OMEGA 2.3.0 session HDP2+ACT started at 2024-03-04 19:04:26

Initializing 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT Pass 0: Manufacturer=Ford
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2023  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

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

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2024  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.003101 / 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_HDP2+ACT:  Year=2025  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.025081 / 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_HDP2+ACT:  Year=2026  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.050741 / 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_HDP2+ACT:  Year=2027  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.068951 / 0.118239 (DELTA:0.049288)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.315807 / 0.256911 (DELTA:0.058896)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.009608 (DELTA:0.009608)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.017842 / 0.056784 (DELTA:0.038942)
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 / 0.076723 (DELTA:0.076723)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74335 / $74335 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65817 / $65817 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80541 / $80541 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88209 / $88209 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70705 / $70705 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81858 / $81858 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69585 / $74335 R:0.936101
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65817 / $65817 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75791 / $80541 R:0.941024
modified cross subsidized price / cost ALT pickup.BEV                 $83459 / $88209 R:0.946151
modified cross subsidized price / cost ALT pickup.ICE                 $70705 / $70705 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77108 / $81858 R:0.941973

cross subsidized price / cost ALT BEV                                 $77187 / $77187 R:1.000000
cross subsidized price / cost ALT ICE                                 $69015 / $69015 R:1.000000
cross subsidized price / cost ALT PHEV                                $162399 / $162399 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67344 / $67344 R:1.000000
cross subsidized price / cost ALT pickup                              $71213 / $71213 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71823 / $71823 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_HDP2+ACT:  Year=2028  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.062102 / 0.134108 (DELTA:0.072006)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.321501 / 0.238139 (DELTA:0.083362)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.011357 (DELTA:0.011357)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.024039 / 0.055863 (DELTA:0.031824)
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 / 0.085292 (DELTA:0.085292)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73567 / $73567 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65767 / $65767 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79997 / $79997 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86383 / $86383 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70612 / $70612 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81181 / $81181 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68567 / $73567 R:0.932035
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65767 / $65767 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74997 / $79997 R:0.937498
modified cross subsidized price / cost ALT pickup.BEV                 $81383 / $86383 R:0.942118
modified cross subsidized price / cost ALT pickup.ICE                 $70612 / $70612 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76181 / $81181 R:0.938410

cross subsidized price / cost ALT BEV                                 $77143 / $77143 R:1.000000
cross subsidized price / cost ALT ICE                                 $68908 / $68908 R:1.000000
cross subsidized price / cost ALT PHEV                                $161179 / $161179 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67031 / $67031 R:1.000000
cross subsidized price / cost ALT pickup                              $71228 / $71228 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71744 / $71744 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_HDP2+ACT:  Year=2029  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.055302 / 0.125528 (DELTA:0.070226)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.327663 / 0.244374 (DELTA:0.083289)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000002 / 0.013064 (DELTA:0.013063)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.030235 / 0.054938 (DELTA:0.024704)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.586798 / 0.469562 (DELTA:0.117236)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.092533 (DELTA:0.092533)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72863 / $72863 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65719 / $65719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79498 / $79498 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84709 / $84709 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70522 / $70522 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80560 / $80560 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67613 / $72863 R:0.927947
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65719 / $65719 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74248 / $79498 R:0.933961
modified cross subsidized price / cost ALT pickup.BEV                 $79459 / $84709 R:0.938024
modified cross subsidized price / cost ALT pickup.ICE                 $70522 / $70522 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75310 / $80560 R:0.934831

cross subsidized price / cost ALT BEV                                 $77050 / $77050 R:1.000000
cross subsidized price / cost ALT ICE                                 $68801 / $68801 R:1.000000
cross subsidized price / cost ALT PHEV                                $160058 / $160058 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66751 / $66751 R:1.000000
cross subsidized price / cost ALT pickup                              $71217 / $71217 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71467 / $71467 R:1.000000

2029_0_0  SCORE:0.078157, CE:0.117236, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2030  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049131 / 0.117383 (DELTA:0.068251)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.332988 / 0.250516 (DELTA:0.082473)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.014221 (DELTA:0.014221)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.035837 / 0.055728 (DELTA:0.019891)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.582043 / 0.464028 (DELTA:0.118015)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.098125 (DELTA:0.098125)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72795 / $72795 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65672 / $65672 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79386 / $79386 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84627 / $84627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70432 / $70432 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80420 / $80420 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67295 / $72795 R:0.924446
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65672 / $65672 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73886 / $79386 R:0.930719
modified cross subsidized price / cost ALT pickup.BEV                 $79127 / $84627 R:0.935009
modified cross subsidized price / cost ALT pickup.ICE                 $70432 / $70432 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74920 / $80420 R:0.931609

cross subsidized price / cost ALT BEV                                 $77785 / $77785 R:1.000000
cross subsidized price / cost ALT ICE                                 $68700 / $68700 R:1.000000
cross subsidized price / cost ALT PHEV                                $159806 / $159806 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66589 / $66589 R:1.000000
cross subsidized price / cost ALT pickup                              $71256 / $71256 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71416 / $71416 R:1.000000

2030_0_0  SCORE:0.078677, CE:0.118015, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2031  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.028389 / 0.110172 (DELTA:0.081783)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.352500 / 0.255739 (DELTA:0.096762)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.014979 (DELTA:0.014979)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.042099 / 0.057161 (DELTA:0.015061)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.577011 / 0.459380 (DELTA:0.117631)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.102570 (DELTA:0.102570)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72677 / $72677 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65978 / $65978 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79248 / $79248 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84410 / $84410 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70345 / $70345 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80248 / $80248 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66927 / $72677 R:0.920883
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65978 / $65978 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73498 / $79248 R:0.927444
modified cross subsidized price / cost ALT pickup.BEV                 $78660 / $84410 R:0.931881
modified cross subsidized price / cost ALT pickup.ICE                 $70345 / $70345 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74498 / $80248 R:0.928347

cross subsidized price / cost ALT BEV                                 $79685 / $79685 R:1.000000
cross subsidized price / cost ALT ICE                                 $68689 / $68689 R:1.000000
cross subsidized price / cost ALT PHEV                                $159497 / $159497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66478 / $66478 R:1.000000
cross subsidized price / cost ALT pickup                              $71302 / $71302 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71438 / $71438 R:1.000000

