RER

Scenario 3 (N)

2.6

2.7

2.7

2.6

Scenario 3 (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

0.007

0.011

0.014

Deviation

0.016

0.017

0.017

0.017

% Deviation

0.14

0.28

0.41

0.52

% Deviation

0.62

0.69

0.75

0.79

RES

Scenario 3 (N billion)

6.45E+06

6.91E+06

7.39E+06

7.83E+06

Scenario 3 (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)

168

621

1424.00

2543.00

Deviation (N billion)

3876.00

5283.00

6617.00

7753.00

% Deviation

0.003

0.009

0.019

0.033

% Deviation

0.047

0.062

0.075

0.086

RMT

Scenario 3 (N billion)

4342

4151

3917

3639

Scenario 3 (N billion)

3334

3018

2702

2395

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)

3024.30

3667.00

3714.10

3548.50

Deviation (N billion)

3291.40

2996.50

2690.60

2389.00

% Deviation

229.4635

757.5458

1828.21

3933.04

% Deviation

7726.00

14,056.10

23,941.60

38,461.40

X

Scenario 3 (N billion)

7411.07

8202.25

9401.30

10,835.60

Scenario 3 (N billion)

12,381.10

13,926.70

15,388.60

16,713.50

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)

−0.17

−0.25

−0.33

−0.41

% Deviation

−0.0001

−0.0003

−0.0006

−0.001

% Deviation

−0.0014

−0.0018

−0.0021

−0.0025

X₀

Scenario 3 (N billion)

6868.07

7637.47

8792.11

10,168.40

Scenario 3 (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 3 (N billion)

543

564.8

609.2

667.1

Scenario 3 (N billion)

733

801.6

869.2

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)

−0.17

−0.25

−0.33

−0.41

% Deviation

−0.001

−0.005

−0.01

−0.016

% Deviation

−0.024

−0.031

−0.038

−0.044

XS

Scenario 3 (N billion)

2796.80

2663.70

2582.70

2551.00

Scenario 3 (N billion)

2582.80

2678.90

2837.30

3052.30

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

−0.7

Deviation (N billion)

−1.01

−1.37

−1.74

−2.13

% Deviation

−0.002

−0.008

−0.016

−0.027

% Deviation

−0.039

−0.051

−0.061

−0.07