:root{font-family:Inter,-apple-system,BlinkMacSystemFont,Segoe UI,sans-serif;color:#182e36;background:#f5f4ef;font-synthesis:none;font-weight:400;--ink:#182e36;--muted:#667778;--teal:#208c83;--line:#dce3dd;--paper:#fff;--tint:#eaf3ed}*{box-sizing:border-box}html{scroll-behavior:smooth}body{margin:0}button,input,select,textarea{font:inherit}button,a,input,select,summary,textarea{-webkit-tap-highlight-color:transparent}button{cursor:pointer}button:disabled{cursor:wait;opacity:.55}a{color:#177a70;text-underline-offset:4px}button{color:inherit}button:focus-visible,a:focus-visible,summary:focus-visible,[tabindex]:focus-visible{outline:3px solid #c1813e;outline-offset:4px}input:focus-visible,select:focus-visible,textarea:focus-visible{outline:2px solid var(--teal);outline-offset:2px}input[aria-invalid=true]{outline:2px solid #b53a34;background:#fff0ee!important}input:disabled{background:#eee!important;opacity:.55;cursor:not-allowed}button svg,footer svg,.brand svg{width:25px;height:25px;flex-shrink:0}[hidden]{display:none!important}.skip{position:fixed;top:-100px;left:16px;background:#fff;z-index:20;padding:15px}.skip:focus{top:8px}.topbar{max-width:1328px;margin:auto;min-height:98px;padding:24px 40px;display:flex;align-items:center;justify-content:space-between;border-bottom:1px solid var(--line);gap:20px}.brand{display:flex;align-items:center;gap:13px;text-decoration:none;color:var(--ink);font-weight:700;font-size:21px;letter-spacing:-.6px}.brand svg{color:var(--teal);width:30px;height:30px}.brand-sub{display:block;font-size:10px;font-weight:550;letter-spacing:1.7px;text-transform:uppercase;margin-top:3px}.top-actions{display:flex;gap:10px}.button{border:1px solid var(--line);background:#fff;border-radius:7px;padding:12px 17px;font-size:13px;font-weight:600;white-space:nowrap;line-height:1.3;min-height:43px;transition:background .15s,transform .15s}.button:hover{background:#eaf0e9}.button:active{transform:translateY(1px)}.button.primary{background:var(--ink);color:#fff;border-color:var(--ink)}.button.primary:hover{background:#24514f}.button.ghost{background:transparent}.button.compact{padding:10px 13px;font-size:12px}.text-button{font-weight:550;background:none;border:0;padding:9px 0;color:#1e7167;font-size:13px;line-height:1.5}.text-button:hover{text-decoration:underline}.text-button span{margin-left:8px}main{max-width:1328px;margin:auto;padding:0 40px}.intro{display:grid;grid-template-columns:1.8fr 1fr;gap:60px;align-items:end;padding:58px 0 38px}.eyebrow{font-size:10px;font-weight:650;letter-spacing:1.8px;line-height:1.6;color:#59736b}.intro h1{font-size:clamp(42px,5vw,65px);line-height:1.03;font-weight:550;letter-spacing:-2.6px;margin:18px 0 23px}.lede{font-size:16px;line-height:1.8;color:#5c6c6d;max-width:655px}.intro .lede{max-width:635px;margin-bottom:0}.intro-note{padding-left:30px;border-left:1px solid #d1dcd3;padding-bottom:5px;margin-bottom:4px}.intro-note p{font-size:13px;line-height:1.9;color:var(--muted);margin:20px 0 11px}.pill{font-size:11px;font-weight:600;line-height:1.5;display:inline-flex;gap:8px;align-items:center;color:#345e53}.dot{display:inline-block;background:#4a947a;width:6px;height:6px;border-radius:50%}.muted{color:var(--muted)}.small{font-size:11px}.scenario-bar{display:flex;justify-content:space-between;align-items:center;gap:14px;padding:18px 0;border-top:1px solid var(--line)}.scenario-bar>div{display:flex;align-items:center;gap:14px;flex-wrap:wrap}.scenario-label{display:inline-block;font-size:11px;font-weight:650;background:#e5eae1;padding:6px 9px;border-radius:4px}.scenario-label.edited{background:#d4e9df;color:#155f51}.view-bar{display:flex;justify-content:space-between;align-items:center;gap:14px;border-top:1px solid var(--line);margin-bottom:24px;padding-top:18px;scroll-margin-top:15px}.tabs{display:flex;gap:6px;min-width:0}.tabs button{padding:12px 16px;font-size:13px;font-weight:550;border:0;background:transparent;border-radius:5px;line-height:1.4;white-space:nowrap}.tabs button:hover{background:#eaeee6}.tabs button[aria-selected=true]{background:#fff;box-shadow:0 2px 3px #182e3608;color:#13776a}.year-label{display:flex;align-items:center;gap:10px;font-size:11px;color:var(--muted);white-space:nowrap}.year-label