RER

Scenario 2 (N)

2.5

2.5

2.5

2.4

Scenario 2 (N)

2.4

2.2

2.1

1.9

Scenario 1 (N)

2.6

2.7

2.7

2.6

Scenario 1 (N)

2.5

2.4

2.3

2.1

Deviation

−0.04

−0.13

−0.17

−0.19

Deviation

−0.19

−0.19

−0.18

−0.17

% Deviation

−1.45

−4.93

−6.27

−7.19

% Deviation

−7.65

−7.89

−7.99

−8

RES

Scenario 2 (N billion)

5.33E+06

4.87E+06

4.45E+06

4.12E+06

Scenario 2 (N billion)

3.85E+06

3.63E+06

3.44E+06

3.27E+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)

−1.12E+06

−2.03E+06

−2.94E+06

−3.70E+06

Deviation (N billion)

−4.37E+06

−4.93E+06

−5.40E+06

−5.79E+06

% Deviation

−17.4

−29.5

−39.8

−47.3

% Deviation

−53.2

−57.6

−61.1

−63.9

RMT

Scenario 2 (N billion)

1,322

491.4

209.11

94.302

Scenario 2 (N billion)

45.243

23.007

12.321

6.9155

Scenario 1 (N billion)

1,318

484.07

203.16

90.223

Scenario 1 (N billion)

42.601

21.318

11.238

6.2114

Deviation (N billion)

4.47

7.33

5.95

4.08

Deviation (N billion)

2.64

1.69

1.08

0.7

% Deviation

0.3

1.5

2.9

4.5

% Deviation

6.2

7.9

9.6

11.3

X

Scenario 2 (N billion)

8829.95

11,745.70

14,545.10

17,284.10

Scenario 2 (N billion)

19,714.40

21,766.10

23,422.10

24,720.90

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)

1418.90

3543.40

5143.80

6448.40

Deviation (N billion)

7333.10

7839.10

8033.10

8007.00

% Deviation

19.1

43.2

54.7

59.5

% Deviation

59.2

56.3

52.2

47.9

X0

Scenario 2 (N billion)

8286.86

11,180.50

13,935.00

16,615.30

Scenario 2 (N billion)

18,978.80

20,960.90

22,548.40

23,782.90

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)

1418.80

3543.00

5142.90

6446.80

Deviation (N billion)

7330.70

7835.80

8028.90

8002.00

% Deviation

20.7

46.4

58.5

63.4

% Deviation

62.9

59.7

55.3

50.7

XN

Scenario 2 (N billion)

543.1

565.2

610.1

668.8

Scenario 2 (N billion)

735.6

805.2

873.7

938

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)

0.08

0.38

0.89

1.6

Deviation (N billion)

2.44

3.34

4.22

4.98

% Deviation

0.01

0.07

0.15

0.24

% Deviation

0.33

0.42

0.49

0.53

XS

Scenario 2 (N billion)

3054.00

3140.20

3181.50

3299.20

Scenario 2 (N billion)

3487.90

3759.60

4103.20

4503.60

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)

257.1

476.2

598.4

747.5

Deviation (N billion)

904.1

1079.30

1264.10

1449.20

% Deviation

9.2

17.9

23.2

29.3

% Deviation

35

40.3

44.5

47.4