OMEGA 2.3.0 session Final started at 2024-03-04 19:04:26

Initializing 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final Pass 0: Manufacturer=Ford
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2023  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

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

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2024  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.003101 / 0.071968 (DELTA:0.068868)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.380923 / 0.307219 (DELTA:0.073704)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.004836 (DELTA:0.004836)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002464 / 0.061598 (DELTA:0.059134)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.613512 / 0.508182 (DELTA:0.105330)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.046196 (DELTA:0.046196)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77689 / $77689 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65969 / $65969 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82871 / $82871 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $96210 / $96210 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71014 / $71014 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $84756 / $84756 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73689 / $77689 R:0.948513
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65969 / $65969 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78871 / $82871 R:0.951733
modified cross subsidized price / cost ALT pickup.BEV                 $92210 / $96210 R:0.958424
modified cross subsidized price / cost ALT pickup.ICE                 $71014 / $71014 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80756 / $84756 R:0.952806

cross subsidized price / cost ALT BEV                                 $85889 / $85889 R:1.000000
cross subsidized price / cost ALT ICE                                 $69082 / $69082 R:1.000000
cross subsidized price / cost ALT PHEV                                $167627 / $167627 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66065 / $66065 R:1.000000
cross subsidized price / cost ALT pickup                              $71116 / $71116 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72189 / $72189 R:1.000000

2024_0_0  SCORE:0.070220, CE:0.105330, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2025  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.025081 / 0.073733 (DELTA:0.048652)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.358851 / 0.304048 (DELTA:0.054803)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000003 / 0.006154 (DELTA:0.006151)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.007393 / 0.061606 (DELTA:0.054214)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.608672 / 0.495118 (DELTA:0.113554)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.059341 (DELTA:0.059341)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77260 / $77260 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65917 / $65917 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82493 / $82493 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $95307 / $95307 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70916 / $70916 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $84291 / $84291 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73010 / $77260 R:0.944991
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65917 / $65917 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78243 / $82493 R:0.948481
modified cross subsidized price / cost ALT pickup.BEV                 $91057 / $95307 R:0.955407
modified cross subsidized price / cost ALT pickup.ICE                 $70916 / $70916 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80041 / $84291 R:0.949580

cross subsidized price / cost ALT BEV                                 $81369 / $81369 R:1.000000
cross subsidized price / cost ALT ICE                                 $69062 / $69062 R:1.000000
cross subsidized price / cost ALT PHEV                                $166784 / $166784 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66658 / $66658 R:1.000000
cross subsidized price / cost ALT pickup                              $71209 / $71209 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72231 / $72231 R:1.000000

2025_0_0  SCORE:0.075703, CE:0.113554, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2026  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.050741 / 0.094096 (DELTA:0.043355)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.332850 / 0.281815 (DELTA:0.051036)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.007680 (DELTA:0.007680)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.010479 / 0.061542 (DELTA:0.051063)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.605929 / 0.485730 (DELTA:0.120200)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.069136 (DELTA:0.069136)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75159 / $75159 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65866 / $65866 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81128 / $81128 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $90161 / $90161 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70819 / $70819 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82593 / $82593 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70659 / $75159 R:0.940127
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65866 / $65866 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76628 / $81128 R:0.944532
modified cross subsidized price / cost ALT pickup.BEV                 $85661 / $90161 R:0.950090
modified cross subsidized price / cost ALT pickup.ICE                 $70819 / $70819 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $78093 / $82593 R:0.945516

cross subsidized price / cost ALT BEV                                 $77727 / $77727 R:1.000000
cross subsidized price / cost ALT ICE                                 $69063 / $69063 R:1.000000
cross subsidized price / cost ALT PHEV                                $163721 / $163721 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67096 / $67096 R:1.000000
cross subsidized price / cost ALT pickup                              $71149 / $71149 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71915 / $71915 R:1.000000

2026_0_0  SCORE:0.080133, CE:0.120200, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2027  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.102287 / 0.118356 (DELTA:0.016069)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.282472 / 0.256911 (DELTA:0.025560)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.009491 (DELTA:0.009491)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.017842 / 0.057496 (DELTA:0.039654)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.597400 / 0.481734 (DELTA:0.115665)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.076011 (DELTA:0.076011)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74335 / $74335 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65990 / $65990 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80761 / $80761 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88209 / $88209 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70829 / $70829 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82201 / $82201 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69585 / $74335 R:0.936101
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65990 / $65990 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76011 / $80761 R:0.941185
modified cross subsidized price / cost ALT pickup.BEV                 $83459 / $88209 R:0.946151
modified cross subsidized price / cost ALT pickup.ICE                 $70829 / $70829 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77451 / $82201 R:0.942215

cross subsidized price / cost ALT BEV                                 $76396 / $76396 R:1.000000
cross subsidized price / cost ALT ICE                                 $69276 / $69276 R:1.000000
cross subsidized price / cost ALT PHEV                                $162962 / $162962 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68209 / $68209 R:1.000000
cross subsidized price / cost ALT pickup                              $71334 / $71334 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71959 / $71959 R:1.000000

2027_0_0  SCORE:0.077110, CE:0.115665, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2028  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.113665 / 0.167486 (DELTA:0.053821)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269937 / 0.204903 (DELTA:0.065034)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000002 / 0.011214 (DELTA:0.011213)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.024039 / 0.056680 (DELTA:0.032641)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.592357 / 0.475241 (DELTA:0.117115)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.084475 (DELTA:0.084475)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73567 / $73567 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65940 / $65940 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80216 / $80216 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86383 / $86383 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70736 / $70736 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81522 / $81522 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68567 / $73567 R:0.932035
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65940 / $65940 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75216 / $80216 R:0.937669
modified cross subsidized price / cost ALT pickup.BEV                 $81383 / $86383 R:0.942118
modified cross subsidized price / cost ALT pickup.ICE                 $70736 / $70736 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76522 / $81522 R:0.938667

cross subsidized price / cost ALT BEV                                 $75804 / $75804 R:1.000000
cross subsidized price / cost ALT ICE                                 $69235 / $69235 R:1.000000
cross subsidized price / cost ALT PHEV                                $161739 / $161739 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68200 / $68200 R:1.000000
cross subsidized price / cost ALT pickup                              $71347 / $71347 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72132 / $72132 R:1.000000

2028_0_0  SCORE:0.078077, CE:0.117115, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2029  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.189327 / 0.177173 (DELTA:0.012154)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.193639 / 0.192896 (DELTA:0.000743)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000002 / 0.012898 (DELTA:0.012897)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.034561 / 0.055851 (DELTA:0.021290)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.582440 / 0.469562 (DELTA:0.112878)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000032 / 0.091620 (DELTA:0.091588)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72863 / $72863 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65891 / $65891 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79716 / $79716 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84709 / $84709 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70645 / $70645 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80899 / $80899 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67613 / $72863 R:0.927947
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65891 / $65891 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74466 / $79716 R:0.934141
modified cross subsidized price / cost ALT pickup.BEV                 $79459 / $84709 R:0.938024
modified cross subsidized price / cost ALT pickup.ICE                 $70645 / $70645 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75649 / $80899 R:0.935105

cross subsidized price / cost ALT BEV                                 $74691 / $74691 R:1.000000
cross subsidized price / cost ALT ICE                                 $69459 / $69459 R:1.000000
cross subsidized price / cost ALT PHEV                                $84584 / $84584 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69338 / $69338 R:1.000000
cross subsidized price / cost ALT pickup                              $71433 / $71433 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71963 / $71963 R:1.000000

2029_0_0  SCORE:0.075252, CE:0.112878, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2030  Iteration=0 Ford
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.265332 / 0.245713 (DELTA:0.019618)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.116787 / 0.116786 (DELTA:0.000001)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000001 / 0.019620 (DELTA:0.019619)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.061422 / 0.058872 (DELTA:0.002550)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.556455 / 0.459664 (DELTA:0.096791)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000003 / 0.099344 (DELTA:0.099341)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72795 / $72795 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65843 / $65843 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79603 / $79603 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84627 / $84627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70555 / $70555 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80757 / $80757 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67295 / $72795 R:0.924446
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65843 / $65843 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74103 / $79603 R:0.930907
modified cross subsidized price / cost ALT pickup.BEV                 $79127 / $84627 R:0.935009
modified cross subsidized price / cost ALT pickup.ICE                 $70555 / $70555 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75257 / $80757 R:0.931895

cross subsidized price / cost ALT BEV                                 $75019 / $75019 R:1.000000
cross subsidized price / cost ALT ICE                                 $69738 / $69738 R:1.000000
cross subsidized price / cost ALT PHEV                                $131568 / $131568 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70671 / $70671 R:1.000000
cross subsidized price / cost ALT pickup                              $71954 / $71954 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72575 / $72575 R:1.000000

