OMEGA 2.3.0 session HDP2+ACT started at 2024-03-04 16:10:37


Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT Pass 1: Manufacturer=Stellantis
Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2023  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.223948 / 0.223948 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776052 / 0.776052 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $67703 / $67703 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $73069 / $73069 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67703 / $67703 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $73069 / $73069 R:1.000000

cross subsidized price / cost ALT ICE                                 $71867 / $71867 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67703 / $67703 R:1.000000
cross subsidized price / cost ALT pickup                              $73069 / $73069 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71867 / $71867 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 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.223653 / 0.223653 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776347 / 0.776347 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $67627 / $67627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72970 / $72970 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67627 / $67627 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72970 / $72970 R:1.000000

cross subsidized price / cost ALT ICE                                 $71775 / $71775 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67627 / $67627 R:1.000000
cross subsidized price / cost ALT pickup                              $72970 / $72970 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71775 / $71775 R:1.000000

2024_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=2025  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.223588 / 0.223588 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776412 / 0.776412 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $67552 / $67552 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72873 / $72873 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67552 / $67552 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72873 / $72873 R:1.000000

cross subsidized price / cost ALT ICE                                 $71683 / $71683 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67552 / $67552 R:1.000000
cross subsidized price / cost ALT pickup                              $72873 / $72873 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71683 / $71683 R:1.000000

2025_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=2026  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.223335 / 0.223335 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776665 / 0.776665 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $67479 / $67479 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72778 / $72778 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67479 / $67479 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72778 / $72778 R:1.000000

cross subsidized price / cost ALT ICE                                 $71595 / $71595 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67479 / $67479 R:1.000000
cross subsidized price / cost ALT pickup                              $72778 / $72778 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71595 / $71595 R:1.000000

2026_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=2027  Iteration=0 Stellantis
%%% 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               = 0.217690 / 0.199516 (DELTA:0.018174)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.006502 / 0.024676 (DELTA:0.018174)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.753310 / 0.654476 (DELTA:0.098834)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.022498 / 0.121332 (DELTA:0.098833)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73674 / $73674 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65340 / $65340 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79863 / $79863 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89491 / $89491 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72193 / $72193 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82996 / $82996 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68924 / $73674 R:0.935527
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65340 / $65340 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75113 / $79863 R:0.940524
modified cross subsidized price / cost ALT pickup.BEV                 $84741 / $89491 R:0.946922
modified cross subsidized price / cost ALT pickup.ICE                 $72193 / $72193 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $78246 / $82996 R:0.942769

cross subsidized price / cost ALT BEV                                 $163165 / $163165 R:1.000000
cross subsidized price / cost ALT ICE                                 $70657 / $70657 R:1.000000
cross subsidized price / cost ALT PHEV                                $82293 / $82293 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65764 / $65764 R:1.000000
cross subsidized price / cost ALT pickup                              $72507 / $72507 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72326 / $72326 R:1.000000

2027_0_0  SCORE:0.065889, CE:0.098834, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2028  Iteration=0 Stellantis
%%% 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               = 0.214634 / 0.195645 (DELTA:0.018989)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.008710 / 0.027699 (DELTA:0.018989)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.746366 / 0.641820 (DELTA:0.104546)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.030290 / 0.134836 (DELTA:0.104546)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72876 / $72876 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65274 / $65274 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79300 / $79300 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87727 / $87727 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72102 / $72102 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82339 / $82339 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67876 / $72876 R:0.931391
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65274 / $65274 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74300 / $79300 R:0.936949
modified cross subsidized price / cost ALT pickup.BEV                 $82727 / $87727 R:0.943005
modified cross subsidized price / cost ALT pickup.ICE                 $72102 / $72102 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77339 / $82339 R:0.939276

cross subsidized price / cost ALT BEV                                 $160603 / $160603 R:1.000000
cross subsidized price / cost ALT ICE                                 $70577 / $70577 R:1.000000
cross subsidized price / cost ALT PHEV                                $81660 / $81660 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65824 / $65824 R:1.000000
cross subsidized price / cost ALT pickup                              $72502 / $72502 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72346 / $72346 R:1.000000

