3 Y

5 Y

7 Y

10 Y

12 Y

15 Y

20 Y

FVA

11,000

50,000

118,000

235,000

325,000

467,000

700,000

MVA

4620

18,431

42,869

96,134

145,395

212,706

339,396

MVA %

42%

37%

36%

41%

43%

46%

48%