RER

Scenario 2 (N)

2.6

2.7

2.7

2.6

Scenario 2 (N)

2.6

2.4

2.3

2.1

Scenario 1 (N)

2.6

2.7

2.7

2.6

Scenario 1 (N)

2.5

2.4

2.3

2.1

Deviation

0.004

0.008

0.011

0.014

Deviation

0.016

0.018

0.018

0.018

% Deviation

0.14

0.29

0.42

0.54

% Deviation

0.64

0.72

0.79

0.84

RES

Scenario 2 (N billion)

6.45E+06

6.91E+06

7.39E+06

7.83E+06

Scenario 2 (N billion)

8.22E+06

8.56E+06

8.84E+06

9.07E+06

Scenario 1 (N billion)

6.45E+06

6.90E+06

7.39E+06

7.82E+06

Scenario 1 (N billion)

8.22E+06

8.55E+06

8.83E+06

9.06E+06

Deviation (N billion)

170

632

1454.00

2606.00

Deviation (N billion)

3989.00

5462.00

6874.00

8095.00

% Deviation

0.003

0.009

0.02

0.033

% Deviation

0.049

0.064

0.078

0.089

RMT

Scenario 2 (N billion)

4411

4338

4257

4154

Scenario 2 (N billion)

4035

3904

3764

3618

Scenario 1 (N billion)

1318

484.07

203.16

90.223

Scenario 1 (N billion)

42.601

21.318

11.238

6.2114

Deviation (N billion)

3092.90

3853.90

4054.20

4064.00

Deviation (N billion)

3992.40

3882.60

3752.70

3611.70

% Deviation

234.6648

796.1395

1995.61

4504.41

% Deviation

9371.52

18,212.50

33,392.30

58,146.00

X

Scenario 2 (N billion)

7411.07

8202.25

9401.30

10,835.60

Scenario 2 (N billion)

12,381.10

13,926.70

15,388.60

16,713.40

Scenario 1 (N billion)

7411.08

8202.28

9401.36

10,835.70

Scenario 1 (N billion)

12,381.30

13,927.00

15,389.00

16,713.90

Deviation (N billion)

−0.01

−0.03

−0.06

−0.11

Deviation (N billion)

−0.18

−0.25

−0.34

−0.42

% Deviation

−0.0001

−0.0003

−0.0006

−0.001

% Deviation

−0.0015

−0.0018

−0.0022

−0.0025

X₀

Scenario 2 (N billion)

6868.07

7637.47

8792.11

10,168.40

Scenario 2 (N billion)

11,648.10

13,125.10

14,519.50

15,780.90

Scenario 1 (N billion)

6868.07

7637.47

8792.11

10,168.40

Scenario 1 (N billion)

11,648.10

13,125.10

14,519.50

15,780.90

Deviation (N billion)

0

0

0

0

Deviation (N billion)

0

0

0

0

% Deviation

0

0

0

0

% Deviation

0

0

0

0

X_n

Scenario 2 (N billion)

543

564.8

609.2

667.1

Scenario 2 (N billion)

733

801.6

869.1

932.6

Scenario 1 (N billion)

543

564.8

609.2

667.2

Scenario 1 (N billion)

733.1

801.9

869.5

933

Deviation (N billion)

−0.01

−0.03

−0.06

−0.11

Deviation (N billion)

−0.18

−0.26

−0.34

−0.42

% Deviation

−0.001

−0.005

−0.01

−0.017

% Deviation

−0.024

−0.032

−0.039

−0.046

X_S

Scenario 2 (N billion)

2796.80

2663.70

2582.70

2551.00

Scenario 2 (N billion)

2582.80

2678.90

2837.30

3052.20

Scenario 1 (N billion)

2796.90

2663.90

2583.10

2551.70

Scenario 1 (N billion)

2583.80

2680.30

2839.10

3054.40

Deviation (N billion)

−0.07

−0.21

−0.43

−0.71

Deviation (N billion)

−1.04

−1.41

−1.81

−2.22

% Deviation

−0.002

−0.008

−0.017

−0.028

% Deviation

−0.04

−0.053

−0.064

−0.073