2031_0_0  SCORE:0.078421, CE:0.117631, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2032  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.029649 / 0.088711 (DELTA:0.059062)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.350470 / 0.275763 (DELTA:0.074706)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.015645 (DELTA:0.015645)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.048351 / 0.058812 (DELTA:0.010461)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.571530 / 0.453753 (DELTA:0.117777)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.107316 (DELTA:0.107316)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72788 / $72788 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65932 / $65932 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79253 / $79253 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84766 / $84766 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70259 / $70259 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80252 / $80252 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66788 / $72788 R:0.917570
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65932 / $65932 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73253 / $79253 R:0.924293
modified cross subsidized price / cost ALT pickup.BEV                 $78766 / $84766 R:0.929217
modified cross subsidized price / cost ALT pickup.ICE                 $70259 / $70259 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $74252 / $80252 R:0.925236

cross subsidized price / cost ALT BEV                                 $80213 / $80213 R:1.000000
cross subsidized price / cost ALT ICE                                 $68614 / $68614 R:1.000000
cross subsidized price / cost ALT PHEV                                $159505 / $159505 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66467 / $66467 R:1.000000
cross subsidized price / cost ALT pickup                              $71391 / $71391 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71356 / $71356 R:1.000000

2032_0_0  SCORE:0.078518, CE:0.117777, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2033  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.033338 / 0.091186 (DELTA:0.057848)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.345504 / 0.273524 (DELTA:0.071980)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.014132 (DELTA:0.014132)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.054662 / 0.062116 (DELTA:0.007454)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.566496 / 0.458836 (DELTA:0.107660)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.100207 (DELTA:0.100207)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73126 / $73126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65886 / $65886 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79396 / $79396 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85684 / $85684 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70174 / $70174 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80429 / $80429 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73126 / $73126 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65886 / $65886 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79396 / $79396 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85684 / $85684 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70174 / $70174 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80429 / $80429 R:1.000000

cross subsidized price / cost ALT BEV                                 $80926 / $80926 R:1.000000
cross subsidized price / cost ALT ICE                                 $68550 / $68550 R:1.000000
cross subsidized price / cost ALT PHEV                                $159825 / $159825 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66524 / $66524 R:1.000000
cross subsidized price / cost ALT pickup                              $71540 / $71540 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71392 / $71392 R:1.000000

2033_0_0  SCORE:0.071774, CE:0.107660, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2034  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036632 / 0.094534 (DELTA:0.057903)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.341015 / 0.268885 (DELTA:0.072131)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.014228 (DELTA:0.014228)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.060368 / 0.062235 (DELTA:0.001867)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.561985 / 0.456708 (DELTA:0.105277)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.103410 (DELTA:0.103410)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72692 / $72692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65841 / $65841 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79080 / $79080 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84664 / $84664 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70091 / $70091 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80035 / $80035 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72692 / $72692 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65841 / $65841 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79080 / $79080 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84664 / $84664 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70091 / $70091 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80035 / $80035 R:1.000000

cross subsidized price / cost ALT BEV                                 $80143 / $80143 R:1.000000
cross subsidized price / cost ALT ICE                                 $68486 / $68486 R:1.000000
cross subsidized price / cost ALT PHEV                                $159115 / $159115 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66506 / $66506 R:1.000000
cross subsidized price / cost ALT pickup                              $71505 / $71505 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71257 / $71257 R:1.000000

2034_0_0  SCORE:0.070185, CE:0.105277, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2035  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.040329 / 0.097755 (DELTA:0.057426)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.336581 / 0.264968 (DELTA:0.071613)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.014187 (DELTA:0.014187)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062309 / 0.062309 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.556419 / 0.457095 (DELTA:0.099323)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.004362 / 0.103685 (DELTA:0.099323)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72281 / $72281 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65797 / $65797 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78780 / $78780 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83698 / $83698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70010 / $70010 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79660 / $79660 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72281 / $72281 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65797 / $65797 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78780 / $78780 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83698 / $83698 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70010 / $70010 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79660 / $79660 R:1.000000

cross subsidized price / cost ALT BEV                                 $79212 / $79212 R:1.000000
cross subsidized price / cost ALT ICE                                 $68422 / $68422 R:1.000000
cross subsidized price / cost ALT PHEV                                $79717 / $79717 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66491 / $66491 R:1.000000
cross subsidized price / cost ALT pickup                              $71446 / $71446 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71093 / $71093 R:1.000000

2035_0_0  SCORE:0.066216, CE:0.099323, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2036  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.040222 / 0.101252 (DELTA:0.061029)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.335688 / 0.260506 (DELTA:0.075182)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.014153 (DELTA:0.014153)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062409 / 0.062409 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.557312 / 0.455353 (DELTA:0.101959)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.004369 / 0.106327 (DELTA:0.101959)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72074 / $72074 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65753 / $65753 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78596 / $78596 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83268 / $83268 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $69930 / $69930 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $79435 / $79435 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72074 / $72074 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65753 / $65753 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78596 / $78596 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83268 / $83268 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $69930 / $69930 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79435 / $79435 R:1.000000

cross subsidized price / cost ALT BEV                                 $78881 / $78881 R:1.000000
cross subsidized price / cost ALT ICE                                 $68360 / $68360 R:1.000000
cross subsidized price / cost ALT PHEV                                $79491 / $79491 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66430 / $66430 R:1.000000
cross subsidized price / cost ALT pickup                              $71330 / $71330 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71025 / $71025 R:1.000000

2036_0_0  SCORE:0.067973, CE:0.101959, CSPE:0.000000


Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT Pass 0: Manufacturer=General Motors
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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               = 0.076652 / 0.108035 (DELTA:0.031383)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.192808 / 0.154523 (DELTA:0.038285)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000002 / 0.006904 (DELTA:0.006902)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.021186 / 0.063647 (DELTA:0.042462)
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 / 0.094879 (DELTA:0.094879)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77279 / $77279 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69824 / $69824 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83696 / $83696 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $96627 / $96627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79611 / $79611 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $90598 / $90598 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            $69824 / $69824 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78946 / $83696 R:0.943247
modified cross subsidized price / cost ALT pickup.BEV                 $91877 / $96627 R:0.950842
modified cross subsidized price / cost ALT pickup.ICE                 $79611 / $79611 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $85848 / $90598 R:0.947571

cross subsidized price / cost ALT BEV                                 $81469 / $81469 R:1.000000
cross subsidized price / cost ALT ICE                                 $77519 / $77519 R:1.000000
cross subsidized price / cost ALT PHEV                                $174294 / $174294 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71945 / $71945 R:1.000000
cross subsidized price / cost ALT pickup                              $80105 / $80105 R:1.000000
cross subsidized price / cost ALT TOTAL                               $80000 / $80000 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_HDP2+ACT:  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               = 0.069288 / 0.103231 (DELTA:0.033943)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.199215 / 0.143743 (DELTA:0.055472)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.021529 (DELTA:0.021529)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.028528 / 0.062387 (DELTA:0.033859)
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 / 0.105126 (DELTA:0.105126)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76420 / $76420 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69752 / $69752 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83090 / $83090 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $94850 / $94850 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79518 / $79518 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89928 / $89928 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            $69752 / $69752 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78090 / $83090 R:0.939824
modified cross subsidized price / cost ALT pickup.BEV                 $89850 / $94850 R:0.947286
modified cross subsidized price / cost ALT pickup.ICE                 $79518 / $79518 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $84928 / $89928 R:0.944400

