OMEGA 2.3.0 session HDP2+ACT started at 2024-03-04 16:10:34


Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT Pass 1: Manufacturer=Ford
Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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 / 0.338952 (DELTA:0.034648)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.011158 / 0.045806 (DELTA:0.034648)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.597400 / 0.515080 (DELTA:0.082320)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.017842 / 0.100162 (DELTA:0.082320)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74335 / $74335 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65591 / $65591 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80541 / $80541 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88209 / $88209 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70433 / $70433 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81858 / $81858 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            $65591 / $65591 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75791 / $80541 R:0.941024
modified cross subsidized price / cost ALT pickup.BEV                 $83459 / $88209 R:0.946151
modified cross subsidized price / cost ALT pickup.ICE                 $70433 / $70433 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77108 / $81858 R:0.941973

cross subsidized price / cost ALT BEV                                 $162545 / $162545 R:1.000000
cross subsidized price / cost ALT ICE                                 $68570 / $68570 R:1.000000
cross subsidized price / cost ALT PHEV                                $81351 / $81351 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66025 / $66025 R:1.000000
cross subsidized price / cost ALT pickup                              $70764 / $70764 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70399 / $70399 R:1.000000

2027_0_0  SCORE:0.054880, CE:0.082320, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.373735 / 0.373735 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.011023 / 0.011023 (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                    = 0.597615 / 0.597615 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.017627 / 0.017627 (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                     $65591 / $65591 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80541 / $80541 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88209 / $88209 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70433 / $70433 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81858 / $81858 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            $65591 / $65591 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75791 / $80541 R:0.941024
modified cross subsidized price / cost ALT pickup.BEV                 $83459 / $88209 R:0.946151
modified cross subsidized price / cost ALT pickup.ICE                 $70433 / $70433 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77108 / $81858 R:0.941973

cross subsidized price / cost ALT BEV                                 $162545 / $162545 R:1.000000
cross subsidized price / cost ALT ICE                                 $68570 / $68570 R:1.000000
cross subsidized price / cost ALT PHEV                                $81351 / $81351 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66020 / $66020 R:1.000000
cross subsidized price / cost ALT pickup                              $70760 / $70760 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68936 / $68936 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_HDP2+ACT:  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               = 0.368643 / 0.335839 (DELTA:0.032804)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.014961 / 0.047765 (DELTA:0.032804)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.592357 / 0.512064 (DELTA:0.080293)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.024039 / 0.104332 (DELTA:0.080293)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73567 / $73567 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65543 / $65543 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79997 / $79997 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86383 / $86383 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70341 / $70341 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81181 / $81181 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            $65543 / $65543 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74997 / $79997 R:0.937498
modified cross subsidized price / cost ALT pickup.BEV                 $81383 / $86383 R:0.942118
modified cross subsidized price / cost ALT pickup.ICE                 $70341 / $70341 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76181 / $81181 R:0.938410

cross subsidized price / cost ALT BEV                                 $159950 / $159950 R:1.000000
cross subsidized price / cost ALT ICE                                 $68500 / $68500 R:1.000000
cross subsidized price / cost ALT PHEV                                $80727 / $80727 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66107 / $66107 R:1.000000
cross subsidized price / cost ALT pickup                              $70764 / $70764 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70322 / $70322 R:1.000000

2028_0_0  SCORE:0.053528, CE:0.080293, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.368824 / 0.368824 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.014780 / 0.014780 (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                    = 0.592647 / 0.592647 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.023750 / 0.023750 (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                     $65543 / $65543 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79997 / $79997 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86383 / $86383 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70341 / $70341 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81181 / $81181 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            $65543 / $65543 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74997 / $79997 R:0.937498
modified cross subsidized price / cost ALT pickup.BEV                 $81383 / $86383 R:0.942118
modified cross subsidized price / cost ALT pickup.ICE                 $70341 / $70341 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76181 / $81181 R:0.938410