2030_0_0  SCORE:0.066227, CE:0.099341, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2031  Iteration=0 Ford
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.285667 / 0.255164 (DELTA:0.030503)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.095175 / 0.096043 (DELTA:0.000868)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000047 / 0.029682 (DELTA:0.029635)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.061908 / 0.061911 (DELTA:0.000003)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.500063 / 0.447415 (DELTA:0.052648)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.057139 / 0.109784 (DELTA:0.052645)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72677 / $72677 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66440 / $66440 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79464 / $79464 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84410 / $84410 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70614 / $70614 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80562 / $80562 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66927 / $72677 R:0.920883
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66440 / $66440 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73714 / $79464 R:0.927641
modified cross subsidized price / cost ALT pickup.BEV                 $78660 / $84410 R:0.931881
modified cross subsidized price / cost ALT pickup.ICE                 $70614 / $70614 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74812 / $80562 R:0.928627

cross subsidized price / cost ALT BEV                                 $74767 / $74767 R:1.000000
cross subsidized price / cost ALT ICE                                 $69946 / $69946 R:1.000000
cross subsidized price / cost ALT PHEV                                $80561 / $80561 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71119 / $71119 R:1.000000
cross subsidized price / cost ALT pickup                              $72911 / $72911 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72948 / $72948 R:1.000000

2031_0_0  SCORE:0.035098, CE:0.052648, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2032  Iteration=0 Ford
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.285089 / 0.254589 (DELTA:0.030501)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.094923 / 0.094531 (DELTA:0.000392)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000107 / 0.031000 (DELTA:0.030893)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.061962 / 0.061988 (DELTA:0.000027)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.394731 / 0.416324 (DELTA:0.021593)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.163188 / 0.141569 (DELTA:0.021619)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72788 / $72788 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66392 / $66392 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79468 / $79468 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84766 / $84766 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70527 / $70527 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80565 / $80565 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66788 / $72788 R:0.917570
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66392 / $66392 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73468 / $79468 R:0.924498
modified cross subsidized price / cost ALT pickup.BEV                 $78766 / $84766 R:0.929217
modified cross subsidized price / cost ALT pickup.ICE                 $70527 / $70527 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74565 / $80565 R:0.925527

cross subsidized price / cost ALT BEV                                 $74927 / $74927 R:1.000000
cross subsidized price / cost ALT ICE                                 $69725 / $69725 R:1.000000
cross subsidized price / cost ALT PHEV                                $80565 / $80565 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71193 / $71193 R:1.000000
cross subsidized price / cost ALT pickup                              $74593 / $74593 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73293 / $73293 R:1.000000

2032_0_0  SCORE:0.014413, CE:0.030893, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2033  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.284047 / 0.213237 (DELTA:0.070810)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.094791 / 0.132595 (DELTA:0.037804)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000004 / 0.033010 (DELTA:0.033006)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062109 / 0.062116 (DELTA:0.000007)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.394787 / 0.392074 (DELTA:0.002713)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.164262 / 0.166968 (DELTA:0.002705)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73126 / $73126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66345 / $66345 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79610 / $79610 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85684 / $85684 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70443 / $70443 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80741 / $80741 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73126 / $73126 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66345 / $66345 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79610 / $79610 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85684 / $85684 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70443 / $70443 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80741 / $80741 R:1.000000

cross subsidized price / cost ALT BEV                                 $75379 / $75379 R:1.000000
cross subsidized price / cost ALT ICE                                 $69649 / $69649 R:1.000000
cross subsidized price / cost ALT PHEV                                $80741 / $80741 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71429 / $71429 R:1.000000
cross subsidized price / cost ALT pickup                              $74690 / $74690 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73440 / $73440 R:1.000000

2033_0_0  SCORE:0.001808, CE:0.070810, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2034  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.283235 / 0.213694 (DELTA:0.069541)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.093898 / 0.132259 (DELTA:0.038361)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000514 / 0.031694 (DELTA:0.031180)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062231 / 0.062235 (DELTA:0.000004)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.395472 / 0.386684 (DELTA:0.008788)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.164650 / 0.173434 (DELTA:0.008784)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72692 / $72692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66298 / $66298 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79293 / $79293 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84664 / $84664 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70359 / $70359 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80346 / $80346 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72692 / $72692 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66298 / $66298 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79293 / $79293 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84664 / $84664 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70359 / $70359 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80346 / $80346 R:1.000000

cross subsidized price / cost ALT BEV                                 $74849 / $74849 R:1.000000
cross subsidized price / cost ALT ICE                                 $69580 / $69580 R:1.000000
cross subsidized price / cost ALT PHEV                                $80343 / $80343 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71111 / $71111 R:1.000000
cross subsidized price / cost ALT pickup                              $74431 / $74431 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73226 / $73226 R:1.000000

2034_0_0  SCORE:0.005859, CE:0.069541, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2035  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.282681 / 0.214866 (DELTA:0.067815)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.068332 / 0.131919 (DELTA:0.063586)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.025897 / 0.030126 (DELTA:0.004229)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062309 / 0.062309 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.417944 / 0.381912 (DELTA:0.036032)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.142836 / 0.178868 (DELTA:0.036032)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72281 / $72281 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66252 / $66252 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78993 / $78993 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83698 / $83698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70277 / $70277 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79970 / $79970 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72281 / $72281 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66252 / $66252 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78993 / $78993 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83698 / $83698 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70277 / $70277 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79970 / $79970 R:1.000000

cross subsidized price / cost ALT BEV                                 $74343 / $74343 R:1.000000
cross subsidized price / cost ALT ICE                                 $69711 / $69711 R:1.000000
cross subsidized price / cost ALT PHEV                                $79820 / $79820 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71649 / $71649 R:1.000000
cross subsidized price / cost ALT pickup                              $73841 / $73841 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73009 / $73009 R:1.000000

2035_0_0  SCORE:0.024021, CE:0.067815, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2036  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.281932 / 0.215361 (DELTA:0.066572)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.081494 / 0.131569 (DELTA:0.050076)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.012484 / 0.028980 (DELTA:0.016496)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062409 / 0.062409 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.417902 / 0.385890 (DELTA:0.032012)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.143779 / 0.175790 (DELTA:0.032012)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72074 / $72074 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66208 / $66208 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78808 / $78808 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83268 / $83268 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70839 / $70839 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79744 / $79744 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72074 / $72074 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66208 / $66208 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78808 / $78808 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83268 / $83268 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70839 / $70839 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79744 / $79744 R:1.000000

cross subsidized price / cost ALT BEV                                 $74103 / $74103 R:1.000000
cross subsidized price / cost ALT ICE                                 $70083 / $70083 R:1.000000
cross subsidized price / cost ALT PHEV                                $79670 / $79670 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71026 / $71026 R:1.000000
cross subsidized price / cost ALT pickup                              $74134 / $74134 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73068 / $73068 R:1.000000

2036_0_0  SCORE:0.021341, CE:0.066572, CSPE:0.000000


Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final Pass 0: Manufacturer=General Motors
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2023  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269187 / 0.269187 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004040 / 0.002020 (DELTA:0.002020)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.726773 / 0.726773 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.002020 (DELTA:0.002020)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $71027 / $71027 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $97755 / $97755 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72646 / $72646 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89822 / $89822 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $71027 / $71027 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $94005 / $97755 R:0.961639
modified cross subsidized price / cost ALT pickup.ICE                 $72646 / $72646 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $86072 / $89822 R:0.958251

cross subsidized price / cost ALT BEV                                 $97755 / $97755 R:1.000000
cross subsidized price / cost ALT ICE                                 $72208 / $72208 R:1.000000
cross subsidized price / cost ALT PHEV                                $89822 / $89822 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71027 / $71027 R:1.000000
cross subsidized price / cost ALT pickup                              $72786 / $72786 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72296 / $72296 R:1.000000

2023_0_0  SCORE:0.001347, CE:0.002020, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2024  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.002353 / 0.050217 (DELTA:0.047863)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.266491 / 0.215082 (DELTA:0.051409)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000008 / 0.003554 (DELTA:0.003546)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002925 / 0.073115 (DELTA:0.070190)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.709239 / 0.593165 (DELTA:0.116074)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018984 / 0.064868 (DELTA:0.045884)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81010 / $81010 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70047 / $70047 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $86280 / $86280 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $104436 / $104436 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79939 / $79939 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $93482 / $93482 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77010 / $81010 R:0.950624
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70047 / $70047 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82280 / $86280 R:0.953640
modified cross subsidized price / cost ALT pickup.BEV                 $100436 / $104436 R:0.961699
modified cross subsidized price / cost ALT pickup.ICE                 $79939 / $79939 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $89482 / $93482 R:0.957211

cross subsidized price / cost ALT BEV                                 $93991 / $93991 R:1.000000
cross subsidized price / cost ALT ICE                                 $77238 / $77238 R:1.000000
cross subsidized price / cost ALT PHEV                                $93479 / $93479 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70144 / $70144 R:1.000000
cross subsidized price / cost ALT pickup                              $80389 / $80389 R:1.000000
cross subsidized price / cost ALT TOTAL                               $80558 / $80558 R:1.000000