2028_0_0  SCORE:0.069697, CE:0.104546, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2029  Iteration=0 Stellantis
%%% 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               = 0.211957 / 0.194269 (DELTA:0.017687)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.010921 / 0.028608 (DELTA:0.017687)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.739043 / 0.636819 (DELTA:0.102225)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.038079 / 0.140304 (DELTA:0.102225)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72143 / $72143 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65209 / $65209 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78782 / $78782 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86110 / $86110 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72013 / $72013 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81735 / $81735 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66893 / $72143 R:0.927229
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65209 / $65209 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73532 / $78782 R:0.933361
modified cross subsidized price / cost ALT pickup.BEV                 $80860 / $86110 R:0.939032
modified cross subsidized price / cost ALT pickup.ICE                 $72013 / $72013 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76485 / $81735 R:0.935769

cross subsidized price / cost ALT BEV                                 $158253 / $158253 R:1.000000
cross subsidized price / cost ALT ICE                                 $70496 / $70496 R:1.000000
cross subsidized price / cost ALT PHEV                                $81077 / $81077 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65877 / $65877 R:1.000000
cross subsidized price / cost ALT pickup                              $72490 / $72490 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72249 / $72249 R:1.000000

2029_0_0  SCORE:0.068150, CE:0.102225, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2030  Iteration=0 Stellantis
%%% 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               = 0.209366 / 0.192947 (DELTA:0.016419)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.012891 / 0.029310 (DELTA:0.016419)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.732634 / 0.633859 (DELTA:0.098776)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.045109 / 0.143885 (DELTA:0.098776)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72066 / $72066 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65146 / $65146 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78655 / $78655 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86025 / $86025 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71925 / $71925 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81600 / $81600 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66566 / $72066 R:0.923682
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65146 / $65146 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73155 / $78655 R:0.930075
modified cross subsidized price / cost ALT pickup.BEV                 $80525 / $86025 R:0.936066
modified cross subsidized price / cost ALT pickup.ICE                 $71925 / $71925 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76100 / $81600 R:0.932598

cross subsidized price / cost ALT BEV                                 $158092 / $158092 R:1.000000
cross subsidized price / cost ALT ICE                                 $70418 / $70418 R:1.000000
cross subsidized price / cost ALT PHEV                                $80945 / $80945 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65932 / $65932 R:1.000000
cross subsidized price / cost ALT pickup                              $72487 / $72487 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72206 / $72206 R:1.000000

2030_0_0  SCORE:0.065850, CE:0.098776, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2031  Iteration=0 Stellantis
%%% 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               = 0.206305 / 0.191803 (DELTA:0.014502)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.015052 / 0.029554 (DELTA:0.014502)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.725695 / 0.633031 (DELTA:0.092664)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.052948 / 0.145612 (DELTA:0.092664)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71936 / $71936 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65083 / $65083 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78502 / $78502 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85812 / $85812 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71839 / $71839 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81432 / $81432 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66186 / $71936 R:0.920068
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65083 / $65083 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72752 / $78502 R:0.926754
modified cross subsidized price / cost ALT pickup.BEV                 $80062 / $85812 R:0.932994
modified cross subsidized price / cost ALT pickup.ICE                 $71839 / $71839 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75682 / $81432 R:0.929390

cross subsidized price / cost ALT BEV                                 $157749 / $157749 R:1.000000
cross subsidized price / cost ALT ICE                                 $70344 / $70344 R:1.000000
cross subsidized price / cost ALT PHEV                                $80784 / $80784 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65998 / $65998 R:1.000000
cross subsidized price / cost ALT pickup                              $72492 / $72492 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72137 / $72137 R:1.000000

2031_0_0  SCORE:0.061776, CE:0.092664, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2032  Iteration=0 Stellantis
%%% 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               = 0.203572 / 0.190917 (DELTA:0.012655)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.017222 / 0.029877 (DELTA:0.012655)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.718428 / 0.631515 (DELTA:0.086913)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.060778 / 0.147692 (DELTA:0.086913)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72042 / $72042 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65022 / $65022 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78493 / $78493 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86151 / $86151 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71755 / $71755 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81436 / $81436 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66042 / $72042 R:0.916716
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65022 / $65022 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72493 / $78493 R:0.923560
modified cross subsidized price / cost ALT pickup.BEV                 $80151 / $86151 R:0.930355
modified cross subsidized price / cost ALT pickup.ICE                 $71755 / $71755 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75436 / $81436 R:0.926323

cross subsidized price / cost ALT BEV                                 $158194 / $158194 R:1.000000
cross subsidized price / cost ALT ICE                                 $70268 / $70268 R:1.000000
cross subsidized price / cost ALT PHEV                                $80786 / $80786 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66075 / $66075 R:1.000000
cross subsidized price / cost ALT pickup                              $72510 / $72510 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72100 / $72100 R:1.000000