cross subsidized price / cost ALT BEV                                 $159950 / $159950 R:1.000000
cross subsidized price / cost ALT ICE                                 $68500 / $68500 R:1.000000
cross subsidized price / cost ALT PHEV                                $80727 / $80727 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66100 / $66100 R:1.000000
cross subsidized price / cost ALT pickup                              $70759 / $70759 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68971 / $68971 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_HDP2+ACT:  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               = 0.364202 / 0.333576 (DELTA:0.030626)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.018765 / 0.049392 (DELTA:0.030626)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.586798 / 0.508579 (DELTA:0.078220)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.030235 / 0.108454 (DELTA:0.078220)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72863 / $72863 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65495 / $65495 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79498 / $79498 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84709 / $84709 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70251 / $70251 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80560 / $80560 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            $65495 / $65495 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74248 / $79498 R:0.933961
modified cross subsidized price / cost ALT pickup.BEV                 $79459 / $84709 R:0.938024
modified cross subsidized price / cost ALT pickup.ICE                 $70251 / $70251 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75310 / $80560 R:0.934831

cross subsidized price / cost ALT BEV                                 $157572 / $157572 R:1.000000
cross subsidized price / cost ALT ICE                                 $68430 / $68430 R:1.000000
cross subsidized price / cost ALT PHEV                                $80153 / $80153 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66182 / $66182 R:1.000000
cross subsidized price / cost ALT pickup                              $70756 / $70756 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70239 / $70239 R:1.000000

2029_0_0  SCORE:0.052146, CE:0.078220, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.364428 / 0.364428 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.018539 / 0.018539 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.587162 / 0.587162 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.029870 / 0.029870 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72863 / $72863 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65495 / $65495 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79498 / $79498 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84709 / $84709 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70251 / $70251 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80560 / $80560 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            $65495 / $65495 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74248 / $79498 R:0.933961
modified cross subsidized price / cost ALT pickup.BEV                 $79459 / $84709 R:0.938024
modified cross subsidized price / cost ALT pickup.ICE                 $70251 / $70251 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75310 / $80560 R:0.934831

cross subsidized price / cost ALT BEV                                 $157572 / $157572 R:1.000000
cross subsidized price / cost ALT ICE                                 $68430 / $68430 R:1.000000
cross subsidized price / cost ALT PHEV                                $80153 / $80153 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66174 / $66174 R:1.000000
cross subsidized price / cost ALT pickup                              $70750 / $70750 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68997 / $68997 R:1.000000

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

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.359957 / 0.331481 (DELTA:0.028476)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.022163 / 0.050639 (DELTA:0.028476)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.582043 / 0.506635 (DELTA:0.075408)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.035837 / 0.111245 (DELTA:0.075408)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72795 / $72795 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65449 / $65449 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79386 / $79386 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84627 / $84627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70163 / $70163 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80420 / $80420 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            $65449 / $65449 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73886 / $79386 R:0.930719
modified cross subsidized price / cost ALT pickup.BEV                 $79127 / $84627 R:0.935009
modified cross subsidized price / cost ALT pickup.ICE                 $70163 / $70163 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74920 / $80420 R:0.931609

cross subsidized price / cost ALT BEV                                 $157422 / $157422 R:1.000000
cross subsidized price / cost ALT ICE                                 $68361 / $68361 R:1.000000
cross subsidized price / cost ALT PHEV                                $80025 / $80025 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66258 / $66258 R:1.000000
cross subsidized price / cost ALT pickup                              $70758 / $70758 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70208 / $70208 R:1.000000

