OMEGA 2.3.0 session HDP2-noIRA started at 2024-03-04 15:58:55


Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA Pass 1: Manufacturer=Ford
Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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-noIRA:  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               = 0.384024 / 0.341352 (DELTA:0.042672)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.042672 (DELTA:0.042672)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615976 / 0.563428 (DELTA:0.052548)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.052548 (DELTA:0.052548)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79398 / $79398 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65715 / $65715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83895 / $83895 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $100516 / $100516 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70740 / $70740 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $85964 / $85964 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79398 / $79398 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65715 / $65715 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $83895 / $83895 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $100516 / $100516 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70740 / $70740 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $85964 / $85964 R:1.000000

cross subsidized price / cost ALT BEV                                 $179915 / $179915 R:1.000000
cross subsidized price / cost ALT ICE                                 $68810 / $68810 R:1.000000
cross subsidized price / cost ALT PHEV                                $169859 / $169859 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65717 / $65717 R:1.000000
cross subsidized price / cost ALT pickup                              $70741 / $70741 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70386 / $70386 R:1.000000

2024_0_0  SCORE:0.035032, CE:0.052548, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  Year=2024  Iteration=1 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               = 0.384024 / 0.384024 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615976 / 0.615976 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79398 / $79398 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65715 / $65715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83895 / $83895 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $100516 / $100516 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70740 / $70740 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $85964 / $85964 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79398 / $79398 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65715 / $65715 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $83895 / $83895 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $100516 / $100516 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70740 / $70740 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $85964 / $85964 R:1.000000

cross subsidized price / cost ALT BEV                                 $179915 / $179915 R:1.000000
cross subsidized price / cost ALT ICE                                 $68810 / $68810 R:1.000000
cross subsidized price / cost ALT PHEV                                $169859 / $169859 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65717 / $65717 R:1.000000
cross subsidized price / cost ALT pickup                              $70741 / $70741 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68810 / $68810 R:1.000000

2024_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.383935 / 0.340152 (DELTA:0.043783)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.043783 (DELTA:0.043783)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.616065 / 0.551738 (DELTA:0.064327)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.064327 (DELTA:0.064327)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79082 / $79082 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65664 / $65664 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83584 / $83584 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $99893 / $99893 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70642 / $70642 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $85583 / $85583 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79082 / $79082 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65664 / $65664 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $83584 / $83584 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $99893 / $99893 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70642 / $70642 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $85583 / $85583 R:1.000000

cross subsidized price / cost ALT BEV                                 $178976 / $178976 R:1.000000
cross subsidized price / cost ALT ICE                                 $68731 / $68731 R:1.000000
cross subsidized price / cost ALT PHEV                                $169167 / $169167 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65666 / $65666 R:1.000000
cross subsidized price / cost ALT pickup                              $70643 / $70643 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70477 / $70477 R:1.000000

2025_0_0  SCORE:0.042885, CE:0.064327, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  Year=2025  Iteration=1 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               = 0.383935 / 0.383935 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.616065 / 0.616065 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79082 / $79082 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65664 / $65664 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83584 / $83584 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $99893 / $99893 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70642 / $70642 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $85583 / $85583 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79082 / $79082 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65664 / $65664 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $83584 / $83584 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $99893 / $99893 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70642 / $70642 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $85583 / $85583 R:1.000000

cross subsidized price / cost ALT BEV                                 $178976 / $178976 R:1.000000
cross subsidized price / cost ALT ICE                                 $68731 / $68731 R:1.000000
cross subsidized price / cost ALT PHEV                                $169167 / $169167 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65666 / $65666 R:1.000000
cross subsidized price / cost ALT pickup                              $70643 / $70643 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68731 / $68731 R:1.000000

2025_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.383592 / 0.338332 (DELTA:0.045259)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.045259 (DELTA:0.045259)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.616408 / 0.528410 (DELTA:0.087999)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.087999 (DELTA:0.087999)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77094 / $77094 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65614 / $65614 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82286 / $82286 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $95028 / $95028 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70547 / $70547 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83975 / $83975 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77094 / $77094 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65614 / $65614 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82286 / $82286 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $95028 / $95028 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70547 / $70547 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83975 / $83975 R:1.000000

cross subsidized price / cost ALT BEV                                 $172123 / $172123 R:1.000000
cross subsidized price / cost ALT ICE                                 $68654 / $68654 R:1.000000
cross subsidized price / cost ALT PHEV                                $166261 / $166261 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65615 / $65615 R:1.000000
cross subsidized price / cost ALT pickup                              $70548 / $70548 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70591 / $70591 R:1.000000