cross subsidized price / cost ALT BEV                                 $81795 / $81795 R:1.000000
cross subsidized price / cost ALT ICE                                 $77361 / $77361 R:1.000000
cross subsidized price / cost ALT PHEV                                $173018 / $173018 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71474 / $71474 R:1.000000
cross subsidized price / cost ALT pickup                              $80116 / $80116 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79922 / $79922 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_HDP2+ACT:  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               = 0.062023 / 0.113478 (DELTA:0.051456)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.205952 / 0.145228 (DELTA:0.060724)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.009268 (DELTA:0.009268)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.035869 / 0.061035 (DELTA:0.025166)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.696156 / 0.557071 (DELTA:0.139085)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.113919 (DELTA:0.113919)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75630 / $75630 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69682 / $69682 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82532 / $82532 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93222 / $93222 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79426 / $79426 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89313 / $89313 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            $69682 / $69682 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77282 / $82532 R:0.936389
modified cross subsidized price / cost ALT pickup.BEV                 $87972 / $93222 R:0.943683
modified cross subsidized price / cost ALT pickup.ICE                 $79426 / $79426 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $84063 / $89313 R:0.941218

cross subsidized price / cost ALT BEV                                 $82076 / $82076 R:1.000000
cross subsidized price / cost ALT ICE                                 $77201 / $77201 R:1.000000
cross subsidized price / cost ALT PHEV                                $171846 / $171846 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $71060 / $71060 R:1.000000
cross subsidized price / cost ALT pickup                              $80103 / $80103 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79577 / $79577 R:1.000000

2029_0_0  SCORE:0.092723, CE:0.139085, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2030  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.055411 / 0.105248 (DELTA:0.049837)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.211853 / 0.151957 (DELTA:0.059896)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000007 / 0.010066 (DELTA:0.010059)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.042498 / 0.061864 (DELTA:0.019366)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.690231 / 0.550279 (DELTA:0.139951)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.120585 (DELTA:0.120585)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75555 / $75555 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69613 / $69613 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82406 / $82406 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93136 / $93136 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79336 / $79336 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89174 / $89174 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            $69613 / $69613 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76906 / $82406 R:0.933257
modified cross subsidized price / cost ALT pickup.BEV                 $87636 / $93136 R:0.940947
modified cross subsidized price / cost ALT pickup.ICE                 $79336 / $79336 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83674 / $89174 R:0.938323

cross subsidized price / cost ALT BEV                                 $83186 / $83186 R:1.000000
cross subsidized price / cost ALT ICE                                 $77053 / $77053 R:1.000000
cross subsidized price / cost ALT PHEV                                $133184 / $133184 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70845 / $70845 R:1.000000
cross subsidized price / cost ALT pickup                              $80137 / $80137 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79532 / $79532 R:1.000000

2030_0_0  SCORE:0.093301, CE:0.139951, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2031  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.048024 / 0.097845 (DELTA:0.049822)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.218228 / 0.157802 (DELTA:0.060426)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.010605 (DELTA:0.010605)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.049895 / 0.063468 (DELTA:0.013573)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.683854 / 0.544441 (DELTA:0.139412)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.125839 (DELTA:0.125839)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75421 / $75421 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69546 / $69546 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82250 / $82250 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92921 / $92921 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79248 / $79248 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89003 / $89003 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            $69546 / $69546 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76500 / $82250 R:0.930092
modified cross subsidized price / cost ALT pickup.BEV                 $87171 / $92921 R:0.938120
modified cross subsidized price / cost ALT pickup.ICE                 $79248 / $79248 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83253 / $89003 R:0.935396

cross subsidized price / cost ALT BEV                                 $84338 / $84338 R:1.000000
cross subsidized price / cost ALT ICE                                 $76901 / $76901 R:1.000000
cross subsidized price / cost ALT PHEV                                $171254 / $171254 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70607 / $70607 R:1.000000
cross subsidized price / cost ALT pickup                              $80178 / $80178 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79470 / $79470 R:1.000000

2031_0_0  SCORE:0.092941, CE:0.139412, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2032  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.040746 / 0.089963 (DELTA:0.049217)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.224867 / 0.164582 (DELTA:0.060285)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.011068 (DELTA:0.011068)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.057282 / 0.065401 (DELTA:0.008119)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.677105 / 0.537571 (DELTA:0.139533)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.131415 (DELTA:0.131415)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75545 / $75545 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69479 / $69479 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82252 / $82252 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93260 / $93260 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79162 / $79162 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89007 / $89007 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            $69479 / $69479 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76252 / $82252 R:0.927054
modified cross subsidized price / cost ALT pickup.BEV                 $87260 / $93260 R:0.935664
modified cross subsidized price / cost ALT pickup.ICE                 $79162 / $79162 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83007 / $89007 R:0.932590

cross subsidized price / cost ALT BEV                                 $85897 / $85897 R:1.000000
cross subsidized price / cost ALT ICE                                 $76748 / $76748 R:1.000000
cross subsidized price / cost ALT PHEV                                $171259 / $171259 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70411 / $70411 R:1.000000
cross subsidized price / cost ALT pickup                              $80262 / $80262 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79493 / $79493 R:1.000000

2032_0_0  SCORE:0.093022, CE:0.139533, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2033  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.023281 / 0.083181 (DELTA:0.059900)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.241276 / 0.171061 (DELTA:0.070214)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.010315 (DELTA:0.010315)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.064719 / 0.073544 (DELTA:0.008825)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.670724 / 0.538683 (DELTA:0.132041)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.123216 (DELTA:0.123216)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75921 / $75921 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69414 / $69414 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82408 / $82408 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $94145 / $94145 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $79077 / $79077 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $89181 / $89181 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            $69414 / $69414 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82408 / $82408 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $94145 / $94145 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $79077 / $79077 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $89181 / $89181 R:1.000000

cross subsidized price / cost ALT BEV                                 $89324 / $89324 R:1.000000
cross subsidized price / cost ALT ICE                                 $76521 / $76521 R:1.000000
cross subsidized price / cost ALT PHEV                                $171589 / $171589 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69988 / $69988 R:1.000000
cross subsidized price / cost ALT pickup                              $80403 / $80403 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79549 / $79549 R:1.000000

