At least in the first year you exceed 1mil, it’s more like: 999k --[-15%] --> 849k 1000k --[-15%x1000k] [-30%x0] --> 850k 1213k --[-1

At least in the first year you exceed 1mil, it’s more like: 999k --[-15%] --> 849k 1000k --[-15%x1000k] [-30%x0] --> 850k 1213k --[-15%x1000k] [-30%x213k]--> 999k