2026_0_0  SCORE:0.058666, CE:0.087999, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.384685 / 0.337570 (DELTA:0.047115)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000074 / 0.047188 (DELTA:0.047115)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.613279 / 0.521868 (DELTA:0.091411)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.001963 / 0.093374 (DELTA:0.091411)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76383 / $76383 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65566 / $65566 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81767 / $81767 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93357 / $93357 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70438 / $70438 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83325 / $83325 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76383 / $76383 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65566 / $65566 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81767 / $81767 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $93357 / $93357 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70438 / $70438 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83325 / $83325 R:1.000000

cross subsidized price / cost ALT BEV                                 $169741 / $169741 R:1.000000
cross subsidized price / cost ALT ICE                                 $68560 / $68560 R:1.000000
cross subsidized price / cost ALT PHEV                                $83269 / $83269 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65569 / $65569 R:1.000000
cross subsidized price / cost ALT pickup                              $70480 / $70480 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70531 / $70531 R:1.000000

2027_0_0  SCORE:0.060941, CE:0.091411, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.384758 / 0.384758 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (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                    = 0.615242 / 0.615242 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76383 / $76383 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65566 / $65566 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81767 / $81767 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93357 / $93357 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70438 / $70438 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83325 / $83325 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76383 / $76383 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65566 / $65566 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81767 / $81767 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $93357 / $93357 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70438 / $70438 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83325 / $83325 R:1.000000

cross subsidized price / cost ALT BEV                                 $169741 / $169741 R:1.000000
cross subsidized price / cost ALT ICE                                 $68563 / $68563 R:1.000000
cross subsidized price / cost ALT PHEV                                $165093 / $165093 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65567 / $65567 R:1.000000
cross subsidized price / cost ALT pickup                              $70439 / $70439 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68563 / $68563 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-noIRA:  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               = 0.383484 / 0.334831 (DELTA:0.048654)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000119 / 0.048773 (DELTA:0.048654)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.614504 / 0.517979 (DELTA:0.096525)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.001892 / 0.098418 (DELTA:0.096525)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75728 / $75728 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65517 / $65517 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81291 / $81291 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91812 / $91812 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70346 / $70346 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82734 / $82734 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75728 / $75728 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65517 / $65517 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81291 / $81291 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $91812 / $91812 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70346 / $70346 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82734 / $82734 R:1.000000

cross subsidized price / cost ALT BEV                                 $167541 / $167541 R:1.000000
cross subsidized price / cost ALT ICE                                 $68491 / $68491 R:1.000000
cross subsidized price / cost ALT PHEV                                $82649 / $82649 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65523 / $65523 R:1.000000
cross subsidized price / cost ALT pickup                              $70385 / $70385 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70483 / $70483 R:1.000000

2028_0_0  SCORE:0.064350, CE:0.096525, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.383604 / 0.383604 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (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                    = 0.616396 / 0.616396 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75728 / $75728 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65517 / $65517 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81291 / $81291 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91812 / $91812 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70346 / $70346 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82734 / $82734 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75728 / $75728 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65517 / $65517 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81291 / $81291 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $91812 / $91812 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70346 / $70346 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82734 / $82734 R:1.000000

cross subsidized price / cost ALT BEV                                 $167541 / $167541 R:1.000000
cross subsidized price / cost ALT ICE                                 $68494 / $68494 R:1.000000
cross subsidized price / cost ALT PHEV                                $164026 / $164026 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65519 / $65519 R:1.000000
cross subsidized price / cost ALT pickup                              $70347 / $70347 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68494 / $68494 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-noIRA:  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               = 0.382826 / 0.332572 (DELTA:0.050253)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000142 / 0.050395 (DELTA:0.050253)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615175 / 0.513690 (DELTA:0.101484)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.001858 / 0.103343 (DELTA:0.101485)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75136 / $75136 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65470 / $65470 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80859 / $80859 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $90419 / $90419 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70256 / $70256 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82198 / $82198 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75136 / $75136 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65470 / $65470 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $80859 / $80859 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $90419 / $90419 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70256 / $70256 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82198 / $82198 R:1.000000

cross subsidized price / cost ALT BEV                                 $165555 / $165555 R:1.000000
cross subsidized price / cost ALT ICE                                 $68420 / $68420 R:1.000000
cross subsidized price / cost ALT PHEV                                $82103 / $82103 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65476 / $65476 R:1.000000
cross subsidized price / cost ALT pickup                              $70293 / $70293 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70433 / $70433 R:1.000000