2033_0_0  SCORE:0.088028, CE:0.132041, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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               = 0.026675 / 0.065560 (DELTA:0.038886)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.236895 / 0.187661 (DELTA:0.049233)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.010348 (DELTA:0.010348)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.071434 / 0.073643 (DELTA:0.002209)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.664997 / 0.535832 (DELTA:0.129165)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.126956 (DELTA:0.126956)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75431 / $75431 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69350 / $69350 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82052 / $82052 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $93152 / $93152 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $78993 / $78993 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $88790 / $88790 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            $69350 / $69350 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82052 / $82052 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $93152 / $93152 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $78993 / $78993 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $88790 / $88790 R:1.000000

cross subsidized price / cost ALT BEV                                 $88334 / $88334 R:1.000000
cross subsidized price / cost ALT ICE                                 $76461 / $76461 R:1.000000
cross subsidized price / cost ALT PHEV                                $170842 / $170842 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69967 / $69967 R:1.000000
cross subsidized price / cost ALT pickup                              $80367 / $80367 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79268 / $79268 R:1.000000

2034_0_0  SCORE:0.086110, CE:0.129165, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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               = 0.028137 / 0.068916 (DELTA:0.040779)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.234825 / 0.183756 (DELTA:0.051069)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.010290 (DELTA:0.010290)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073704 / 0.073704 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.658175 / 0.536105 (DELTA:0.122071)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.005159 / 0.127230 (DELTA:0.122071)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74966 / $74966 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69288 / $69288 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81714 / $81714 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92210 / $92210 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $78911 / $78911 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $88418 / $88418 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            $69288 / $69288 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81714 / $81714 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $92210 / $92210 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $78911 / $78911 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $88418 / $88418 R:1.000000

cross subsidized price / cost ALT BEV                                 $87446 / $87446 R:1.000000
cross subsidized price / cost ALT ICE                                 $76381 / $76381 R:1.000000
cross subsidized price / cost ALT PHEV                                $88477 / $88477 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69896 / $69896 R:1.000000
cross subsidized price / cost ALT pickup                              $80308 / $80308 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79090 / $79090 R:1.000000

2035_0_0  SCORE:0.081380, CE:0.122071, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2036  Iteration=0 General Motors
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.028049 / 0.070233 (DELTA:0.042184)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.234087 / 0.181660 (DELTA:0.052427)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.010243 (DELTA:0.010243)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073786 / 0.073786 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.658912 / 0.533838 (DELTA:0.125075)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.005165 / 0.130240 (DELTA:0.125075)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74732 / $74732 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69226 / $69226 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $81507 / $81507 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91789 / $91789 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $78831 / $78831 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $88194 / $88194 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            $69226 / $69226 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $81507 / $81507 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $91789 / $91789 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $78831 / $78831 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $88194 / $88194 R:1.000000

cross subsidized price / cost ALT BEV                                 $87091 / $87091 R:1.000000
cross subsidized price / cost ALT ICE                                 $76313 / $76313 R:1.000000
cross subsidized price / cost ALT PHEV                                $88252 / $88252 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $69816 / $69816 R:1.000000
cross subsidized price / cost ALT pickup                              $80192 / $80192 R:1.000000
cross subsidized price / cost ALT TOTAL                               $79001 / $79001 R:1.000000

2036_0_0  SCORE:0.083383, CE:0.125075, CSPE:0.000000


Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT Pass 0: Manufacturer=Mercedes
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  Year=2027  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.029000 / 0.187199 (DELTA:0.158199)
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 / 0.029801 (DELTA:0.029801)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81778 / $81778 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73632 / $73632 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $84407 / $84407 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            $73632 / $73632 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79657 / $84407 R:0.943725

cross subsidized price / cost ALT BEV                                 $81778 / $81778 R:1.000000
cross subsidized price / cost ALT ICE                                 $73632 / $73632 R:1.000000
cross subsidized price / cost ALT PHEV                                $84407 / $84407 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73871 / $73871 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75478 / $75478 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_HDP2+ACT:  Year=2028  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.039000 / 0.194178 (DELTA:0.155178)
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 / 0.034822 (DELTA:0.034822)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80933 / $80933 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73572 / $73572 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83850 / $83850 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            $73572 / $73572 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78850 / $83850 R:0.940370

cross subsidized price / cost ALT BEV                                 $80933 / $80933 R:1.000000
cross subsidized price / cost ALT ICE                                 $73572 / $73572 R:1.000000
cross subsidized price / cost ALT PHEV                                $83850 / $83850 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73862 / $73862 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75359 / $75359 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_HDP2+ACT:  Year=2029  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049000 / 0.198999 (DELTA:0.149999)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.951000 / 0.761000 (DELTA:0.190000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.040001 (DELTA:0.040001)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80157 / $80157 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73513 / $73513 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83339 / $83339 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            $73513 / $73513 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78089 / $83339 R:0.937004

cross subsidized price / cost ALT BEV                                 $80157 / $80157 R:1.000000
cross subsidized price / cost ALT ICE                                 $73513 / $73513 R:1.000000
cross subsidized price / cost ALT PHEV                                $83339 / $83339 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73842 / $73842 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75228 / $75228 R:1.000000

2029_0_0  SCORE:0.126667, CE:0.190000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2030  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.058000 / 0.205498 (DELTA:0.147498)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.942000 / 0.751000 (DELTA:0.191000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.043502 (DELTA:0.043502)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80092 / $80092 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73456 / $73456 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83235 / $83235 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            $73456 / $73456 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77735 / $83235 R:0.933923

cross subsidized price / cost ALT BEV                                 $80092 / $80092 R:1.000000
cross subsidized price / cost ALT ICE                                 $73456 / $73456 R:1.000000
cross subsidized price / cost ALT PHEV                                $83235 / $83235 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73843 / $73843 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75245 / $75245 R:1.000000

2030_0_0  SCORE:0.127333, CE:0.191000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2031  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.068000 / 0.211874 (DELTA:0.143874)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.932000 / 0.742000 (DELTA:0.190000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.046126 (DELTA:0.046126)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79969 / $79969 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73399 / $73399 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83104 / $83104 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            $73399 / $73399 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77354 / $83104 R:0.930810

cross subsidized price / cost ALT BEV                                 $79969 / $79969 R:1.000000
cross subsidized price / cost ALT ICE                                 $73399 / $73399 R:1.000000
cross subsidized price / cost ALT PHEV                                $83104 / $83104 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73849 / $73849 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75239 / $75239 R:1.000000

2031_0_0  SCORE:0.126667, CE:0.190000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2032  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.078000 / 0.219818 (DELTA:0.141818)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.922000 / 0.732000 (DELTA:0.190000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.048182 (DELTA:0.048182)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80103 / $80103 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73344 / $73344 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83122 / $83122 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            $73344 / $73344 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77122 / $83122 R:0.927817

cross subsidized price / cost ALT BEV                                 $80103 / $80103 R:1.000000
cross subsidized price / cost ALT ICE                                 $73344 / $73344 R:1.000000
cross subsidized price / cost ALT PHEV                                $83122 / $83122 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73874 / $73874 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75301 / $75301 R:1.000000

