RER

Scenario 3 (N)

2.6

2.7

2.7

2.7

Scenario 3 (N)

2.6

2.5

2.3

2.2

Scenario 1 (N)

2.6

2.7

2.7

2.6

Scenario 1 (N)

2.5

2.4

2.3

2.1

Deviation

0.006

0.022

0.031

0.039

Deviation

0.044

0.048

0.049

0.049

% Deviation

0.23

0.81

1.16

1.48

% Deviation

1.73

1.96

2.16

2.34

RES

Scenario 3 (N billion)

7.00E+06

7.00E+06

8.00E+06

9.00E+06

Scenario 3 (N billion)

1.00E+07

1.00E+07

1.00E+07

1.00E+07

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)

195,758

430,681

743,810

1.11E+06

Deviation (N billion)

1.52E+06

1.97E+06

2.46E+06

2.98E+06

% Deviation

3

6.2

10.1

14.1

% Deviation

18.5

23.1

27.9

32.9

RMT

Scenario 3 (N billion)

1317

482.88

202.13

89.472

Scenario 3 (N billion)

42.085

20.969

11.002

6.05

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)

−0.7

−1.19

−1.03

−0.75

Deviation (N billion)

−0.52

−0.35

−0.24

−0.16

% Deviation

−0.05

−0.25

−0.51

−0.83

% Deviation

−1.21

−1.64

−2.1

−2.6

X

Scenario 3 (N billion)

7212.28

7718.69

8648.75

9793.58

Scenario 3 (N billion)

11,041.40

12,289.90

13,465.50

14,521.40

Scenario 1 (N billion)

7411.08

8202.28

9401.36

10835.70

Scenario 1 (N billion)

12,381.30

13,927.00

15,389.00

16,713.90

Deviation (N billion)

−198.8

−483.6

−752.6

−1042.10

Deviation (N billion)

−1339.90

−1637.10

−1923.50

−2192.50

% Deviation

−2.7

−5.9

−8

−9.6

% Deviation

−10.8

−11.8

−12.5

−13.1

X0

Scenario 3 (N billion)

6669.28

7153.95

8039.65

9126.63

Scenario 3 (N billion)

10,308.70

11,488.70

12,596.90

13,589.60

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)

−198.8

−483.5

−752.5

−1041.80

Deviation (N billion)

−1339.40

−1636.40

−1922.60

−2191.30

% Deviation

−2.9

−6.3

−8.6

−10.2

% Deviation

−11.5

−12.5

−13.2

−13.9

XN

Scenario 3 (N billion)

543

564.7

609.1

666.9

Scenario 3 (N billion)

732.7

801.2

868.6

931.8

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

−0.06

−0.15

−0.29

Deviation (N billion)

−0.47

−0.69

−0.92

−1.15

% Deviation

0

−0.01

−0.03

−0.04

% Deviation

−0.06

−0.09

−0.11

−0.12

XS

Scenario 3 (N billion)

2758.90

2590.20

2482.40

2418.80

Scenario 3 (N billion)

2414.80

2468.50

2577.60

2736.00

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)

−37.9

−73.7

−100.7

−132.8

Deviation (N billion)

−169.1

−211.8

−261.5

−318.4

% Deviation

−1.4

−2.8

−3.9

−5.2

% Deviation

−6.5

−7.9

−9.2

−10.4