT pickup                              $75571 / $75571 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72843 / $72843 R:1.000000

2031_0_0  SCORE:0.054482, CE:0.081723, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2032  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.246511 / 0.292885 (DELTA:0.046375)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.133608 / 0.087234 (DELTA:0.046375)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.257448 / 0.333073 (DELTA:0.075625)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.362433 / 0.286808 (DELTA:0.075625)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72788 / $72788 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67612 / $67612 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79468 / $79468 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84766 / $84766 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71182 / $71182 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80565 / $80565 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66788 / $72788 R:0.917570
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67612 / $67612 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73468 / $79468 R:0.924498
modified cross subsidized price / cost ALT pickup.BEV                 $78766 / $84766 R:0.929217
modified cross subsidized price / cost ALT pickup.ICE                 $71182 / $71182 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74565 / $80565 R:0.925527

cross subsidized price / cost ALT BEV                                 $157554 / $157554 R:1.000000
cross subsidized price / cost ALT ICE                                 $69436 / $69436 R:1.000000
cross subsidized price / cost ALT PHEV                                $80270 / $80270 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71780 / $71780 R:1.000000
cross subsidized price / cost ALT pickup                              $76669 / $76669 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73551 / $73551 R:1.000000

2032_0_0  SCORE:0.050417, CE:0.075625, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2033  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.247070 / 0.245683 (DELTA:0.001388)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.131772 / 0.133159 (DELTA:0.001388)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.261328 / 0.317679 (DELTA:0.056351)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.359831 / 0.303479 (DELTA:0.056351)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73126 / $73126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67560 / $67560 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79610 / $79610 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85684 / $85684 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71094 / $71094 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80741 / $80741 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73126 / $73126 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67560 / $67560 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79610 / $79610 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85684 / $85684 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71094 / $71094 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80741 / $80741 R:1.000000

cross subsidized price / cost ALT BEV                                 $158810 / $158810 R:1.000000
cross subsidized price / cost ALT ICE                                 $69377 / $69377 R:1.000000
cross subsidized price / cost ALT PHEV                                $80438 / $80438 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71752 / $71752 R:1.000000
cross subsidized price / cost ALT pickup                              $76683 / $76683 R:1.000000
cross subsidized price / cost ALT TOTAL                               $74287 / $74287 R:1.000000

2033_0_0  SCORE:0.037568, CE:0.056351, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2034  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.242881 / 0.246291 (DELTA:0.003410)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.134766 / 0.131356 (DELTA:0.003410)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.267808 / 0.310933 (DELTA:0.043126)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.354545 / 0.311420 (DELTA:0.043126)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72692 / $72692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67508 / $67508 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79293 / $79293 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84664 / $84664 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71008 / $71008 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80346 / $80346 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72692 / $72692 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67508 / $67508 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79293 / $79293 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84664 / $84664 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71008 / $71008 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80346 / $80346 R:1.000000

cross subsidized price / cost ALT BEV                                 $157357 / $157357 R:1.000000
cross subsidized price / cost ALT ICE                                 $69343 / $69343 R:1.000000
cross subsidized price / cost ALT PHEV                                $80056 / $80056 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71715 / $71715 R:1.000000
cross subsidized price / cost ALT pickup                              $76328 / $76328 R:1.000000
cross subsidized price / cost ALT TOTAL                               $74142 / $74142 R:1.000000

2034_0_0  SCORE:0.028751, CE:0.043126, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2035  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.276544 / 0.242408 (DELTA:0.034136)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.100367 / 0.134503 (DELTA:0.034136)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.241244 / 0.305506 (DELTA:0.064262)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.381845 / 0.317583 (DELTA:0.064262)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72281 / $72281 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67458 / $67458 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78993 / $78993 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83698 / $83698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70923 / $70923 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79970 / $79970 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72281 / $72281 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67458 / $67458 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78993 / $78993 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83698 / $83698 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70923 / $70923 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79970 / $79970 R:1.000000

cross subsidized price / cost ALT BEV                                 $155979 / $155979 R:1.000000
cross subsidized price / cost ALT ICE                                 $69072 / $69072 R:1.000000
cross subsidized price / cost ALT PHEV                                $79767 / $79767 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70530 / $70530 R:1.000000
cross subsidized price / cost ALT pickup                              $76468 / $76468 R:1.000000
cross subsidized price / cost ALT TOTAL                               $74042 / $74042 R:1.000000

2035_0_0  SCORE:0.042841, CE:0.064262, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_Final:  Year=2036  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.000000 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.281314 / 0.275810 (DELTA:0.005504)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.094596 / 0.100100 (DELTA:0.005504)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.239017 / 0.289200 (DELTA:0.050183)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.385073 / 0.334890 (DELTA:0.050183)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72074 / $72074 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67408 / $67408 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78808 / $78808 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83268 / $83268 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70839 / $70839 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79744 / $79744 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72074 / $72074 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67408 / $67408 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78808 / $78808 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83268 / $83268 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70839 / $70839 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79744 / $79744 R:1.000000

cross subsidized price / cost ALT BEV                                 $155342 / $155342 R:1.000000
cross subsidized price / cost ALT ICE                                 $68984 / $68984 R:1.000000
cross subsidized price / cost ALT PHEV                                $79560 / $79560 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70277 / $70277 R:1.000000
cross subsidized price / cost ALT pickup                              $76334 / $76334 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73673 / $73673 R:1.000000

2036_0_0  SCORE:0.033455, CE:0.050183, CSPE:0.000000