2032_0_0  SCORE:0.126667, CE:0.190000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2033  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.088000 / 0.234153 (DELTA:0.146153)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.912000 / 0.722000 (DELTA:0.190000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.043847 (DELTA:0.043847)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80488 / $80488 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73289 / $73289 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $83284 / $83284 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            $73289 / $73289 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $83284 / $83284 R:1.000000

cross subsidized price / cost ALT BEV                                 $80488 / $80488 R:1.000000
cross subsidized price / cost ALT ICE                                 $73289 / $73289 R:1.000000
cross subsidized price / cost ALT PHEV                                $83284 / $83284 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73925 / $73925 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75413 / $75413 R:1.000000

2033_0_0  SCORE:0.126667, CE:0.190000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2034  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.097000 / 0.243860 (DELTA:0.146860)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.903000 / 0.712000 (DELTA:0.191000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.044140 (DELTA:0.044140)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80009 / $80009 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73236 / $73236 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82961 / $82961 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            $73236 / $73236 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82961 / $82961 R:1.000000

cross subsidized price / cost ALT BEV                                 $80009 / $80009 R:1.000000
cross subsidized price / cost ALT ICE                                 $73236 / $73236 R:1.000000
cross subsidized price / cost ALT PHEV                                $82961 / $82961 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73895 / $73895 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75317 / $75317 R:1.000000

2034_0_0  SCORE:0.127333, CE:0.191000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2035  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.107000 / 0.252884 (DELTA:0.145884)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.893000 / 0.703000 (DELTA:0.190000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.044116 (DELTA:0.044116)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79555 / $79555 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73183 / $73183 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82655 / $82655 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            $73183 / $73183 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82655 / $82655 R:1.000000

cross subsidized price / cost ALT BEV                                 $79555 / $79555 R:1.000000
cross subsidized price / cost ALT ICE                                 $73183 / $73183 R:1.000000
cross subsidized price / cost ALT PHEV                                $82655 / $82655 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73868 / $73868 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75212 / $75212 R:1.000000

2035_0_0  SCORE:0.126667, CE:0.190000, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2036  Iteration=0 Mercedes
%%% consumer cuv_suv_van shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.107000 / 0.263187 (DELTA:0.156187)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.893000 / 0.693000 (DELTA:0.200000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.043813 (DELTA:0.043813)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79331 / $79331 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $73131 / $73131 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $82472 / $82472 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            $73131 / $73131 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $82472 / $82472 R:1.000000

cross subsidized price / cost ALT BEV                                 $79331 / $79331 R:1.000000
cross subsidized price / cost ALT ICE                                 $73131 / $73131 R:1.000000
cross subsidized price / cost ALT PHEV                                $82472 / $82472 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $73797 / $73797 R:1.000000
cross subsidized price / cost ALT TOTAL                               $75172 / $75172 R:1.000000

2036_0_0  SCORE:0.133333, CE:0.200000, CSPE:0.000000


Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT Pass 0: Manufacturer=Nissan
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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_HDP2+ACT:  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               = 0.096278 / 0.240066 (DELTA:0.143787)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.839265 / 0.672131 (DELTA:0.167134)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.023346 (DELTA:0.023346)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001956 / 0.005836 (DELTA:0.003880)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.062491 / 0.051565 (DELTA:0.010925)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000010 / 0.007055 (DELTA:0.007045)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74172 / $74172 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67020 / $67020 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80919 / $80919 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88471 / $88471 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71335 / $71335 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $84483 / $84483 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            $67020 / $67020 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76169 / $80919 R:0.941300
modified cross subsidized price / cost ALT pickup.BEV                 $83721 / $88471 R:0.946311
modified cross subsidized price / cost ALT pickup.ICE                 $71335 / $71335 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $79733 / $84483 R:0.943776

cross subsidized price / cost ALT BEV                                 $74457 / $74457 R:1.000000
cross subsidized price / cost ALT ICE                                 $67319 / $67319 R:1.000000
cross subsidized price / cost ALT PHEV                                $165402 / $165402 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67763 / $67763 R:1.000000
cross subsidized price / cost ALT pickup                              $71949 / $71949 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69533 / $69533 R:1.000000

2027_0_0  SCORE:0.007284, CE:0.167134, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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               = 0.093327 / 0.255660 (DELTA:0.162333)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.841921 / 0.651951 (DELTA:0.189971)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.027637 (DELTA:0.027637)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004591 / 0.006307 (DELTA:0.001717)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.060160 / 0.049826 (DELTA:0.010334)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000001 / 0.008618 (DELTA:0.008617)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73406 / $73406 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66952 / $66952 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $80360 / $80360 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86965 / $86965 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71260 / $71260 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83897 / $83897 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            $66952 / $66952 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75360 / $80360 R:0.937780
modified cross subsidized price / cost ALT pickup.BEV                 $81965 / $86965 R:0.942506
modified cross subsidized price / cost ALT pickup.ICE                 $71260 / $71260 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $78897 / $83897 R:0.940403

cross subsidized price / cost ALT BEV                                 $74041 / $74041 R:1.000000
cross subsidized price / cost ALT ICE                                 $67239 / $67239 R:1.000000
cross subsidized price / cost ALT PHEV                                $164257 / $164257 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67603 / $67603 R:1.000000
cross subsidized price / cost ALT pickup                              $72476 / $72476 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69459 / $69459 R:1.000000

2028_0_0  SCORE:0.006889, CE:0.189971, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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               = 0.094724 / 0.248513 (DELTA:0.153788)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.840361 / 0.654757 (DELTA:0.185603)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.031815 (DELTA:0.031815)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.003197 / 0.006478 (DELTA:0.003281)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.061715 / 0.048750 (DELTA:0.012965)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000003 / 0.009687 (DELTA:0.009684)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72703 / $72703 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66885 / $66885 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79846 / $79846 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85586 / $85586 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71185 / $71185 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83359 / $83359 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            $66885 / $66885 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74596 / $79846 R:0.934249
modified cross subsidized price / cost ALT pickup.BEV                 $80336 / $85586 R:0.938659
modified cross subsidized price / cost ALT pickup.ICE                 $71185 / $71185 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $78109 / $83359 R:0.937020

cross subsidized price / cost ALT BEV                                 $73123 / $73123 R:1.000000
cross subsidized price / cost ALT ICE                                 $67179 / $67179 R:1.000000
cross subsidized price / cost ALT PHEV                                $163205 / $163205 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67481 / $67481 R:1.000000
cross subsidized price / cost ALT pickup                              $71994 / $71994 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69233 / $69233 R:1.000000

