vartheta

gN

e

b

r

η

1 + r(1 + η)

1 + gh

1 + gL

1

0.002

0.3838

0.0423

0.0473

0.0586

1.0501

1.012551

1.001122

2

0.002

0.3836

0.0447

0.0474

0.0615

1.0504

1.012545

1.001410

3

0.002

0.3837

0.0459

0.0475

0.0630

1.0505

1.012547

1.001559

4

0.002

0.3834

0.0466

0.0476

0.0639

1.0506

1.012539

1.001644

5

0.002

0.3834

0.0471

0.0476

0.0644

1.0507

1.012538

1.001703

6

0.002

0.3834

0.0475

0.0476

0.0649

1.0507

1.012537

1.001745

7

0.002

0.3833

0.0477

0.0476

0.0652

1.0507

1.012536

1.001777

8

0.002

0.3833

0.0479

0.0477

0.0654

1.0508

1.012536

1.001801

vartheta

gN

1 + gY

X

1 + gc

1 + gw

1 + g(1 + D)

1 + gY/1 + gN

1 + gN opt

1

0.002

1.03141

0.69250

1.02937

1.017488

1.00088

1.02936

1.0015567

2

0.002

1.03170

0.69221

1.02965

1.017480

1.00059

1.02964

1.0018493

3

0.002

1.03185

0.69201

1.02980

1.017483

1.00044

1.02979

1.002000

4

0.002

1.03192

0.69198

1.02988

1.017472

1.00036

1.02986

1.0020862

5

0.002

1.03198

0.69193

1.02993

1.017470

1.00030

1.02992

1.0021459

6

0.002

1.03202

0.69189

1.02997

1.017469

1.00025

1.02996

1.0021887

7

0.002

1.03205

0.69185

1.03000

1.017468

1.00022

1.02999

1.0022209

8

0.002

1.03208

0.69183

1.03003

1.017467

1.00020

1.03002

1.002246