2024_0_0  SCORE:0.077383, CE:0.116074, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2025  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.038148 / 0.051602 (DELTA:0.013454)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.230630 / 0.212662 (DELTA:0.017968)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.004514 (DELTA:0.004514)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.008775 / 0.073122 (DELTA:0.064348)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.722447 / 0.574812 (DELTA:0.147635)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.083287 (DELTA:0.083287)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80547 / $80547 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69971 / $69971 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $85868 / $85868 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $103522 / $103522 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79803 / $79803 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $92998 / $92998 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76297 / $80547 R:0.947236
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69971 / $69971 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81618 / $85868 R:0.950505
modified cross subsidized price / cost ALT pickup.BEV                 $99272 / $103522 R:0.958946
modified cross subsidized price / cost ALT pickup.ICE                 $79803 / $79803 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $88748 / $92998 R:0.954301

cross subsidized price / cost ALT BEV                                 $84843 / $84843 R:1.000000
cross subsidized price / cost ALT ICE                                 $77424 / $77424 R:1.000000
cross subsidized price / cost ALT PHEV                                $178866 / $178866 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71473 / $71473 R:1.000000
cross subsidized price / cost ALT pickup                              $80088 / $80088 R:1.000000
cross subsidized price / cost ALT TOTAL                               $80611 / $80611 R:1.000000

2025_0_0  SCORE:0.098423, CE:0.147635, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2026  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.060827 / 0.086256 (DELTA:0.025429)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.207666 / 0.176686 (DELTA:0.030979)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.005551 (DELTA:0.005551)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.012436 / 0.069492 (DELTA:0.057057)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.719071 / 0.576428 (DELTA:0.142644)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.085587 (DELTA:0.085587)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78199 / $78199 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69897 / $69897 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $84349 / $84349 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $98529 / $98529 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79706 / $79706 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $91320 / $91320 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73699 / $78199 R:0.942455
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69897 / $69897 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79849 / $84349 R:0.946651
modified cross subsidized price / cost ALT pickup.BEV                 $94029 / $98529 R:0.954328
modified cross subsidized price / cost ALT pickup.ICE                 $79706 / $79706 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $86820 / $91320 R:0.950723

cross subsidized price / cost ALT BEV                                 $81649 / $81649 R:1.000000
cross subsidized price / cost ALT ICE                                 $77508 / $77508 R:1.000000
cross subsidized price / cost ALT PHEV                                $175670 / $175670 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71779 / $71779 R:1.000000
cross subsidized price / cost ALT pickup                              $80026 / $80026 R:1.000000
cross subsidized price / cost ALT TOTAL                               $80171 / $80171 R:1.000000

2026_0_0  SCORE:0.095096, CE:0.142644, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2027  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.100537 / 0.108135 (DELTA:0.007598)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.168925 / 0.154523 (DELTA:0.014402)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.006805 (DELTA:0.006805)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.021186 / 0.064497 (DELTA:0.043311)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.709352 / 0.572011 (DELTA:0.137341)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.094030 (DELTA:0.094030)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77279 / $77279 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70026 / $70026 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83954 / $83954 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $96627 / $96627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79711 / $79711 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $90925 / $90925 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72529 / $77279 R:0.938535
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70026 / $70026 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79204 / $83954 R:0.943422
modified cross subsidized price / cost ALT pickup.BEV                 $91877 / $96627 R:0.950842
modified cross subsidized price / cost ALT pickup.ICE                 $79711 / $79711 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $86175 / $90925 R:0.947759

cross subsidized price / cost ALT BEV                                 $80646 / $80646 R:1.000000
cross subsidized price / cost ALT ICE                                 $77848 / $77848 R:1.000000
cross subsidized price / cost ALT PHEV                                $174880 / $174880 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $72734 / $72734 R:1.000000
cross subsidized price / cost ALT pickup                              $80202 / $80202 R:1.000000
cross subsidized price / cost ALT TOTAL                               $80126 / $80126 R:1.000000

2027_0_0  SCORE:0.091561, CE:0.137341, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2028  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.106694 / 0.127029 (DELTA:0.020335)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.161809 / 0.120064 (DELTA:0.041745)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.021410 (DELTA:0.021410)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.028528 / 0.063345 (DELTA:0.034816)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.702969 / 0.563984 (DELTA:0.138984)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.104168 (DELTA:0.104168)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76420 / $76420 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69954 / $69954 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83347 / $83347 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $94850 / $94850 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79617 / $79617 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $90254 / $90254 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71420 / $76420 R:0.934572
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69954 / $69954 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78347 / $83347 R:0.940010
modified cross subsidized price / cost ALT pickup.BEV                 $89850 / $94850 R:0.947286
modified cross subsidized price / cost ALT pickup.ICE                 $79617 / $79617 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $85254 / $90254 R:0.944601

cross subsidized price / cost ALT BEV                                 $80308 / $80308 R:1.000000
cross subsidized price / cost ALT ICE                                 $77809 / $77809 R:1.000000
cross subsidized price / cost ALT PHEV                                $173601 / $173601 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $72525 / $72525 R:1.000000
cross subsidized price / cost ALT pickup                              $80212 / $80212 R:1.000000
cross subsidized price / cost ALT TOTAL                               $80204 / $80204 R:1.000000

2028_0_0  SCORE:0.092656, CE:0.138984, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2029  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.160079 / 0.150950 (DELTA:0.009129)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.107895 / 0.107895 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.009129 (DELTA:0.009129)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.059939 / 0.062092 (DELTA:0.002154)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.672085 / 0.557071 (DELTA:0.115014)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000002 / 0.112862 (DELTA:0.112860)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75630 / $75630 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69883 / $69883 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82788 / $82788 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93222 / $93222 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79525 / $79525 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89637 / $89637 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70380 / $75630 R:0.930584
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69883 / $69883 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77538 / $82788 R:0.936585
modified cross subsidized price / cost ALT pickup.BEV                 $87972 / $93222 R:0.943683
modified cross subsidized price / cost ALT pickup.ICE                 $79525 / $79525 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $84387 / $89637 R:0.941431

cross subsidized price / cost ALT BEV                                 $80423 / $80423 R:1.000000
cross subsidized price / cost ALT ICE                                 $78192 / $78192 R:1.000000
cross subsidized price / cost ALT PHEV                                $172425 / $172425 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73318 / $73318 R:1.000000
cross subsidized price / cost ALT pickup                              $80647 / $80647 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79919 / $79919 R:1.000000

2029_0_0  SCORE:0.076676, CE:0.115014, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2030  Iteration=0 General Motors
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.200453 / 0.186982 (DELTA:0.013471)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.065776 / 0.060488 (DELTA:0.005289)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.001041 / 0.019801 (DELTA:0.018760)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073273 / 0.073273 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.582686 / 0.528988 (DELTA:0.053699)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.076770 / 0.130468 (DELTA:0.053698)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75555 / $75555 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69814 / $69814 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82660 / $82660 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93136 / $93136 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79439 / $79439 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89496 / $89496 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70055 / $75555 R:0.927206
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69814 / $69814 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77160 / $82660 R:0.933463
modified cross subsidized price / cost ALT pickup.BEV                 $87636 / $93136 R:0.940947
modified cross subsidized price / cost ALT pickup.ICE                 $79439 / $79439 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83996 / $89496 R:0.938545

cross subsidized price / cost ALT BEV                                 $80261 / $80261 R:1.000000
cross subsidized price / cost ALT ICE                                 $78463 / $78463 R:1.000000
cross subsidized price / cost ALT PHEV                                $89405 / $89405 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $74170 / $74170 R:1.000000
cross subsidized price / cost ALT pickup                              $81862 / $81862 R:1.000000
cross subsidized price / cost ALT TOTAL                               $80510 / $80510 R:1.000000