2029_0_0  SCORE:0.008643, CE:0.185603, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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               = 0.094018 / 0.246993 (DELTA:0.152975)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.840849 / 0.653192 (DELTA:0.187657)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.034682 (DELTA:0.034682)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.003778 / 0.006249 (DELTA:0.002471)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.061352 / 0.048896 (DELTA:0.012456)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000004 / 0.009989 (DELTA:0.009985)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72623 / $72623 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66819 / $66819 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79718 / $79718 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85483 / $85483 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71113 / $71113 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83220 / $83220 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            $66819 / $66819 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74218 / $79718 R:0.931008
modified cross subsidized price / cost ALT pickup.BEV                 $79983 / $85483 R:0.935660
modified cross subsidized price / cost ALT pickup.ICE                 $71113 / $71113 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77720 / $83220 R:0.933910

cross subsidized price / cost ALT BEV                                 $73120 / $73120 R:1.000000
cross subsidized price / cost ALT ICE                                 $67111 / $67111 R:1.000000
cross subsidized price / cost ALT PHEV                                $162939 / $162939 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67409 / $67409 R:1.000000
cross subsidized price / cost ALT pickup                              $72043 / $72043 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69190 / $69190 R:1.000000

2030_0_0  SCORE:0.008304, CE:0.187657, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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               = 0.093238 / 0.244184 (DELTA:0.150946)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.841302 / 0.653653 (DELTA:0.187649)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000008 / 0.036712 (DELTA:0.036703)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004451 / 0.006412 (DELTA:0.001960)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.061000 / 0.048561 (DELTA:0.012439)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.010478 (DELTA:0.010478)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72494 / $72494 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66754 / $66754 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79566 / $79566 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85277 / $85277 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71041 / $71041 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83056 / $83056 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            $66754 / $66754 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73816 / $79566 R:0.927733
modified cross subsidized price / cost ALT pickup.BEV                 $79527 / $85277 R:0.932573
modified cross subsidized price / cost ALT pickup.ICE                 $71041 / $71041 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77306 / $83056 R:0.930770

cross subsidized price / cost ALT BEV                                 $73076 / $73076 R:1.000000
cross subsidized price / cost ALT ICE                                 $67044 / $67044 R:1.000000
cross subsidized price / cost ALT PHEV                                $162622 / $162622 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67333 / $67333 R:1.000000
cross subsidized price / cost ALT pickup                              $72109 / $72109 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69124 / $69124 R:1.000000

2031_0_0  SCORE:0.008292, CE:0.187649, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  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               = 0.092479 / 0.241687 (DELTA:0.149208)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.841869 / 0.654260 (DELTA:0.187609)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.038401 (DELTA:0.038401)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.005122 / 0.006565 (DELTA:0.001443)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.060525 / 0.048095 (DELTA:0.012429)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000005 / 0.010991 (DELTA:0.010986)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72590 / $72590 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66691 / $66691 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79555 / $79555 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85531 / $85531 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70971 / $70971 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83039 / $83039 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            $66691 / $66691 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73555 / $79555 R:0.924581
modified cross subsidized price / cost ALT pickup.BEV                 $79531 / $85531 R:0.929850
modified cross subsidized price / cost ALT pickup.ICE                 $70971 / $70971 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77039 / $83039 R:0.927745

cross subsidized price / cost ALT BEV                                 $73269 / $73269 R:1.000000
cross subsidized price / cost ALT ICE                                 $66978 / $66978 R:1.000000
cross subsidized price / cost ALT PHEV                                $162594 / $162594 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67281 / $67281 R:1.000000
cross subsidized price / cost ALT pickup                              $72200 / $72200 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69120 / $69120 R:1.000000

2032_0_0  SCORE:0.008286, CE:0.187609, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2033  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.084404 / 0.244086 (DELTA:0.159682)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.849611 / 0.654766 (DELTA:0.194845)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.035163 (DELTA:0.035163)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.005811 / 0.006598 (DELTA:0.000788)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.060172 / 0.049122 (DELTA:0.011050)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000002 / 0.010265 (DELTA:0.010262)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72907 / $72907 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66629 / $66629 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79683 / $79683 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86237 / $86237 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71799 / $71799 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $83165 / $83165 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            $66629 / $66629 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79683 / $79683 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $86237 / $86237 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71799 / $71799 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $83165 / $83165 R:1.000000

cross subsidized price / cost ALT BEV                                 $73766 / $73766 R:1.000000
cross subsidized price / cost ALT ICE                                 $66971 / $66971 R:1.000000
cross subsidized price / cost ALT PHEV                                $162848 / $162848 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67203 / $67203 R:1.000000
cross subsidized price / cost ALT pickup                              $73165 / $73165 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69173 / $69173 R:1.000000

2033_0_0  SCORE:0.007367, CE:0.194845, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2034  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.090569 / 0.235631 (DELTA:0.145062)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.843132 / 0.662585 (DELTA:0.180547)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.035485 (DELTA:0.035485)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.006431 / 0.006630 (DELTA:0.000199)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.059868 / 0.049010 (DELTA:0.010858)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.010659 (DELTA:0.010659)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72469 / $72469 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66568 / $66568 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79353 / $79353 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85396 / $85396 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71728 / $71728 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82821 / $82821 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            $66568 / $66568 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79353 / $79353 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85396 / $85396 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71728 / $71728 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82821 / $82821 R:1.000000

cross subsidized price / cost ALT BEV                                 $73326 / $73326 R:1.000000
cross subsidized price / cost ALT ICE                                 $66910 / $66910 R:1.000000
cross subsidized price / cost ALT PHEV                                $162175 / $162175 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67147 / $67147 R:1.000000
cross subsidized price / cost ALT pickup                              $73149 / $73149 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68963 / $68963 R:1.000000

2034_0_0  SCORE:0.007239, CE:0.180547, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2035  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.099885 / 0.241819 (DELTA:0.141934)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.833622 / 0.656255 (DELTA:0.177366)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.035433 (DELTA:0.035433)
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 / 0.049127 (DELTA:0.010251)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000465 / 0.010717 (DELTA:0.010251)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72053 / $72053 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66508 / $66508 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79039 / $79039 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84599 / $84599 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71659 / $71659 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82495 / $82495 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            $66508 / $66508 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $79039 / $79039 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84599 / $84599 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71659 / $71659 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82495 / $82495 R:1.000000

cross subsidized price / cost ALT BEV                                 $72836 / $72836 R:1.000000
cross subsidized price / cost ALT ICE                                 $66850 / $66850 R:1.000000
cross subsidized price / cost ALT PHEV                                $95342 / $95342 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67107 / $67107 R:1.000000
cross subsidized price / cost ALT pickup                              $73029 / $73029 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68837 / $68837 R:1.000000