2030_0_0  SCORE:0.050272, CE:0.075408, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2030  Iteration=1 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               = 0.360224 / 0.360224 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.021896 / 0.021896 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.582475 / 0.582475 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.035406 / 0.035406 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72795 / $72795 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65449 / $65449 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79386 / $79386 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84627 / $84627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70163 / $70163 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80420 / $80420 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            $65449 / $65449 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73886 / $79386 R:0.930719
modified cross subsidized price / cost ALT pickup.BEV                 $79127 / $84627 R:0.935009
modified cross subsidized price / cost ALT pickup.ICE                 $70163 / $70163 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74920 / $80420 R:0.931609

cross subsidized price / cost ALT BEV                                 $157422 / $157422 R:1.000000
cross subsidized price / cost ALT ICE                                 $68361 / $68361 R:1.000000
cross subsidized price / cost ALT PHEV                                $80025 / $80025 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66248 / $66248 R:1.000000
cross subsidized price / cost ALT pickup                              $70751 / $70751 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69030 / $69030 R:1.000000

2030_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.354989 / 0.329783 (DELTA:0.025206)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.025901 / 0.051107 (DELTA:0.025206)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.577011 / 0.506532 (DELTA:0.070479)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.042099 / 0.112579 (DELTA:0.070479)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72677 / $72677 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65403 / $65403 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79248 / $79248 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84410 / $84410 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70076 / $70076 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80248 / $80248 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            $65403 / $65403 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73498 / $79248 R:0.927444
modified cross subsidized price / cost ALT pickup.BEV                 $78660 / $84410 R:0.931881
modified cross subsidized price / cost ALT pickup.ICE                 $70076 / $70076 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74498 / $80248 R:0.928347

cross subsidized price / cost ALT BEV                                 $157088 / $157088 R:1.000000
cross subsidized price / cost ALT ICE                                 $68296 / $68296 R:1.000000
cross subsidized price / cost ALT PHEV                                $79867 / $79867 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66345 / $66345 R:1.000000
cross subsidized price / cost ALT pickup                              $70768 / $70768 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70149 / $70149 R:1.000000

2031_0_0  SCORE:0.046986, CE:0.070479, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2031  Iteration=1 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               = 0.355301 / 0.355301 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.025589 / 0.025589 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.577517 / 0.577517 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.041593 / 0.041593 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72677 / $72677 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65403 / $65403 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79248 / $79248 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84410 / $84410 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70076 / $70076 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80248 / $80248 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            $65403 / $65403 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73498 / $79248 R:0.927444
modified cross subsidized price / cost ALT pickup.BEV                 $78660 / $84410 R:0.931881
modified cross subsidized price / cost ALT pickup.ICE                 $70076 / $70076 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74498 / $80248 R:0.928347

cross subsidized price / cost ALT BEV                                 $157088 / $157088 R:1.000000
cross subsidized price / cost ALT ICE                                 $68296 / $68296 R:1.000000
cross subsidized price / cost ALT PHEV                                $79867 / $79867 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66334 / $66334 R:1.000000
cross subsidized price / cost ALT pickup                              $70760 / $70760 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69073 / $69073 R:1.000000

2031_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.350470 / 0.328438 (DELTA:0.022032)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.029649 / 0.051681 (DELTA:0.022032)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.571530 / 0.505675 (DELTA:0.065856)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.048351 / 0.114206 (DELTA:0.065856)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72788 / $72788 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65358 / $65358 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79253 / $79253 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84766 / $84766 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69991 / $69991 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80252 / $80252 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            $65358 / $65358 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73253 / $79253 R:0.924293
modified cross subsidized price / cost ALT pickup.BEV                 $78766 / $84766 R:0.929217
modified cross subsidized price / cost ALT pickup.ICE                 $69991 / $69991 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74252 / $80252 R:0.925236

cross subsidized price / cost ALT BEV                                 $157554 / $157554 R:1.000000
cross subsidized price / cost ALT ICE                                 $68230 / $68230 R:1.000000
cross subsidized price / cost ALT PHEV                                $79872 / $79872 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66443 / $66443 R:1.000000
cross subsidized price / cost ALT pickup                              $70792 / $70792 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70120 / $70120 R:1.000000