2030_0_0  SCORE:0.035799, CE:0.053699, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2031  Iteration=0 General Motors
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.199689 / 0.186303 (DELTA:0.013386)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.066081 / 0.059174 (DELTA:0.006907)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000482 / 0.020775 (DELTA:0.020293)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073375 / 0.073375 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.534473 / 0.488002 (DELTA:0.046471)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.125901 / 0.172371 (DELTA:0.046471)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75421 / $75421 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70330 / $70330 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82527 / $82527 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92921 / $92921 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79904 / $79904 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89277 / $89277 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69671 / $75421 R:0.923762
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70330 / $70330 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76777 / $82527 R:0.930326
modified cross subsidized price / cost ALT pickup.BEV                 $87171 / $92921 R:0.938120
modified cross subsidized price / cost ALT pickup.ICE                 $79904 / $79904 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83527 / $89277 R:0.935594

cross subsidized price / cost ALT BEV                                 $80124 / $80124 R:1.000000
cross subsidized price / cost ALT ICE                                 $78851 / $78851 R:1.000000
cross subsidized price / cost ALT PHEV                                $89251 / $89251 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $74170 / $74170 R:1.000000
cross subsidized price / cost ALT pickup                              $82814 / $82814 R:1.000000
cross subsidized price / cost ALT TOTAL                               $81128 / $81128 R:1.000000

2031_0_0  SCORE:0.030980, CE:0.046471, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2032  Iteration=0 General Motors
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.199210 / 0.185604 (DELTA:0.013606)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.044532 / 0.058326 (DELTA:0.013794)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.021871 / 0.021683 (DELTA:0.000188)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073439 / 0.073439 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.445557 / 0.456255 (DELTA:0.010698)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.215391 / 0.204693 (DELTA:0.010698)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75545 / $75545 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70261 / $70261 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82528 / $82528 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93260 / $93260 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79817 / $79817 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89280 / $89280 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69545 / $75545 R:0.920577
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70261 / $70261 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76528 / $82528 R:0.927298
modified cross subsidized price / cost ALT pickup.BEV                 $87260 / $93260 R:0.935664
modified cross subsidized price / cost ALT pickup.ICE                 $79817 / $79817 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83280 / $89280 R:0.932796

cross subsidized price / cost ALT BEV                                 $80316 / $80316 R:1.000000
cross subsidized price / cost ALT ICE                                 $78949 / $78949 R:1.000000
cross subsidized price / cost ALT PHEV                                $88657 / $88657 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $75234 / $75234 R:1.000000
cross subsidized price / cost ALT pickup                              $83937 / $83937 R:1.000000
cross subsidized price / cost ALT TOTAL                               $81450 / $81450 R:1.000000

2032_0_0  SCORE:0.007132, CE:0.013794, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2033  Iteration=0 General Motors
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.198418 / 0.155201 (DELTA:0.043216)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.036609 / 0.089135 (DELTA:0.052527)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.029530 / 0.020220 (DELTA:0.009310)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073544 / 0.073544 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.454512 / 0.454079 (DELTA:0.000433)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.207387 / 0.207820 (DELTA:0.000433)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75921 / $75921 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70193 / $70193 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82684 / $82684 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $94145 / $94145 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79756 / $79756 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89453 / $89453 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75921 / $75921 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70193 / $70193 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82684 / $82684 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $94145 / $94145 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $79756 / $79756 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $89453 / $89453 R:1.000000

cross subsidized price / cost ALT BEV                                 $80849 / $80849 R:1.000000
cross subsidized price / cost ALT ICE                                 $79043 / $79043 R:1.000000
cross subsidized price / cost ALT PHEV                                $88609 / $88609 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $75883 / $75883 R:1.000000
cross subsidized price / cost ALT pickup                              $83929 / $83929 R:1.000000
cross subsidized price / cost ALT TOTAL                               $81441 / $81441 R:1.000000

2033_0_0  SCORE:0.000289, CE:0.052527, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2034  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.197677 / 0.161697 (DELTA:0.035980)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.037110 / 0.077539 (DELTA:0.040430)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.028783 / 0.024334 (DELTA:0.004449)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073643 / 0.073643 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.455122 / 0.448001 (DELTA:0.007121)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.207666 / 0.214787 (DELTA:0.007121)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75431 / $75431 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70390 / $70390 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82327 / $82327 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93152 / $93152 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79670 / $79670 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89061 / $89061 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75431 / $75431 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70390 / $70390 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82327 / $82327 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $93152 / $93152 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $79670 / $79670 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $89061 / $89061 R:1.000000

cross subsidized price / cost ALT BEV                                 $80241 / $80241 R:1.000000
cross subsidized price / cost ALT ICE                                 $78971 / $78971 R:1.000000
cross subsidized price / cost ALT PHEV                                $88241 / $88241 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $75474 / $75474 R:1.000000
cross subsidized price / cost ALT pickup                              $83666 / $83666 R:1.000000
cross subsidized price / cost ALT TOTAL                               $81340 / $81340 R:1.000000

2034_0_0  SCORE:0.004747, CE:0.040430, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2035  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.197221 / 0.162288 (DELTA:0.034933)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.064941 / 0.077678 (DELTA:0.012737)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000799 / 0.022995 (DELTA:0.022196)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073704 / 0.073704 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.426497 / 0.442824 (DELTA:0.016327)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.236838 / 0.220511 (DELTA:0.016327)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74966 / $74966 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70324 / $70324 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81987 / $81987 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92210 / $92210 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79586 / $79586 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $88688 / $88688 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74966 / $74966 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70324 / $70324 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81987 / $81987 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $92210 / $92210 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $79586 / $79586 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $88688 / $88688 R:1.000000

cross subsidized price / cost ALT BEV                                 $79657 / $79657 R:1.000000
cross subsidized price / cost ALT ICE                                 $78362 / $78362 R:1.000000
cross subsidized price / cost ALT PHEV                                $88666 / $88666 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73841 / $73841 R:1.000000
cross subsidized price / cost ALT pickup                              $83773 / $83773 R:1.000000
cross subsidized price / cost ALT TOTAL                               $81110 / $81110 R:1.000000

2035_0_0  SCORE:0.010885, CE:0.034933, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2036  Iteration=0 General Motors
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.196602 / 0.162618 (DELTA:0.033984)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.064432 / 0.079114 (DELTA:0.014682)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.001102 / 0.020404 (DELTA:0.019302)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073786 / 0.073786 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.429220 / 0.440576 (DELTA:0.011356)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.234858 / 0.223502 (DELTA:0.011356)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74732 / $74732 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70908 / $70908 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81780 / $81780 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91789 / $91789 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79503 / $79503 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $88463 / $88463 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74732 / $74732 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70908 / $70908 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81780 / $81780 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $91789 / $91789 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $79503 / $79503 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $88463 / $88463 R:1.000000

cross subsidized price / cost ALT BEV                                 $79386 / $79386 R:1.000000
cross subsidized price / cost ALT ICE                                 $78382 / $78382 R:1.000000
cross subsidized price / cost ALT PHEV                                $88432 / $88432 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73821 / $73821 R:1.000000
cross subsidized price / cost ALT pickup                              $83584 / $83584 R:1.000000
cross subsidized price / cost ALT TOTAL                               $81003 / $81003 R:1.000000

2036_0_0  SCORE:0.007571, CE:0.033984, CSPE:0.000000


Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final Pass 0: Manufacturer=Mercedes
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2023  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.188041 (DELTA:0.188041)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.800000 (DELTA:0.200000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.011959 (DELTA:0.011959)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85996 / $85996 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73880 / $73880 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $87260 / $87260 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $82246 / $85996 R:0.956393
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73880 / $73880 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $83510 / $87260 R:0.957025

cross subsidized price / cost ALT BEV                                 $85996 / $85996 R:1.000000
cross subsidized price / cost ALT ICE                                 $73880 / $73880 R:1.000000
cross subsidized price / cost ALT PHEV                                $87260 / $87260 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73886 / $73886 R:1.000000
cross subsidized price / cost ALT TOTAL                               $76318 / $76318 R:1.000000

2023_0_0  SCORE:0.133333, CE:0.200000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2024  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.004000 / 0.184522 (DELTA:0.180522)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.996000 / 0.800000 (DELTA:0.196000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.015478 (DELTA:0.015478)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85463 / $85463 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73815 / $73815 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $86801 / $86801 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $81463 / $85463 R:0.953197
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73815 / $73815 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82801 / $86801 R:0.953918

cross subsidized price / cost ALT BEV                                 $85463 / $85463 R:1.000000
cross subsidized price / cost ALT ICE                                 $73815 / $73815 R:1.000000
cross subsidized price / cost ALT PHEV                                $86801 / $86801 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73865 / $73865 R:1.000000
cross subsidized price / cost ALT TOTAL                               $76166 / $76166 R:1.000000