2035_0_0  SCORE:0.006834, CE:0.177366, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2036  Iteration=0 Nissan
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.099857 / 0.251086 (DELTA:0.151229)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.833385 / 0.646737 (DELTA:0.186648)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.035420 (DELTA:0.035420)
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 / 0.049025 (DELTA:0.010590)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000467 / 0.011058 (DELTA:0.010590)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71837 / $71837 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66449 / $66449 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78842 / $78842 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84230 / $84230 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71591 / $71591 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82289 / $82289 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            $66449 / $66449 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78842 / $78842 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84230 / $84230 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71591 / $71591 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $82289 / $82289 R:1.000000

cross subsidized price / cost ALT BEV                                 $72614 / $72614 R:1.000000
cross subsidized price / cost ALT ICE                                 $66792 / $66792 R:1.000000
cross subsidized price / cost ALT PHEV                                $94998 / $94998 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67032 / $67032 R:1.000000
cross subsidized price / cost ALT pickup                              $72930 / $72930 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68787 / $68787 R:1.000000

2036_0_0  SCORE:0.007060, CE:0.186648, CSPE:0.000000


Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT Pass 0: Manufacturer=Stellantis
Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2023  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

cross subsidized price / cost ALT ICE                                 $71867 / $71867 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $67703 / $67703 R:1.000000
cross subsidized price / cost ALT pickup                              $73069 / $73069 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71867 / $71867 R:1.000000

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2024  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

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

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2025  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

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

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2026  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

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

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

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2027  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.014193 / 0.039350 (DELTA:0.025157)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.209999 / 0.179354 (DELTA:0.030645)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.005488 (DELTA:0.005488)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.022498 / 0.061542 (DELTA:0.039043)
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 / 0.093620 (DELTA:0.093620)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73674 / $73674 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65547 / $65547 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79863 / $79863 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89491 / $89491 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72277 / $72277 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82996 / $82996 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68924 / $73674 R:0.935527
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65547 / $65547 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75113 / $79863 R:0.940524
modified cross subsidized price / cost ALT pickup.BEV                 $84741 / $89491 R:0.946922
modified cross subsidized price / cost ALT pickup.ICE                 $72277 / $72277 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $78246 / $82996 R:0.942769

cross subsidized price / cost ALT BEV                                 $83373 / $83373 R:1.000000
cross subsidized price / cost ALT ICE                                 $70810 / $70810 R:1.000000
cross subsidized price / cost ALT PHEV                                $162859 / $162859 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66064 / $66064 R:1.000000
cross subsidized price / cost ALT pickup                              $72777 / $72777 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73230 / $73230 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_HDP2+ACT:  Year=2028  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.008710 / 0.052347 (DELTA:0.043637)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.214634 / 0.164536 (DELTA:0.050098)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.006461 (DELTA:0.006461)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.030290 / 0.066866 (DELTA:0.036577)
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 / 0.110988 (DELTA:0.110988)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72876 / $72876 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65480 / $65480 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $79300 / $79300 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87727 / $87727 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72186 / $72186 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $82339 / $82339 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67876 / $72876 R:0.931391
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65480 / $65480 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74300 / $79300 R:0.936949
modified cross subsidized price / cost ALT pickup.BEV                 $82727 / $87727 R:0.943005
modified cross subsidized price / cost ALT pickup.ICE                 $72186 / $72186 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $77339 / $82339 R:0.939276

cross subsidized price / cost ALT BEV                                 $84410 / $84410 R:1.000000
cross subsidized price / cost ALT ICE                                 $70688 / $70688 R:1.000000
cross subsidized price / cost ALT PHEV                                $161639 / $161639 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65771 / $65771 R:1.000000
cross subsidized price / cost ALT pickup                              $72793 / $72793 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73331 / $73331 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_HDP2+ACT:  Year=2029  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010921 / 0.045855 (DELTA:0.034934)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.211957 / 0.169610 (DELTA:0.042347)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.007413 (DELTA:0.007413)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.038079 / 0.065398 (DELTA:0.027319)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.739043 / 0.591390 (DELTA:0.147653)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.120335 (DELTA:0.120335)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72143 / $72143 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65414 / $65414 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78782 / $78782 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86110 / $86110 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72096 / $72096 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81735 / $81735 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66893 / $72143 R:0.927229
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65414 / $65414 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73532 / $78782 R:0.933361
modified cross subsidized price / cost ALT pickup.BEV                 $80860 / $86110 R:0.939032
modified cross subsidized price / cost ALT pickup.ICE                 $72096 / $72096 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76485 / $81735 R:0.935769

cross subsidized price / cost ALT BEV                                 $82997 / $82997 R:1.000000
cross subsidized price / cost ALT ICE                                 $70607 / $70607 R:1.000000
cross subsidized price / cost ALT PHEV                                $160518 / $160518 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65747 / $65747 R:1.000000
cross subsidized price / cost ALT pickup                              $72784 / $72784 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73091 / $73091 R:1.000000

2029_0_0  SCORE:0.098436, CE:0.147653, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2030  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.012891 / 0.047281 (DELTA:0.034390)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.209366 / 0.166915 (DELTA:0.042451)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.008061 (DELTA:0.008061)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.045109 / 0.066256 (DELTA:0.021146)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.732634 / 0.584085 (DELTA:0.148549)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.127402 (DELTA:0.127402)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72066 / $72066 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65350 / $65350 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78655 / $78655 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86025 / $86025 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $72008 / $72008 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81600 / $81600 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66566 / $72066 R:0.923682
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65350 / $65350 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73155 / $78655 R:0.930075
modified cross subsidized price / cost ALT pickup.BEV                 $80525 / $86025 R:0.936066
modified cross subsidized price / cost ALT pickup.ICE                 $72008 / $72008 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $76100 / $81600 R:0.932598

cross subsidized price / cost ALT BEV                                 $82923 / $82923 R:1.000000
cross subsidized price / cost ALT ICE                                 $70529 / $70529 R:1.000000
cross subsidized price / cost ALT PHEV                                $160255 / $160255 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65742 / $65742 R:1.000000
cross subsidized price / cost ALT pickup                              $72822 / $72822 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73104 / $73104 R:1.000000