2029_0_0  SCORE:0.067656, CE:0.101485, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.382967 / 0.382967 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (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                    = 0.617033 / 0.617033 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75136 / $75136 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65470 / $65470 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80859 / $80859 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $90419 / $90419 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70256 / $70256 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82198 / $82198 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75136 / $75136 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65470 / $65470 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $80859 / $80859 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $90419 / $90419 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70256 / $70256 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82198 / $82198 R:1.000000

cross subsidized price / cost ALT BEV                                 $165555 / $165555 R:1.000000
cross subsidized price / cost ALT ICE                                 $68423 / $68423 R:1.000000
cross subsidized price / cost ALT PHEV                                $163058 / $163058 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65471 / $65471 R:1.000000
cross subsidized price / cost ALT pickup                              $70257 / $70257 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68423 / $68423 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-noIRA:  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               = 0.382111 / 0.330761 (DELTA:0.051351)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000008 / 0.051359 (DELTA:0.051351)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615928 / 0.511917 (DELTA:0.104011)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.001952 / 0.105963 (DELTA:0.104011)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74585 / $74585 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65424 / $65424 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80458 / $80458 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89120 / $89120 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70168 / $70168 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81699 / $81699 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74585 / $74585 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65424 / $65424 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $80458 / $80458 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $89120 / $89120 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70168 / $70168 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81699 / $81699 R:1.000000

cross subsidized price / cost ALT BEV                                 $163705 / $163705 R:1.000000
cross subsidized price / cost ALT ICE                                 $68352 / $68352 R:1.000000
cross subsidized price / cost ALT PHEV                                $81693 / $81693 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65425 / $65425 R:1.000000
cross subsidized price / cost ALT pickup                              $70205 / $70205 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70349 / $70349 R:1.000000

2030_0_0  SCORE:0.069341, CE:0.104011, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.382120 / 0.382120 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (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                    = 0.617880 / 0.617880 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74585 / $74585 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65424 / $65424 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80458 / $80458 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89120 / $89120 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70168 / $70168 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81699 / $81699 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74585 / $74585 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65424 / $65424 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $80458 / $80458 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $89120 / $89120 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70168 / $70168 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81699 / $81699 R:1.000000

cross subsidized price / cost ALT BEV                                 $163705 / $163705 R:1.000000
cross subsidized price / cost ALT ICE                                 $68355 / $68355 R:1.000000
cross subsidized price / cost ALT PHEV                                $162157 / $162157 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65425 / $65425 R:1.000000
cross subsidized price / cost ALT pickup                              $70169 / $70169 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68355 / $68355 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-noIRA:  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               = 0.380890 / 0.328961 (DELTA:0.051929)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.051929 (DELTA:0.051929)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.619110 / 0.511447 (DELTA:0.107663)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.107663 (DELTA:0.107663)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74069 / $74069 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65404 / $65404 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80082 / $80082 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87904 / $87904 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70081 / $70081 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81231 / $81231 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74069 / $74069 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65404 / $65404 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $80082 / $80082 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87904 / $87904 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70081 / $70081 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81231 / $81231 R:1.000000

cross subsidized price / cost ALT BEV                                 $161974 / $161974 R:1.000000
cross subsidized price / cost ALT ICE                                 $68300 / $68300 R:1.000000
cross subsidized price / cost ALT PHEV                                $161314 / $161314 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65405 / $65405 R:1.000000
cross subsidized price / cost ALT pickup                              $70082 / $70082 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70262 / $70262 R:1.000000

2031_0_0  SCORE:0.071775, CE:0.107663, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.380115 / 0.327757 (DELTA:0.052358)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000004 / 0.052362 (DELTA:0.052358)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.619538 / 0.511359 (DELTA:0.108179)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000343 / 0.108522 (DELTA:0.108179)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73584 / $73584 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65359 / $65359 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79729 / $79729 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86761 / $86761 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69996 / $69996 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80792 / $80792 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73584 / $73584 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65359 / $65359 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79729 / $79729 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $86761 / $86761 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69996 / $69996 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80792 / $80792 R:1.000000

cross subsidized price / cost ALT BEV                                 $160345 / $160345 R:1.000000
cross subsidized price / cost ALT ICE                                 $68233 / $68233 R:1.000000
cross subsidized price / cost ALT PHEV                                $80780 / $80780 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65359 / $65359 R:1.000000
cross subsidized price / cost ALT pickup                              $70003 / $70003 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70157 / $70157 R:1.000000