2024_0_0  SCORE:0.130667, CE:0.196000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2025  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.012000 / 0.184220 (DELTA:0.172220)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.988000 / 0.796000 (DELTA:0.192000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.019780 (DELTA:0.019780)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85012 / $85012 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73752 / $73752 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $86430 / $86430 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80762 / $85012 R:0.950007
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73752 / $73752 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82180 / $86430 R:0.950828

cross subsidized price / cost ALT BEV                                 $85012 / $85012 R:1.000000
cross subsidized price / cost ALT ICE                                 $73752 / $73752 R:1.000000
cross subsidized price / cost ALT PHEV                                $86430 / $86430 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73890 / $73890 R:1.000000
cross subsidized price / cost ALT TOTAL                               $76077 / $76077 R:1.000000

2025_0_0  SCORE:0.128000, CE:0.192000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2026  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.017000 / 0.187738 (DELTA:0.170738)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.983000 / 0.788000 (DELTA:0.195000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.024262 (DELTA:0.024262)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82683 / $82683 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73692 / $73692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $85008 / $85008 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78183 / $82683 R:0.945576
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73692 / $73692 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $80508 / $85008 R:0.947064

cross subsidized price / cost ALT BEV                                 $82683 / $82683 R:1.000000
cross subsidized price / cost ALT ICE                                 $73692 / $73692 R:1.000000
cross subsidized price / cost ALT PHEV                                $85008 / $85008 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73848 / $73848 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75655 / $75655 R:1.000000

2026_0_0  SCORE:0.130000, CE:0.195000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2027  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.029000 / 0.187460 (DELTA:0.158460)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.971000 / 0.783000 (DELTA:0.188000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.029540 (DELTA:0.029540)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81778 / $81778 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73642 / $73642 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $84533 / $84533 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77028 / $81778 R:0.941916
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73642 / $73642 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79783 / $84533 R:0.943809

cross subsidized price / cost ALT BEV                                 $81778 / $81778 R:1.000000
cross subsidized price / cost ALT ICE                                 $73642 / $73642 R:1.000000
cross subsidized price / cost ALT PHEV                                $84533 / $84533 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73881 / $73881 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75489 / $75489 R:1.000000

2027_0_0  SCORE:0.125333, CE:0.188000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2028  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.039000 / 0.194480 (DELTA:0.155480)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.961000 / 0.771000 (DELTA:0.190000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.034520 (DELTA:0.034520)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80933 / $80933 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73583 / $73583 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83975 / $83975 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75933 / $80933 R:0.938221
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73583 / $73583 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78975 / $83975 R:0.940459

cross subsidized price / cost ALT BEV                                 $80933 / $80933 R:1.000000
cross subsidized price / cost ALT ICE                                 $73583 / $73583 R:1.000000
cross subsidized price / cost ALT PHEV                                $83975 / $83975 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73872 / $73872 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75371 / $75371 R:1.000000

2028_0_0  SCORE:0.126667, CE:0.190000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2029  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.098260 / 0.199343 (DELTA:0.101083)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.901740 / 0.761000 (DELTA:0.140740)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.039657 (DELTA:0.039657)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80157 / $80157 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73524 / $73524 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83463 / $83463 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74907 / $80157 R:0.934504
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73524 / $73524 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78213 / $83463 R:0.937098

cross subsidized price / cost ALT BEV                                 $80157 / $80157 R:1.000000
cross subsidized price / cost ALT ICE                                 $73524 / $73524 R:1.000000
cross subsidized price / cost ALT PHEV                                $83463 / $83463 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $74179 / $74179 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75240 / $75240 R:1.000000

2029_0_0  SCORE:0.093827, CE:0.140740, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2030  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.152600 / 0.259254 (DELTA:0.106654)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.847392 / 0.701740 (DELTA:0.145652)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000007 / 0.039005 (DELTA:0.038998)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80092 / $80092 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73874 / $73874 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $85321 / $85321 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74592 / $80092 R:0.931330
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73874 / $73874 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79821 / $85321 R:0.935538

cross subsidized price / cost ALT BEV                                 $80092 / $80092 R:1.000000
cross subsidized price / cost ALT ICE                                 $73874 / $73874 R:1.000000
cross subsidized price / cost ALT PHEV                                $85321 / $85321 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $74825 / $74825 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75932 / $75932 R:1.000000

2030_0_0  SCORE:0.097101, CE:0.145652, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2031  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.246899 / 0.311221 (DELTA:0.064322)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.753101 / 0.647400 (DELTA:0.105701)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.041379 (DELTA:0.041379)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79969 / $79969 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73816 / $73816 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $85184 / $85184 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74219 / $79969 R:0.928098
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73816 / $73816 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79434 / $85184 R:0.932499

cross subsidized price / cost ALT BEV                                 $79969 / $79969 R:1.000000
cross subsidized price / cost ALT ICE                                 $73816 / $73816 R:1.000000
cross subsidized price / cost ALT PHEV                                $85184 / $85184 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $75338 / $75338 R:1.000000
cross subsidized price / cost ALT TOTAL                               $76201 / $76201 R:1.000000

2031_0_0  SCORE:0.070468, CE:0.105701, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2032  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.341992 / 0.403644 (DELTA:0.061651)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.658008 / 0.553101 (DELTA:0.104906)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.043255 (DELTA:0.043255)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80103 / $80103 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73759 / $73759 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $85197 / $85197 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74103 / $80103 R:0.925096
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73759 / $73759 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79197 / $85197 R:0.929576

cross subsidized price / cost ALT BEV                                 $80103 / $80103 R:1.000000
cross subsidized price / cost ALT ICE                                 $73759 / $73759 R:1.000000
cross subsidized price / cost ALT PHEV                                $85197 / $85197 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $75931 / $75931 R:1.000000
cross subsidized price / cost ALT TOTAL                               $76814 / $76814 R:1.000000

2032_0_0  SCORE:0.069938, CE:0.104906, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2033  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.341916 / 0.441992 (DELTA:0.100076)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.658084 / 0.468469 (DELTA:0.189615)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.089539 (DELTA:0.089539)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80488 / $80488 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73703 / $73703 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $85367 / $85367 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80488 / $80488 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73703 / $73703 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $85367 / $85367 R:1.000000

cross subsidized price / cost ALT BEV                                 $80488 / $80488 R:1.000000
cross subsidized price / cost ALT ICE                                 $73703 / $73703 R:1.000000
cross subsidized price / cost ALT PHEV                                $85367 / $85367 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $76026 / $76026 R:1.000000
cross subsidized price / cost ALT TOTAL                               $77746 / $77746 R:1.000000

2033_0_0  SCORE:0.126410, CE:0.189615, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2034  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.341871 / 0.502091 (DELTA:0.160219)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.658129 / 0.458084 (DELTA:0.200045)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.039826 (DELTA:0.039826)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80009 / $80009 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73648 / $73648 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $85035 / $85035 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80009 / $80009 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73648 / $73648 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $85035 / $85035 R:1.000000

cross subsidized price / cost ALT BEV                                 $80009 / $80009 R:1.000000
cross subsidized price / cost ALT ICE                                 $73648 / $73648 R:1.000000
cross subsidized price / cost ALT PHEV                                $85035 / $85035 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $75826 / $75826 R:1.000000
cross subsidized price / cost ALT TOTAL                               $77295 / $77295 R:1.000000

2034_0_0  SCORE:0.133363, CE:0.200045, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2035  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.341850 / 0.502054 (DELTA:0.160204)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.658138 / 0.458129 (DELTA:0.200009)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000012 / 0.039818 (DELTA:0.039805)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79555 / $79555 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73594 / $73594 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $84720 / $84720 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79555 / $79555 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73594 / $73594 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $84720 / $84720 R:1.000000

cross subsidized price / cost ALT BEV                                 $79555 / $79555 R:1.000000
cross subsidized price / cost ALT ICE                                 $73594 / $73594 R:1.000000
cross subsidized price / cost ALT PHEV                                $84720 / $84720 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $75634 / $75634 R:1.000000
cross subsidized price / cost ALT TOTAL                               $77030 / $77030 R:1.000000

2035_0_0  SCORE:0.133339, CE:0.200009, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2036  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.341862 / 0.441856 (DELTA:0.099994)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.658138 / 0.468568 (DELTA:0.189570)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.089576 (DELTA:0.089576)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79331 / $79331 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73541 / $73541 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $84530 / $84530 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79331 / $79331 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $73541 / $73541 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $84530 / $84530 R:1.000000

cross subsidized price / cost ALT BEV                                 $79331 / $79331 R:1.000000
cross subsidized price / cost ALT ICE                                 $73541 / $73541 R:1.000000
cross subsidized price / cost ALT PHEV                                $84530 / $84530 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $75523 / $75523 R:1.000000
cross subsidized price / cost ALT TOTAL                               $77084 / $77084 R:1.000000

