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


Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA Pass 1: Manufacturer=Stellantis
Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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-noIRA:  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-noIRA:  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-noIRA:  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-noIRA:  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               = 0.224192 / 0.196739 (DELTA:0.027453)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.027453 (DELTA:0.027453)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.775808 / 0.655519 (DELTA:0.120289)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.120289 (DELTA:0.120289)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75784 / $75784 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                    $81099 / $81099 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $94449 / $94449 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72193 / $72193 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $84480 / $84480 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75784 / $75784 R:1.000000
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           $81099 / $81099 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $94449 / $94449 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72193 / $72193 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $84480 / $84480 R:1.000000

cross subsidized price / cost ALT BEV                                 $170234 / $170234 R:1.000000
cross subsidized price / cost ALT ICE                                 $70657 / $70657 R:1.000000
cross subsidized price / cost ALT PHEV                                $165580 / $165580 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65345 / $65345 R:1.000000
cross subsidized price / cost ALT pickup                              $72195 / $72195 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72567 / $72567 R:1.000000

2027_0_0  SCORE:0.080193, CE:0.120289, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.223344 / 0.195011 (DELTA:0.028334)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.028334 (DELTA:0.028334)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776656 / 0.650066 (DELTA:0.126590)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.126590 (DELTA:0.126590)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75103 / $75103 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                    $80605 / $80605 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92956 / $92956 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72102 / $72102 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83905 / $83905 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75103 / $75103 R:1.000000
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           $80605 / $80605 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $92956 / $92956 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72102 / $72102 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83905 / $83905 R:1.000000

cross subsidized price / cost ALT BEV                                 $168060 / $168060 R:1.000000
cross subsidized price / cost ALT ICE                                 $70577 / $70577 R:1.000000
cross subsidized price / cost ALT PHEV                                $164510 / $164510 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65279 / $65279 R:1.000000
cross subsidized price / cost ALT pickup                              $72104 / $72104 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72506 / $72506 R:1.000000

2028_0_0  SCORE:0.084393, CE:0.126590, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.222878 / 0.193632 (DELTA:0.029246)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.029246 (DELTA:0.029246)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777122 / 0.644153 (DELTA:0.132969)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.132969 (DELTA:0.132969)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74486 / $74486 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                    $80155 / $80155 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91610 / $91610 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72013 / $72013 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83383 / $83383 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74486 / $74486 R:1.000000
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           $80155 / $80155 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $91610 / $91610 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72013 / $72013 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83383 / $83383 R:1.000000

cross subsidized price / cost ALT BEV                                 $166096 / $166096 R:1.000000
cross subsidized price / cost ALT ICE                                 $70496 / $70496 R:1.000000
cross subsidized price / cost ALT PHEV                                $163538 / $163538 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65214 / $65214 R:1.000000
cross subsidized price / cost ALT pickup                              $72014 / $72014 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72445 / $72445 R:1.000000

2029_0_0  SCORE:0.088646, CE:0.132969, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.222257 / 0.192484 (DELTA:0.029772)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.029772 (DELTA:0.029772)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777743 / 0.641471 (DELTA:0.136272)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.136272 (DELTA:0.136272)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73910 / $73910 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                    $79736 / $79736 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $90354 / $90354 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71925 / $71925 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82897 / $82897 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73910 / $73910 R:1.000000
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           $79736 / $79736 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $90354 / $90354 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71925 / $71925 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82897 / $82897 R:1.000000

cross subsidized price / cost ALT BEV                                 $164265 / $164265 R:1.000000
cross subsidized price / cost ALT ICE                                 $70418 / $70418 R:1.000000
cross subsidized price / cost ALT PHEV                                $162633 / $162633 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65151 / $65151 R:1.000000
cross subsidized price / cost ALT pickup                              $71927 / $71927 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72348 / $72348 R:1.000000

