year 15%

0 (700,000) 1 (700,000)
1 (1,000,000) 0.87 (870,000)
2 250,000 0.756 189,000
3 300,000 0.658 197,400
4 350,000 0.572 200,200
5 400,000 2.164 865,600
(117,800)

13%
0 (700,000) 1 (700,000)
1 (1,000,000) 0.885 (885,000)
2 250,000 0.783 195,750
3 300,000 0.636 190,800
4 350,000 0.613 214,550
5 400,000 2.452 980,800
(3,100)

14%
0 (700,000) 1 (700,000)
1 (1,000,000) 0.877 (877,000)
2 250,000 0.769 192,250
3 300,000 0.675 202,500
4 350,000 0.592 207,200
5 400,000 2.302 920,800
(54,250)