2036_0_0  SCORE:0.126380, CE:0.189570, CSPE:0.000000


Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final Pass 0: Manufacturer=Nissan
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2023  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.935459 / 0.935459 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064541 / 0.064541 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $68839 / $68839 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72964 / $72964 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $68839 / $68839 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72964 / $72964 R:1.000000

cross subsidized price / cost ALT ICE                                 $69106 / $69106 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68839 / $68839 R:1.000000
cross subsidized price / cost ALT pickup                              $72964 / $72964 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69106 / $69106 R:1.000000

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2024  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.935356 / 0.935356 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064644 / 0.064644 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $68763 / $68763 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72881 / $72881 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $68763 / $68763 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72881 / $72881 R:1.000000

cross subsidized price / cost ALT ICE                                 $69029 / $69029 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68763 / $68763 R:1.000000
cross subsidized price / cost ALT pickup                              $72881 / $72881 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69029 / $69029 R:1.000000

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2025  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.935333 / 0.935333 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064667 / 0.064667 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $68688 / $68688 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72800 / $72800 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $68688 / $68688 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72800 / $72800 R:1.000000

cross subsidized price / cost ALT ICE                                 $68954 / $68954 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68688 / $68688 R:1.000000
cross subsidized price / cost ALT pickup                              $72800 / $72800 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68954 / $68954 R:1.000000

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2026  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.076279 / 0.168315 (DELTA:0.092036)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.858955 / 0.748196 (DELTA:0.110758)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000012 / 0.018734 (DELTA:0.018722)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064755 / 0.064755 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74993 / $74993 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67090 / $67090 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81522 / $81522 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72721 / $72721 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70493 / $74993 R:0.939995
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67090 / $67090 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77022 / $81522 R:0.944801
modified cross subsidized price / cost ALT pickup.ICE                 $72721 / $72721 R:1.000000

cross subsidized price / cost ALT BEV                                 $74993 / $74993 R:1.000000
cross subsidized price / cost ALT ICE                                 $67485 / $67485 R:1.000000
cross subsidized price / cost ALT PHEV                                $81522 / $81522 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67741 / $67741 R:1.000000
cross subsidized price / cost ALT pickup                              $72721 / $72721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69055 / $69055 R:1.000000

2026_0_0  SCORE:0.000000, CE:0.110758, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2027  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.144214 / 0.240373 (DELTA:0.096159)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.791328 / 0.672131 (DELTA:0.119196)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000001 / 0.023039 (DELTA:0.023038)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001870 / 0.005868 (DELTA:0.003999)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.062585 / 0.051565 (DELTA:0.011019)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000002 / 0.007023 (DELTA:0.007021)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74172 / $74172 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67200 / $67200 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81151 / $81151 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88471 / $88471 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71557 / $71557 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $84766 / $84766 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69422 / $74172 R:0.935960
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67200 / $67200 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76401 / $81151 R:0.941467
modified cross subsidized price / cost ALT pickup.BEV                 $83721 / $88471 R:0.946311
modified cross subsidized price / cost ALT pickup.ICE                 $71557 / $71557 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80016 / $84766 R:0.943964

cross subsidized price / cost ALT BEV                                 $74355 / $74355 R:1.000000
cross subsidized price / cost ALT ICE                                 $67520 / $67520 R:1.000000
cross subsidized price / cost ALT PHEV                                $165917 / $165917 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68282 / $68282 R:1.000000
cross subsidized price / cost ALT pickup                              $72151 / $72151 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69670 / $69670 R:1.000000

2027_0_0  SCORE:0.007346, CE:0.119196, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2028  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.146033 / 0.303954 (DELTA:0.157921)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.789216 / 0.604030 (DELTA:0.185186)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.027264 (DELTA:0.027264)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002525 / 0.006302 (DELTA:0.003776)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.062224 / 0.049921 (DELTA:0.012303)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000003 / 0.008529 (DELTA:0.008526)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73406 / $73406 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67131 / $67131 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80590 / $80590 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86965 / $86965 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71481 / $71481 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $84179 / $84179 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68406 / $73406 R:0.931886
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67131 / $67131 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75590 / $80590 R:0.937958
modified cross subsidized price / cost ALT pickup.BEV                 $81965 / $86965 R:0.942506
modified cross subsidized price / cost ALT pickup.ICE                 $71481 / $71481 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79179 / $84179 R:0.940603

cross subsidized price / cost ALT BEV                                 $73636 / $73636 R:1.000000
cross subsidized price / cost ALT ICE                                 $67449 / $67449 R:1.000000
cross subsidized price / cost ALT PHEV                                $164770 / $164770 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68118 / $68118 R:1.000000
cross subsidized price / cost ALT pickup                              $72186 / $72186 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69893 / $69893 R:1.000000

2028_0_0  SCORE:0.008202, CE:0.185186, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2029  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.333024 / 0.301646 (DELTA:0.031378)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.602061 / 0.602061 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.031378 (DELTA:0.031378)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.003181 / 0.006205 (DELTA:0.003024)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.061734 / 0.049398 (DELTA:0.012337)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.009312 (DELTA:0.009312)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72703 / $72703 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67064 / $67064 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80075 / $80075 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85586 / $85586 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71406 / $71406 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83639 / $83639 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67453 / $72703 R:0.927788
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67064 / $67064 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74825 / $80075 R:0.934437
modified cross subsidized price / cost ALT pickup.BEV                 $80336 / $85586 R:0.938659
modified cross subsidized price / cost ALT pickup.ICE                 $71406 / $71406 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $78389 / $83639 R:0.937231

cross subsidized price / cost ALT BEV                                 $72824 / $72824 R:1.000000
cross subsidized price / cost ALT ICE                                 $67467 / $67467 R:1.000000
cross subsidized price / cost ALT PHEV                                $163715 / $163715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69079 / $69079 R:1.000000
cross subsidized price / cost ALT pickup                              $72204 / $72204 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69657 / $69657 R:1.000000

2029_0_0  SCORE:0.008224, CE:0.031378, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2030  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.303059 / 0.485715 (DELTA:0.182655)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.631806 / 0.414947 (DELTA:0.216859)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000002 / 0.034205 (DELTA:0.034203)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.003817 / 0.006295 (DELTA:0.002478)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.061314 / 0.048915 (DELTA:0.012399)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000001 / 0.009923 (DELTA:0.009922)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72623 / $72623 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66997 / $66997 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79947 / $79947 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85483 / $85483 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71332 / $71332 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83499 / $83499 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67123 / $72623 R:0.924267
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66997 / $66997 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74447 / $79947 R:0.931204
modified cross subsidized price / cost ALT pickup.BEV                 $79983 / $85483 R:0.935660
modified cross subsidized price / cost ALT pickup.ICE                 $71332 / $71332 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77999 / $83499 R:0.934131

cross subsidized price / cost ALT BEV                                 $72783 / $72783 R:1.000000
cross subsidized price / cost ALT ICE                                 $67381 / $67381 R:1.000000
cross subsidized price / cost ALT PHEV                                $163446 / $163446 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68827 / $68827 R:1.000000
cross subsidized price / cost ALT pickup                              $72262 / $72262 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70665 / $70665 R:1.000000

2030_0_0  SCORE:0.008266, CE:0.216859, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2031  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.380766 / 0.396412 (DELTA:0.015646)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.553782 / 0.455204 (DELTA:0.098579)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.082933 (DELTA:0.082933)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004451 / 0.006491 (DELTA:0.002040)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.061000 / 0.048524 (DELTA:0.012477)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.010437 (DELTA:0.010437)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72494 / $72494 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66932 / $66932 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79793 / $79793 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85277 / $85277 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71260 / $71260 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83334 / $83334 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66744 / $72494 R:0.920683
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66932 / $66932 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74043 / $79793 R:0.927939
modified cross subsidized price / cost ALT pickup.BEV                 $79527 / $85277 R:0.932573
modified cross subsidized price / cost ALT pickup.ICE                 $71260 / $71260 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77584 / $83334 R:0.931001

cross subsidized price / cost ALT BEV                                 $72641 / $72641 R:1.000000
cross subsidized price / cost ALT ICE                                 $67361 / $67361 R:1.000000
cross subsidized price / cost ALT PHEV                                $163127 / $163127 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69205 / $69205 R:1.000000
cross subsidized price / cost ALT pickup                              $72314 / $72314 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70704 / $70704 R:1.000000