2030_0_0  SCORE:0.090848, CE:0.136272, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.221357 / 0.191288 (DELTA:0.030069)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.030069 (DELTA:0.030069)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778643 / 0.640229 (DELTA:0.138414)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.138414 (DELTA:0.138414)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73370 / $73370 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                    $79343 / $79343 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89179 / $89179 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71839 / $71839 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82441 / $82441 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73370 / $73370 R:1.000000
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           $79343 / $79343 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $89179 / $89179 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71839 / $71839 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82441 / $82441 R:1.000000

cross subsidized price / cost ALT BEV                                 $162550 / $162550 R:1.000000
cross subsidized price / cost ALT ICE                                 $70344 / $70344 R:1.000000
cross subsidized price / cost ALT PHEV                                $161784 / $161784 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65088 / $65088 R:1.000000
cross subsidized price / cost ALT pickup                              $71841 / $71841 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72240 / $72240 R:1.000000

2031_0_0  SCORE:0.092276, CE:0.138414, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.220794 / 0.190503 (DELTA:0.030291)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.030291 (DELTA:0.030291)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.779206 / 0.639726 (DELTA:0.139480)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.139480 (DELTA:0.139480)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72862 / $72862 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                    $78973 / $78973 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88073 / $88073 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71755 / $71755 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82012 / $82012 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72862 / $72862 R:1.000000
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           $78973 / $78973 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $88073 / $88073 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71755 / $71755 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82012 / $82012 R:1.000000

cross subsidized price / cost ALT BEV                                 $160936 / $160936 R:1.000000
cross subsidized price / cost ALT ICE                                 $70268 / $70268 R:1.000000
cross subsidized price / cost ALT PHEV                                $160986 / $160986 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65027 / $65027 R:1.000000
cross subsidized price / cost ALT pickup                              $71756 / $71756 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72121 / $72121 R:1.000000

2032_0_0  SCORE:0.092987, CE:0.139480, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.219862 / 0.189742 (DELTA:0.030121)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.030121 (DELTA:0.030121)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.780138 / 0.642042 (DELTA:0.138095)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.138095 (DELTA:0.138095)

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                                $160231 / $160231 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64967 / $64967 R:1.000000
cross subsidized price / cost ALT pickup                              $71673 / $71673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71980 / $71980 R:1.000000

2033_0_0  SCORE:0.092063, CE:0.138095, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  Year=2033  Iteration=1 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               = 0.219862 / 0.219862 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.780138 / 0.780138 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.000000 (DELTA:0.000000)

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                                $160231 / $160231 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64967 / $64967 R:1.000000
cross subsidized price / cost ALT pickup                              $71673 / $71673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70196 / $70196 R:1.000000

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

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.218992 / 0.188922 (DELTA:0.030070)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.030070 (DELTA:0.030070)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.781008 / 0.642887 (DELTA:0.138121)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.138121 (DELTA:0.138121)

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                                $159516 / $159516 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64908 / $64908 R:1.000000
cross subsidized price / cost ALT pickup                              $71592 / $71592 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71859 / $71859 R:1.000000

2034_0_0  SCORE:0.092081, CE:0.138121, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.218456 / 0.188477 (DELTA:0.029980)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.029980 (DELTA:0.029980)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.781544 / 0.643901 (DELTA:0.137643)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.137643 (DELTA:0.137643)

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                                $158836 / $158836 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64850 / $64850 R:1.000000
cross subsidized price / cost ALT pickup                              $71512 / $71512 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71735 / $71735 R:1.000000

2035_0_0  SCORE:0.091762, CE:0.137643, CSPE:0.000000

Running 2024_03_04_15_53_26_MD_FRM_sensitivity_noBEVs_20240304_HDP2-noIRA:  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               = 0.218456 / 0.218456 (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                    = 0.781544 / 0.781544 (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                     $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                                $158836 / $158836 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64850 / $64850 R:1.000000
cross subsidized price / cost ALT pickup                              $71512 / $71512 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70054 / $70054 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 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               = 0.217730 / 0.187853 (DELTA:0.029876)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.029876 (DELTA:0.029876)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782270 / 0.645398 (DELTA:0.136872)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.136872 (DELTA:0.136872)

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                                $158418 / $158418 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64793 / $64793 R:1.000000
cross subsidized price / cost ALT pickup                              $71433 / $71433 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71633 / $71633 R:1.000000

2036_0_0  SCORE:0.091248, CE:0.136872, CSPE:0.000000