2032_0_0  SCORE:0.043904, CE:0.065856, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2032  Iteration=1 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               = 0.350826 / 0.350826 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.029293 / 0.029293 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.572112 / 0.572112 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.047769 / 0.047769 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72788 / $72788 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65358 / $65358 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79253 / $79253 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84766 / $84766 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69991 / $69991 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80252 / $80252 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            $65358 / $65358 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73253 / $79253 R:0.924293
modified cross subsidized price / cost ALT pickup.BEV                 $78766 / $84766 R:0.929217
modified cross subsidized price / cost ALT pickup.ICE                 $69991 / $69991 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74252 / $80252 R:0.925236

cross subsidized price / cost ALT BEV                                 $157554 / $157554 R:1.000000
cross subsidized price / cost ALT ICE                                 $68230 / $68230 R:1.000000
cross subsidized price / cost ALT PHEV                                $79872 / $79872 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66430 / $66430 R:1.000000
cross subsidized price / cost ALT pickup                              $70782 / $70782 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69127 / $69127 R:1.000000

2032_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.345504 / 0.326361 (DELTA:0.019143)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.033338 / 0.052481 (DELTA:0.019143)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.566496 / 0.517156 (DELTA:0.049340)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.054662 / 0.104002 (DELTA:0.049340)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73126 / $73126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65314 / $65314 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79396 / $79396 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85684 / $85684 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69907 / $69907 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80429 / $80429 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            $65314 / $65314 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79396 / $79396 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85684 / $85684 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69907 / $69907 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80429 / $80429 R:1.000000

cross subsidized price / cost ALT BEV                                 $158810 / $158810 R:1.000000
cross subsidized price / cost ALT ICE                                 $68167 / $68167 R:1.000000
cross subsidized price / cost ALT PHEV                                $80038 / $80038 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66554 / $66554 R:1.000000
cross subsidized price / cost ALT pickup                              $70834 / $70834 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70000 / $70000 R:1.000000

2033_0_0  SCORE:0.032893, CE:0.049340, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2033  Iteration=1 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               = 0.345905 / 0.345905 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.032937 / 0.032937 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.567154 / 0.567154 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.054004 / 0.054004 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73126 / $73126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65314 / $65314 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79396 / $79396 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85684 / $85684 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69907 / $69907 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80429 / $80429 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            $65314 / $65314 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79396 / $79396 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85684 / $85684 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69907 / $69907 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80429 / $80429 R:1.000000

cross subsidized price / cost ALT BEV                                 $158810 / $158810 R:1.000000
cross subsidized price / cost ALT ICE                                 $68167 / $68167 R:1.000000
cross subsidized price / cost ALT PHEV                                $80038 / $80038 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66539 / $66539 R:1.000000
cross subsidized price / cost ALT pickup                              $70822 / $70822 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69199 / $69199 R:1.000000

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

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.341015 / 0.323466 (DELTA:0.017549)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.036632 / 0.054181 (DELTA:0.017549)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.561985 / 0.517990 (DELTA:0.043995)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.060368 / 0.104363 (DELTA:0.043995)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72692 / $72692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65271 / $65271 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79080 / $79080 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84664 / $84664 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69825 / $69825 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80035 / $80035 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            $65271 / $65271 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79080 / $79080 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84664 / $84664 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69825 / $69825 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80035 / $80035 R:1.000000

cross subsidized price / cost ALT BEV                                 $157357 / $157357 R:1.000000
cross subsidized price / cost ALT ICE                                 $68105 / $68105 R:1.000000
cross subsidized price / cost ALT PHEV                                $79674 / $79674 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66611 / $66611 R:1.000000
cross subsidized price / cost ALT pickup                              $70816 / $70816 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69919 / $69919 R:1.000000

2034_0_0  SCORE:0.029330, CE:0.043995, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2034  Iteration=1 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               = 0.341456 / 0.341456 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.036191 / 0.036191 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.562711 / 0.562711 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.059642 / 0.059642 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72692 / $72692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65271 / $65271 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79080 / $79080 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84664 / $84664 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69825 / $69825 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80035 / $80035 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            $65271 / $65271 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79080 / $79080 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84664 / $84664 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69825 / $69825 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80035 / $80035 R:1.000000

cross subsidized price / cost ALT BEV                                 $157357 / $157357 R:1.000000
cross subsidized price / cost ALT ICE                                 $68105 / $68105 R:1.000000
cross subsidized price / cost ALT PHEV                                $79674 / $79674 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66595 / $66595 R:1.000000
cross subsidized price / cost ALT pickup                              $70804 / $70804 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69214 / $69214 R:1.000000