2031_0_0  SCORE:0.008318, CE:0.098579, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2032  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.458961 / 0.529682 (DELTA:0.070721)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.475387 / 0.366794 (DELTA:0.108593)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.037873 (DELTA:0.037872)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.005121 / 0.006565 (DELTA:0.001444)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.060530 / 0.048158 (DELTA:0.012372)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.010928 (DELTA:0.010928)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72590 / $72590 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66868 / $66868 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79781 / $79781 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85531 / $85531 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71189 / $71189 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83316 / $83316 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66590 / $72590 R:0.917344
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66868 / $66868 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73781 / $79781 R:0.924795
modified cross subsidized price / cost ALT pickup.BEV                 $79531 / $85531 R:0.929850
modified cross subsidized price / cost ALT pickup.ICE                 $71189 / $71189 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77316 / $83316 R:0.927985

cross subsidized price / cost ALT BEV                                 $72732 / $72732 R:1.000000
cross subsidized price / cost ALT ICE                                 $67356 / $67356 R:1.000000
cross subsidized price / cost ALT PHEV                                $163097 / $163097 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69685 / $69685 R:1.000000
cross subsidized price / cost ALT pickup                              $72407 / $72407 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70898 / $70898 R:1.000000

2032_0_0  SCORE:0.008248, CE:0.108593, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2033  Iteration=0 Nissan
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.458147 / 0.524374 (DELTA:0.066227)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.475868 / 0.340073 (DELTA:0.135794)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.069567 (DELTA:0.069567)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.005810 / 0.006598 (DELTA:0.000789)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.060172 / 0.049166 (DELTA:0.011007)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000003 / 0.010221 (DELTA:0.010218)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72907 / $72907 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66805 / $66805 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79908 / $79908 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86237 / $86237 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71120 / $71120 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83440 / $83440 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72907 / $72907 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66805 / $66805 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79908 / $79908 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $86237 / $86237 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71120 / $71120 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83440 / $83440 R:1.000000

cross subsidized price / cost ALT BEV                                 $73074 / $73074 R:1.000000
cross subsidized price / cost ALT ICE                                 $67290 / $67290 R:1.000000
cross subsidized price / cost ALT PHEV                                $163349 / $163349 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69805 / $69805 R:1.000000
cross subsidized price / cost ALT pickup                              $72545 / $72545 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71427 / $71427 R:1.000000

2033_0_0  SCORE:0.007338, CE:0.135794, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2034  Iteration=0 Nissan
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.457373 / 0.532927 (DELTA:0.075554)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.476247 / 0.330579 (DELTA:0.145668)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000081 / 0.070195 (DELTA:0.070113)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.006446 / 0.006630 (DELTA:0.000184)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.059853 / 0.049051 (DELTA:0.010801)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.010618 (DELTA:0.010618)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72469 / $72469 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66744 / $66744 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79578 / $79578 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85396 / $85396 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71052 / $71052 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83096 / $83096 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72469 / $72469 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66744 / $66744 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79578 / $79578 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85396 / $85396 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71052 / $71052 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83096 / $83096 R:1.000000

cross subsidized price / cost ALT BEV                                 $72649 / $72649 R:1.000000
cross subsidized price / cost ALT ICE                                 $67225 / $67225 R:1.000000
cross subsidized price / cost ALT PHEV                                $157693 / $157693 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69549 / $69549 R:1.000000
cross subsidized price / cost ALT pickup                              $72542 / $72542 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71204 / $71204 R:1.000000

2034_0_0  SCORE:0.007201, CE:0.145668, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2035  Iteration=0 Nissan
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.456813 / 0.540157 (DELTA:0.083344)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.476694 / 0.323269 (DELTA:0.153426)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.070081 (DELTA:0.070081)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.006649 / 0.006649 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.059378 / 0.049161 (DELTA:0.010217)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000465 / 0.010683 (DELTA:0.010217)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72053 / $72053 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66683 / $66683 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79263 / $79263 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84599 / $84599 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70985 / $70985 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82769 / $82769 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72053 / $72053 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66683 / $66683 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79263 / $79263 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84599 / $84599 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70985 / $70985 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82769 / $82769 R:1.000000

cross subsidized price / cost ALT BEV                                 $72233 / $72233 R:1.000000
cross subsidized price / cost ALT ICE                                 $67159 / $67159 R:1.000000
cross subsidized price / cost ALT PHEV                                $95656 / $95656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69317 / $69317 R:1.000000
cross subsidized price / cost ALT pickup                              $72429 / $72429 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70968 / $70968 R:1.000000

2035_0_0  SCORE:0.006812, CE:0.153426, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2036  Iteration=0 Nissan
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.456806 / 0.545132 (DELTA:0.088326)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.476436 / 0.318060 (DELTA:0.158376)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.070050 (DELTA:0.070050)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.006676 / 0.006676 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.059615 / 0.049065 (DELTA:0.010550)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000467 / 0.011017 (DELTA:0.010550)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71837 / $71837 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66624 / $66624 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79065 / $79065 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84230 / $84230 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70919 / $70919 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82562 / $82562 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71837 / $71837 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66624 / $66624 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79065 / $79065 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84230 / $84230 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70919 / $70919 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82562 / $82562 R:1.000000

cross subsidized price / cost ALT BEV                                 $72016 / $72016 R:1.000000
cross subsidized price / cost ALT ICE                                 $67101 / $67101 R:1.000000
cross subsidized price / cost ALT PHEV                                $95302 / $95302 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69182 / $69182 R:1.000000
cross subsidized price / cost ALT pickup                              $72331 / $72331 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70841 / $70841 R:1.000000

2036_0_0  SCORE:0.007033, CE:0.158376, CSPE:0.000000


Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final Pass 0: Manufacturer=Stellantis
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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               = 0.006502 / 0.039400 (DELTA:0.032899)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.217690 / 0.179354 (DELTA:0.038337)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.005438 (DELTA:0.005438)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.022498 / 0.063033 (DELTA:0.040534)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.753310 / 0.620646 (DELTA:0.132663)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.092129 (DELTA:0.092129)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73674 / $73674 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65512 / $65512 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80084 / $80084 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89491 / $89491 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72747 / $72747 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83294 / $83294 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68924 / $73674 R:0.935527
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65512 / $65512 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75334 / $80084 R:0.940688
modified cross subsidized price / cost ALT pickup.BEV                 $84741 / $89491 R:0.946922
modified cross subsidized price / cost ALT pickup.ICE                 $72747 / $72747 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $78544 / $83294 R:0.942973

cross subsidized price / cost ALT BEV                                 $85945 / $85945 R:1.000000
cross subsidized price / cost ALT ICE                                 $71125 / $71125 R:1.000000
cross subsidized price / cost ALT PHEV                                $163378 / $163378 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65751 / $65751 R:1.000000
cross subsidized price / cost ALT pickup                              $73233 / $73233 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73553 / $73553 R:1.000000

2027_0_0  SCORE:0.088442, CE:0.132663, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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               = 0.012249 / 0.044748 (DELTA:0.032498)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.211095 / 0.172199 (DELTA:0.038896)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.006398 (DELTA:0.006398)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.030290 / 0.068427 (DELTA:0.038137)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.746366 / 0.598801 (DELTA:0.147565)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.109427 (DELTA:0.109427)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72876 / $72876 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65445 / $65445 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79520 / $79520 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87727 / $87727 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72654 / $72654 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82635 / $82635 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67876 / $72876 R:0.931391
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65445 / $65445 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74520 / $79520 R:0.937123
modified cross subsidized price / cost ALT pickup.BEV                 $82727 / $87727 R:0.943005
modified cross subsidized price / cost ALT pickup.ICE                 $72654 / $72654 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77635 / $82635 R:0.939493

cross subsidized price / cost ALT BEV                                 $83450 / $83450 R:1.000000
cross subsidized price / cost ALT ICE                                 $71064 / $71064 R:1.000000
cross subsidized price / cost ALT PHEV                                $162156 / $162156 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65855 / $65855 R:1.000000
cross subsidized price / cost ALT pickup                              $73242 / $73242 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73590 / $73590 R:1.000000

2028_0_0  SCORE:0.098376, CE:0.147565, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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               = 0.056753 / 0.049462 (DELTA:0.007291)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.166124 / 0.166078 (DELTA:0.000046)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000001 / 0.007337 (DELTA:0.007336)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.077706 / 0.067038 (DELTA:0.010668)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.690808 / 0.591390 (DELTA:0.099418)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.008608 / 0.118695 (DELTA:0.110087)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72143 / $72143 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65380 / $65380 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79001 / $79001 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86110 / $86110 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72563 / $72563 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82030 / $82030 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66893 / $72143 R:0.927229
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65380 / $65380 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73751 / $79001 R:0.933546
modified cross subsidized price / cost ALT pickup.BEV                 $80860 / $86110 R:0.939032
modified cross subsidized price / cost ALT pickup.ICE                 $72563 / $72563 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76780 / $82030 R:0.935999

cross subsidized price / cost ALT BEV                                 $80215 / $80215 R:1.000000
cross subsidized price / cost ALT ICE                                 $71170 / $71170 R:1.000000
cross subsidized price / cost ALT PHEV                                $82087 / $82087 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67104 / $67104 R:1.000000
cross subsidized price / cost ALT pickup                              $74022 / $74022 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73428 / $73428 R:1.000000

