(public) PVG discount rate adjustment factor

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V
1			Discount rate	8%
2
3	Year	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	sum
4	Undiscounted ounces	504	504	504	504	504	504	504	504	323.8	323.8	323.8	323.8	323.8	323.8	323.8	323.8	323.8	323.8	7270	<-- A
5	Discounted ounces	504	466.6666667	432.0987654	400.0914495	370.4550458	343.0139313	317.6054919	294.0791592	174.9390648	161.9806156	149.9820514	138.8722699	128.585435	119.060588	110.2412852	102.0752641	94.5141334	87.51308648	4395.774304	<-- B
6
7																					0.604646	A / B
8																					1.653861	B / A
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100