2030_0_0  SCORE:0.099033, CE:0.148549, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2031  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.015052 / 0.048609 (DELTA:0.033557)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.206305 / 0.164247 (DELTA:0.042058)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.008501 (DELTA:0.008501)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.052948 / 0.067882 (DELTA:0.014934)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.725695 / 0.577753 (DELTA:0.147942)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.133008 (DELTA:0.133008)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71936 / $71936 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65287 / $65287 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78502 / $78502 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85812 / $85812 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71922 / $71922 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81432 / $81432 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66186 / $71936 R:0.920068
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65287 / $65287 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72752 / $78502 R:0.926754
modified cross subsidized price / cost ALT pickup.BEV                 $80062 / $85812 R:0.932994
modified cross subsidized price / cost ALT pickup.ICE                 $71922 / $71922 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75682 / $81432 R:0.929390

cross subsidized price / cost ALT BEV                                 $82741 / $82741 R:1.000000
cross subsidized price / cost ALT ICE                                 $70453 / $70453 R:1.000000
cross subsidized price / cost ALT PHEV                                $159935 / $159935 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65742 / $65742 R:1.000000
cross subsidized price / cost ALT pickup                              $72867 / $72867 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73097 / $73097 R:1.000000

2031_0_0  SCORE:0.098628, CE:0.147942, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2032  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.017222 / 0.050296 (DELTA:0.033075)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.203572 / 0.161621 (DELTA:0.041951)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.008876 (DELTA:0.008876)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.060778 / 0.069855 (DELTA:0.009077)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.718428 / 0.570379 (DELTA:0.148049)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.138973 (DELTA:0.138973)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72042 / $72042 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65225 / $65225 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78493 / $78493 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86151 / $86151 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71837 / $71837 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81436 / $81436 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66042 / $72042 R:0.916716
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65225 / $65225 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72493 / $78493 R:0.923560
modified cross subsidized price / cost ALT pickup.BEV                 $80151 / $86151 R:0.930355
modified cross subsidized price / cost ALT pickup.ICE                 $71837 / $71837 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $75436 / $81436 R:0.926323

cross subsidized price / cost ALT BEV                                 $83036 / $83036 R:1.000000
cross subsidized price / cost ALT ICE                                 $70378 / $70378 R:1.000000
cross subsidized price / cost ALT PHEV                                $159930 / $159930 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65759 / $65759 R:1.000000
cross subsidized price / cost ALT pickup                              $72955 / $72955 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73172 / $73172 R:1.000000

2032_0_0  SCORE:0.098699, CE:0.148049, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2033  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019348 / 0.053023 (DELTA:0.033675)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.200514 / 0.158741 (DELTA:0.041774)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.008099 (DELTA:0.008099)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.068652 / 0.078014 (DELTA:0.009362)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.711486 / 0.572774 (DELTA:0.138712)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.129350 (DELTA:0.129350)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72381 / $72381 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65165 / $65165 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78623 / $78623 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87031 / $87031 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71754 / $71754 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81607 / $81607 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72381 / $72381 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65165 / $65165 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78623 / $78623 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87031 / $87031 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71754 / $71754 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81607 / $81607 R:1.000000

cross subsidized price / cost ALT BEV                                 $83810 / $83810 R:1.000000
cross subsidized price / cost ALT ICE                                 $70305 / $70305 R:1.000000
cross subsidized price / cost ALT PHEV                                $160231 / $160231 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65802 / $65802 R:1.000000
cross subsidized price / cost ALT pickup                              $73099 / $73099 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73263 / $73263 R:1.000000

2033_0_0  SCORE:0.092474, CE:0.138712, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2034  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.021242 / 0.054934 (DELTA:0.033691)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.197750 / 0.155922 (DELTA:0.041827)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.008136 (DELTA:0.008136)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.075758 / 0.078101 (DELTA:0.002343)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.705250 / 0.569631 (DELTA:0.135619)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.133276 (DELTA:0.133276)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71926 / $71926 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65105 / $65105 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78292 / $78292 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86044 / $86044 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71673 / $71673 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $81224 / $81224 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71926 / $71926 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65105 / $65105 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $78292 / $78292 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $86044 / $86044 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71673 / $71673 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $81224 / $81224 R:1.000000

cross subsidized price / cost ALT BEV                                 $82953 / $82953 R:1.000000
cross subsidized price / cost ALT ICE                                 $70234 / $70234 R:1.000000
cross subsidized price / cost ALT PHEV                                $159516 / $159516 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65769 / $65769 R:1.000000
cross subsidized price / cost ALT pickup                              $73067 / $73067 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73112 / $73112 R:1.000000

2034_0_0  SCORE:0.090413, CE:0.135619, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2035  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.023375 / 0.056782 (DELTA:0.033407)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.195082 / 0.153575 (DELTA:0.041507)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.008100 (DELTA:0.008100)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.078154 / 0.078154 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.697918 / 0.569808 (DELTA:0.128110)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.005471 / 0.133581 (DELTA:0.128110)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71493 / $71493 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65046 / $65046 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $77977 / $77977 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85109 / $85109 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71592 / $71592 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80859 / $80859 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71493 / $71493 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65046 / $65046 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77977 / $77977 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85109 / $85109 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71592 / $71592 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80859 / $80859 R:1.000000

cross subsidized price / cost ALT BEV                                 $81974 / $81974 R:1.000000
cross subsidized price / cost ALT ICE                                 $70162 / $70162 R:1.000000
cross subsidized price / cost ALT PHEV                                $80951 / $80951 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65738 / $65738 R:1.000000
cross subsidized price / cost ALT pickup                              $73009 / $73009 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72927 / $72927 R:1.000000

2035_0_0  SCORE:0.085407, CE:0.128110, CSPE:0.000000

Running 2024_03_04_18_45_07_MD_FRM_sensitivity_NoTrading_20240304_HDP2+ACT:  Year=2036  Iteration=0 Stellantis
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.023297 / 0.058774 (DELTA:0.035477)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.194432 / 0.150887 (DELTA:0.043546)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.008069 (DELTA:0.008069)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.078227 / 0.078227 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.698568 / 0.567322 (DELTA:0.131246)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.005476 / 0.136722 (DELTA:0.131246)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71271 / $71271 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $64989 / $64989 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $77779 / $77779 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84690 / $84690 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71513 / $71513 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $80638 / $80638 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71271 / $71271 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $64989 / $64989 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $77779 / $77779 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84690 / $84690 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71513 / $71513 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $80638 / $80638 R:1.000000

cross subsidized price / cost ALT BEV                                 $81611 / $81611 R:1.000000
cross subsidized price / cost ALT ICE                                 $70093 / $70093 R:1.000000
cross subsidized price / cost ALT PHEV                                $80730 / $80730 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65663 / $65663 R:1.000000
cross subsidized price / cost ALT pickup                              $72895 / $72895 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72844 / $72844 R:1.000000

2036_0_0  SCORE:0.087497, CE:0.131246, CSPE:0.000000

Simulation elapsed time 954.07
HDP2+ACT: Post Processing ...

Session ended at 2024-03-04 19:20:05
Session elapsed time 965.56 seconds


Session Complete