2029_0_0  SCORE:0.073391, CE:0.110087, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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               = 0.101046 / 0.093068 (DELTA:0.007978)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.121211 / 0.121211 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.007978 (DELTA:0.007978)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.077680 / 0.077774 (DELTA:0.000094)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.592705 / 0.558278 (DELTA:0.034428)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.107358 / 0.141691 (DELTA:0.034333)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72066 / $72066 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65316 / $65316 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78873 / $78873 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86025 / $86025 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72473 / $72473 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81893 / $81893 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66566 / $72066 R:0.923682
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65316 / $65316 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73373 / $78873 R:0.930268
modified cross subsidized price / cost ALT pickup.BEV                 $80525 / $86025 R:0.936066
modified cross subsidized price / cost ALT pickup.ICE                 $72473 / $72473 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76393 / $81893 R:0.932840

cross subsidized price / cost ALT BEV                                 $78133 / $78133 R:1.000000
cross subsidized price / cost ALT ICE                                 $71258 / $71258 R:1.000000
cross subsidized price / cost ALT PHEV                                $81898 / $81898 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68387 / $68387 R:1.000000
cross subsidized price / cost ALT pickup                              $75127 / $75127 R:1.000000
cross subsidized price / cost ALT TOTAL                               $74008 / $74008 R:1.000000

2030_0_0  SCORE:0.022952, CE:0.034428, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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               = 0.122773 / 0.122773 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.088577 / 0.079104 (DELTA:0.009473)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.010007 / 0.019481 (DELTA:0.009473)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.077864 / 0.077864 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.508426 / 0.505618 (DELTA:0.002808)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.192353 / 0.195160 (DELTA:0.002808)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71936 / $71936 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65253 / $65253 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78719 / $78719 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85812 / $85812 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72385 / $72385 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81724 / $81724 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66186 / $71936 R:0.920068
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65253 / $65253 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72969 / $78719 R:0.926956
modified cross subsidized price / cost ALT pickup.BEV                 $80062 / $85812 R:0.932994
modified cross subsidized price / cost ALT pickup.ICE                 $72385 / $72385 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75974 / $81724 R:0.929642

cross subsidized price / cost ALT BEV                                 $77321 / $77321 R:1.000000
cross subsidized price / cost ALT ICE                                 $71327 / $71327 R:1.000000
cross subsidized price / cost ALT PHEV                                $81576 / $81576 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69568 / $69568 R:1.000000
cross subsidized price / cost ALT pickup                              $76035 / $76035 R:1.000000
cross subsidized price / cost ALT TOTAL                               $74757 / $74757 R:1.000000

2031_0_0  SCORE:0.001872, CE:0.009473, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2032  Iteration=0 Stellantis
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.165595 / 0.150855 (DELTA:0.014741)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.048765 / 0.052371 (DELTA:0.003605)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.006433 / 0.017569 (DELTA:0.011135)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.077921 / 0.077921 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.449777 / 0.455348 (DELTA:0.005570)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.251508 / 0.245938 (DELTA:0.005570)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72042 / $72042 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65191 / $65191 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78709 / $78709 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86151 / $86151 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72299 / $72299 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81727 / $81727 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66042 / $72042 R:0.916716
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65191 / $65191 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72709 / $78709 R:0.923770
modified cross subsidized price / cost ALT pickup.BEV                 $80151 / $86151 R:0.930355
modified cross subsidized price / cost ALT pickup.ICE                 $72299 / $72299 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75727 / $81727 R:0.926585

cross subsidized price / cost ALT BEV                                 $76557 / $76557 R:1.000000
cross subsidized price / cost ALT ICE                                 $71604 / $71604 R:1.000000
cross subsidized price / cost ALT PHEV                                $81652 / $81652 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70723 / $70723 R:1.000000
cross subsidized price / cost ALT pickup                              $76727 / $76727 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75399 / $75399 R:1.000000

2032_0_0  SCORE:0.003713, CE:0.014741, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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               = 0.164897 / 0.124637 (DELTA:0.040259)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.054962 / 0.076952 (DELTA:0.021990)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000004 / 0.018273 (DELTA:0.018269)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.076795 / 0.078014 (DELTA:0.001219)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.454966 / 0.485753 (DELTA:0.030787)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.248377 / 0.216370 (DELTA:0.032006)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72381 / $72381 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65738 / $65738 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78839 / $78839 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87031 / $87031 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72310 / $72310 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81518 / $81518 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            $65738 / $65738 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78839 / $78839 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87031 / $87031 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72310 / $72310 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81518 / $81518 R:1.000000

cross subsidized price / cost ALT BEV                                 $77036 / $77036 R:1.000000
cross subsidized price / cost ALT ICE                                 $71602 / $71602 R:1.000000
cross subsidized price / cost ALT PHEV                                $81518 / $81518 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70722 / $70722 R:1.000000
cross subsidized price / cost ALT pickup                              $76691 / $76691 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75073 / $75073 R:1.000000

2033_0_0  SCORE:0.021337, CE:0.040259, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  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               = 0.164244 / 0.125149 (DELTA:0.039095)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.054743 / 0.076647 (DELTA:0.021904)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000005 / 0.017195 (DELTA:0.017190)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.078101 / 0.078101 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.455576 / 0.478936 (DELTA:0.023360)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.247331 / 0.223971 (DELTA:0.023360)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71926 / $71926 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65676 / $65676 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78507 / $78507 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86044 / $86044 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72227 / $72227 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81133 / $81133 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            $65676 / $65676 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78507 / $78507 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $86044 / $86044 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72227 / $72227 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81133 / $81133 R:1.000000

cross subsidized price / cost ALT BEV                                 $76476 / $76476 R:1.000000
cross subsidized price / cost ALT ICE                                 $71524 / $71524 R:1.000000
cross subsidized price / cost ALT PHEV                                $81133 / $81133 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70364 / $70364 R:1.000000
cross subsidized price / cost ALT pickup                              $76429 / $76429 R:1.000000
cross subsidized price / cost ALT TOTAL                               $74869 / $74869 R:1.000000

2034_0_0  SCORE:0.015573, CE:0.039095, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2035  Iteration=0 Stellantis
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.163842 / 0.126107 (DELTA:0.037735)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.054177 / 0.076327 (DELTA:0.022149)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000437 / 0.016022 (DELTA:0.015586)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.078154 / 0.078154 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.457815 / 0.472944 (DELTA:0.015129)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.245574 / 0.230445 (DELTA:0.015129)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71493 / $71493 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65903 / $65903 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78191 / $78191 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85109 / $85109 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72145 / $72145 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80767 / $80767 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            $65903 / $65903 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78191 / $78191 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85109 / $85109 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72145 / $72145 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80767 / $80767 R:1.000000

cross subsidized price / cost ALT BEV                                 $75890 / $75890 R:1.000000
cross subsidized price / cost ALT ICE                                 $71484 / $71484 R:1.000000
cross subsidized price / cost ALT PHEV                                $80763 / $80763 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70120 / $70120 R:1.000000
cross subsidized price / cost ALT pickup                              $76150 / $76150 R:1.000000
cross subsidized price / cost ALT TOTAL                               $74683 / $74683 R:1.000000

2035_0_0  SCORE:0.010086, CE:0.037735, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_Final:  Year=2036  Iteration=0 Stellantis
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.163297 / 0.126933 (DELTA:0.036364)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.053605 / 0.074841 (DELTA:0.021237)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000828 / 0.015955 (DELTA:0.015127)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.078227 / 0.078227 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.458241 / 0.470482 (DELTA:0.012241)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.245803 / 0.233561 (DELTA:0.012241)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71271 / $71271 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65843 / $65843 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $77992 / $77992 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84690 / $84690 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72064 / $72064 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80547 / $80547 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            $65843 / $65843 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77992 / $77992 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84690 / $84690 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $72064 / $72064 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80547 / $80547 R:1.000000

cross subsidized price / cost ALT BEV                                 $75617 / $75617 R:1.000000
cross subsidized price / cost ALT ICE                                 $71412 / $71412 R:1.000000
cross subsidized price / cost ALT PHEV                                $80539 / $80539 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69960 / $69960 R:1.000000
cross subsidized price / cost ALT pickup                              $75992 / $75992 R:1.000000
cross subsidized price / cost ALT TOTAL                               $74561 / $74561 R:1.000000

2036_0_0  SCORE:0.008161, CE:0.036364, CSPE:0.000000

Simulation elapsed time 1140.88
Final: Post Processing ...

Session ended at 2024-03-04 19:23:12
Session elapsed time 1152.70 seconds


Session Complete