2032_0_0  SCORE:0.057942, CE:0.086913, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2033  Iteration=0 Stellantis
%%% 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               = 0.200514 / 0.189301 (DELTA:0.011213)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.019348 / 0.030561 (DELTA:0.011213)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.711486 / 0.645943 (DELTA:0.065542)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.068652 / 0.134195 (DELTA:0.065542)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72381 / $72381 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $64962 / $64962 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78623 / $78623 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87031 / $87031 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71672 / $71672 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81607 / $81607 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72381 / $72381 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $64962 / $64962 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78623 / $78623 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87031 / $87031 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71672 / $71672 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81607 / $81607 R:1.000000

cross subsidized price / cost ALT BEV                                 $159413 / $159413 R:1.000000
cross subsidized price / cost ALT ICE                                 $70196 / $70196 R:1.000000
cross subsidized price / cost ALT PHEV                                $80951 / $80951 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66166 / $66166 R:1.000000
cross subsidized price / cost ALT pickup                              $72547 / $72547 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71947 / $71947 R:1.000000

2033_0_0  SCORE:0.043695, CE:0.065542, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2034  Iteration=0 Stellantis
%%% 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               = 0.197750 / 0.187457 (DELTA:0.010293)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.021242 / 0.031535 (DELTA:0.010293)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.705250 / 0.646401 (DELTA:0.058849)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.075758 / 0.134606 (DELTA:0.058849)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71926 / $71926 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $64903 / $64903 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78292 / $78292 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86044 / $86044 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71590 / $71590 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81224 / $81224 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71926 / $71926 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $64903 / $64903 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78292 / $78292 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $86044 / $86044 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71590 / $71590 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81224 / $81224 R:1.000000

cross subsidized price / cost ALT BEV                                 $157971 / $157971 R:1.000000
cross subsidized price / cost ALT ICE                                 $70126 / $70126 R:1.000000
cross subsidized price / cost ALT PHEV                                $80582 / $80582 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66204 / $66204 R:1.000000
cross subsidized price / cost ALT pickup                              $72525 / $72525 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71845 / $71845 R:1.000000

2034_0_0  SCORE:0.039232, CE:0.058849, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2035  Iteration=0 Stellantis
%%% 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               = 0.195082 / 0.186016 (DELTA:0.009066)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.023375 / 0.032441 (DELTA:0.009066)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.697918 / 0.647808 (DELTA:0.050110)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.083625 / 0.133735 (DELTA:0.050110)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71493 / $71493 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $64845 / $64845 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $77977 / $77977 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85109 / $85109 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71510 / $71510 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80859 / $80859 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71493 / $71493 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $64845 / $64845 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77977 / $77977 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85109 / $85109 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71510 / $71510 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80859 / $80859 R:1.000000

cross subsidized price / cost ALT BEV                                 $156602 / $156602 R:1.000000
cross subsidized price / cost ALT ICE                                 $70054 / $70054 R:1.000000
cross subsidized price / cost ALT PHEV                                $80229 / $80229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66252 / $66252 R:1.000000
cross subsidized price / cost ALT pickup                              $72511 / $72511 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71730 / $71730 R:1.000000

2035_0_0  SCORE:0.033407, CE:0.050110, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2+ACT:  Year=2035  Iteration=1 Stellantis
%%% 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               = 0.195315 / 0.195315 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.023141 / 0.023141 (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                    = 0.698755 / 0.698755 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.082789 / 0.082789 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71493 / $71493 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $64845 / $64845 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $77977 / $77977 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85109 / $85109 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71510 / $71510 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80859 / $80859 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71493 / $71493 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $64845 / $64845 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77977 / $77977 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85109 / $85109 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71510 / $71510 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80859 / $80859 R:1.000000

cross subsidized price / cost ALT BEV                                 $156602 / $156602 R:1.000000
cross subsidized price / cost ALT ICE                                 $70054 / $70054 R:1.000000
cross subsidized price / cost ALT PHEV                                $80229 / $80229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66238 / $66238 R:1.000000
cross subsidized price / cost ALT pickup                              $72501 / $72501 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71132 / $71132 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 Stellantis
%%% 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               = 0.194432 / 0.184425 (DELTA:0.010008)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.023297 / 0.033305 (DELTA:0.010008)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.698568 / 0.645817 (DELTA:0.052751)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.083703 / 0.136453 (DELTA:0.052751)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71271 / $71271 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $64788 / $64788 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $77779 / $77779 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84690 / $84690 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71432 / $71432 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80638 / $80638 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71271 / $71271 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $64788 / $64788 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77779 / $77779 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84690 / $84690 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71432 / $71432 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80638 / $80638 R:1.000000

cross subsidized price / cost ALT BEV                                 $155962 / $155962 R:1.000000
cross subsidized price / cost ALT ICE                                 $69985 / $69985 R:1.000000
cross subsidized price / cost ALT PHEV                                $80016 / $80016 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66180 / $66180 R:1.000000
cross subsidized price / cost ALT pickup                              $72417 / $72417 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71674 / $71674 R:1.000000

2036_0_0  SCORE:0.035167, CE:0.052751, CSPE:0.000000