2034_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.336581 / 0.321159 (DELTA:0.015422)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.040329 / 0.055751 (DELTA:0.015422)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.556419 / 0.519430 (DELTA:0.036989)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.066671 / 0.103659 (DELTA:0.036989)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72281 / $72281 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65229 / $65229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78780 / $78780 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83698 / $83698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69744 / $69744 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79660 / $79660 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            $65229 / $65229 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78780 / $78780 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83698 / $83698 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69744 / $69744 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79660 / $79660 R:1.000000

cross subsidized price / cost ALT BEV                                 $155979 / $155979 R:1.000000
cross subsidized price / cost ALT ICE                                 $68042 / $68042 R:1.000000
cross subsidized price / cost ALT PHEV                                $79329 / $79329 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66679 / $66679 R:1.000000
cross subsidized price / cost ALT pickup                              $70806 / $70806 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69826 / $69826 R:1.000000

2035_0_0  SCORE:0.024659, CE:0.036989, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2035  Iteration=1 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               = 0.337067 / 0.337067 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.039844 / 0.039844 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.557221 / 0.557221 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.065868 / 0.065868 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72281 / $72281 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65229 / $65229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78780 / $78780 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83698 / $83698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69744 / $69744 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79660 / $79660 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            $65229 / $65229 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78780 / $78780 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83698 / $83698 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69744 / $69744 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79660 / $79660 R:1.000000

cross subsidized price / cost ALT BEV                                 $155979 / $155979 R:1.000000
cross subsidized price / cost ALT ICE                                 $68042 / $68042 R:1.000000
cross subsidized price / cost ALT PHEV                                $79329 / $79329 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66662 / $66662 R:1.000000
cross subsidized price / cost ALT pickup                              $70793 / $70793 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69235 / $69235 R:1.000000

2035_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  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               = 0.335688 / 0.318450 (DELTA:0.017238)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.040222 / 0.057460 (DELTA:0.017238)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.557312 / 0.517833 (DELTA:0.039479)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.066778 / 0.106257 (DELTA:0.039479)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72074 / $72074 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65187 / $65187 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78596 / $78596 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83268 / $83268 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69665 / $69665 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79435 / $79435 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            $65187 / $65187 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78596 / $78596 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83268 / $83268 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69665 / $69665 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79435 / $79435 R:1.000000

cross subsidized price / cost ALT BEV                                 $155342 / $155342 R:1.000000
cross subsidized price / cost ALT ICE                                 $67982 / $67982 R:1.000000
cross subsidized price / cost ALT PHEV                                $79120 / $79120 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66622 / $66622 R:1.000000
cross subsidized price / cost ALT pickup                              $70711 / $70711 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69790 / $69790 R:1.000000

2036_0_0  SCORE:0.026319, CE:0.039479, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2036  Iteration=1 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               = 0.336172 / 0.336172 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.039738 / 0.039738 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.558116 / 0.558116 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.065974 / 0.065974 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72074 / $72074 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65187 / $65187 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78596 / $78596 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83268 / $83268 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69665 / $69665 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79435 / $79435 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            $65187 / $65187 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78596 / $78596 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83268 / $83268 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69665 / $69665 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79435 / $79435 R:1.000000

cross subsidized price / cost ALT BEV                                 $155342 / $155342 R:1.000000
cross subsidized price / cost ALT ICE                                 $67982 / $67982 R:1.000000
cross subsidized price / cost ALT PHEV                                $79120 / $79120 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66605 / $66605 R:1.000000
cross subsidized price / cost ALT pickup                              $70698 / $70698 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69159 / $69159 R:1.000000

2036_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