2032_0_0  SCORE:0.072119, CE:0.108179, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.380119 / 0.380119 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (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                    = 0.619881 / 0.619881 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73584 / $73584 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65359 / $65359 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79729 / $79729 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86761 / $86761 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69996 / $69996 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80792 / $80792 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73584 / $73584 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65359 / $65359 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79729 / $79729 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $86761 / $86761 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69996 / $69996 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80792 / $80792 R:1.000000

cross subsidized price / cost ALT BEV                                 $160345 / $160345 R:1.000000
cross subsidized price / cost ALT ICE                                 $68233 / $68233 R:1.000000
cross subsidized price / cost ALT PHEV                                $160521 / $160521 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65360 / $65360 R:1.000000
cross subsidized price / cost ALT pickup                              $69997 / $69997 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68233 / $68233 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-noIRA:  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               = 0.378842 / 0.326712 (DELTA:0.052129)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.052129 (DELTA:0.052129)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.621158 / 0.513624 (DELTA:0.107534)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.107534 (DELTA:0.107534)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73126 / $73126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65315 / $65315 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                          $69913 / $69913 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80376 / $80376 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            $65315 / $65315 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                 $69913 / $69913 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80376 / $80376 R:1.000000

cross subsidized price / cost ALT BEV                                 $158810 / $158810 R:1.000000
cross subsidized price / cost ALT ICE                                 $68171 / $68171 R:1.000000
cross subsidized price / cost ALT PHEV                                $159772 / $159772 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65316 / $65316 R:1.000000
cross subsidized price / cost ALT pickup                              $69914 / $69914 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70030 / $70030 R:1.000000

2033_0_0  SCORE:0.071690, CE:0.107534, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.377647 / 0.325542 (DELTA:0.052105)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.052105 (DELTA:0.052105)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.622353 / 0.514735 (DELTA:0.107618)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.107618 (DELTA:0.107618)

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                          $69835 / $69835 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79983 / $79983 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                 $69835 / $69835 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79983 / $79983 R:1.000000

cross subsidized price / cost ALT BEV                                 $157357 / $157357 R:1.000000
cross subsidized price / cost ALT ICE                                 $68111 / $68111 R:1.000000
cross subsidized price / cost ALT PHEV                                $159063 / $159063 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65273 / $65273 R:1.000000
cross subsidized price / cost ALT pickup                              $69836 / $69836 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69923 / $69923 R:1.000000

2034_0_0  SCORE:0.071745, CE:0.107618, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.376911 / 0.324920 (DELTA:0.051990)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.051990 (DELTA:0.051990)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.623089 / 0.515829 (DELTA:0.107261)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.107261 (DELTA:0.107261)

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                          $69754 / $69754 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79610 / $79610 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                 $69754 / $69754 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79610 / $79610 R:1.000000

cross subsidized price / cost ALT BEV                                 $155979 / $155979 R:1.000000
cross subsidized price / cost ALT ICE                                 $68049 / $68049 R:1.000000
cross subsidized price / cost ALT PHEV                                $158390 / $158390 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65230 / $65230 R:1.000000
cross subsidized price / cost ALT pickup                              $69755 / $69755 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69810 / $69810 R:1.000000

2035_0_0  SCORE:0.071507, CE:0.107261, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.376911 / 0.376911 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (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                    = 0.623089 / 0.623089 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (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                          $69754 / $69754 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79610 / $79610 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                 $69754 / $69754 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79610 / $79610 R:1.000000

cross subsidized price / cost ALT BEV                                 $155979 / $155979 R:1.000000
cross subsidized price / cost ALT ICE                                 $68049 / $68049 R:1.000000
cross subsidized price / cost ALT PHEV                                $158390 / $158390 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65230 / $65230 R:1.000000
cross subsidized price / cost ALT pickup                              $69755 / $69755 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68049 / $68049 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-noIRA:  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               = 0.375910 / 0.324052 (DELTA:0.051858)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.051858 (DELTA:0.051858)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.624090 / 0.517312 (DELTA:0.106778)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.106778 (DELTA:0.106778)

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                          $69675 / $69675 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79385 / $79385 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                 $69675 / $69675 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79385 / $79385 R:1.000000

cross subsidized price / cost ALT BEV                                 $155342 / $155342 R:1.000000
cross subsidized price / cost ALT ICE                                 $67988 / $67988 R:1.000000
cross subsidized price / cost ALT PHEV                                $157981 / $157981 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65189 / $65189 R:1.000000
cross subsidized price / cost ALT pickup                              $69676 / $69676 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69720 / $69720 R:1.000000

2036_0_0  SCORE:0.071185, CE:0.106778, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.375910 / 0.375910 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (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                    = 0.624090 / 0.624090 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (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                          $69675 / $69675 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79385 / $79385 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                 $69675 / $69675 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79385 / $79385 R:1.000000

cross subsidized price / cost ALT BEV                                 $155342 / $155342 R:1.000000
cross subsidized price / cost ALT ICE                                 $67988 / $67988 R:1.000000
cross subsidized price / cost ALT PHEV                                $157981 / $157981 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65189 / $65189 R:1.000000
cross subsidized price / cost ALT pickup                              $69676 / $69676 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67988 / $67988 R:1.000000

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

