[bigiain]

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