select{background:#fff;border:1px solid var(--line);border-radius:5px;padding:9px 25px 9px 12px;color:var(--ink);font-weight:650;font-size:13px;min-height:42px}.notice{padding:14px 18px;background:#e8f1e8;border:1px solid #cbdcd0;border-radius:6px;font-size:13px;line-height:1.6;margin-bottom:14px}.metrics{display:grid;grid-template-columns:repeat(5,minmax(0,1fr));gap:14px;margin-bottom:24px}.metric{padding:22px 22px 20px;background:#fff;border:1px solid var(--line);border-radius:9px;min-width:0}.metric.featured{background:#183c39;border-color:#183c39;color:#fff}.metric-label{display:flex;justify-content:space-between;gap:8px;font-size:11px;font-weight:550;color:#5d726e}.metric.featured .metric-label{color:#b9d4c7}.metric-label>span{font-size:10px;opacity:.75}.metric-value{font-size:clamp(25px,3vw,37px);letter-spacing:-1.6px;line-height:1.3;margin:16px 0 8px;font-weight:550;font-variant-numeric:tabular-nums;white-space:nowrap}.metric-unit{font-size:16px;color:#8c9b95;letter-spacing:0}.metric p{font-size:10px;margin:0;color:#6b7d75;line-height:1.7}.metric.featured p{color:#c6d9ce}.card{background:#fff;border:1px solid var(--line);border-radius:10px;padding:28px;margin-bottom:24px;min-width:0}.section-heading{display:flex;justify-content:space-between;align-items:center;gap:20px;margin-bottom:14px}h2{font-size:22px;line-height:1.35;letter-spacing:-.5px;font-weight:580;margin:5px 0 0}h3{font-size:15px;font-weight:600;line-height:1.5;margin:0 0 12px}.section-heading p,.valuation-intro p{font-size:12px;line-height:1.8;color:var(--muted);margin:8px 0 0}.check{display:flex;align-items:center;gap:6px;font-size:11px;color:var(--muted);white-space:nowrap;cursor:pointer;min-height:38px}input[type=checkbox]{accent-color:var(--teal);width:15px;height:15px}.legend{display:flex;flex-wrap:wrap;gap:20px;font-size:11px;color:#5b706b;padding:3px 0 6px}.legend span{display:inline-flex;align-items:center;gap:7px}.legend i{display:inline-block;width:9px;height:9px;background:var(--swatch);border-radius:2px}.legend .line{width:17px;height:0;border-top:2px solid var(--swatch);border-radius:0}.legend .line.dashed{background:none;border-top-style:dashed}.chart{width:100%;height:345px;overflow:hidden}.chart-foot{font-size:10px;color:var(--muted);line-height:1.8;margin:8px 0 0;padding-top:13px;border-top:1px solid #edf0ec}.chart-foot a{white-space:nowrap;margin-left:6px}.quick-actions{display:flex;gap:8px}.assumptions{margin-top:0}.fine-print{font-size:11px;line-height:1.8;color:var(--muted);margin:15px 0 0}.scroll-table{overflow-x:auto;max-width:100%;scrollbar-width:thin;scrollbar-color:#b8c9be transparent}table{border-collapse:collapse;width:100%;font-size:12px;text-align:right;font-variant-numeric:tabular-nums}th{font-weight:550}thead th{padding:13px 14px;background:#f7f8f4;color:#667970;border-bottom:1px solid var(--line)}td,tbody th{padding:13px 14px;border-bottom:1px solid #edf0eb}th:first-child{text-align:left;min-width:215px}table td{white-space:nowrap}.unit-table th:first-child{min-width:230px}.unit-table td{padding:8px 9px}.unit-table input{width:100%;min-width:68px;max-width:120px;border:1px solid #dce5dd;background:#fcfdfa;border-radius:5px;text-align:right;padding:10px 7px;font-size:13px;color:#294b41;font-weight:500;min-height:40px}.category-dot{display:inline-block;width:7px;height:7px;border-radius:50%;margin-right:10px}.selected-year{background:#f0f7ef!important}.unit-table tfoot td,.unit-table tfoot th{padding:15px 16px;font-weight:650;font-size:13px}.unit-table tfoot th{color:var(--ink)}.total{font-weight:650;background:#f5f8f2}.total th{font-weight:650}.report{scroll-margin-top:25px}.report table td{min-width:100px}.report table th:first-child{min-width:270px}.two-columns{display:grid;grid-template-columns:1fr 1fr;gap:24px}.two-columns>.card{margin-bottom:24px}details.settings{padding:0}details summary{cursor:pointer;list-style:none;position:relative;padding:25px 54px 25px 28px}details summary::-webkit-details-marker{display:none}details summary .eyebrow{display:block}details summary h2{font-size:19px}details .expand{position:absolute;right:27px;top:34px;font-size:22px;font-weight:300;color:#657f72}details[open] .expand{transform:rotate(45deg)}.settings-body{padding:0 28px 25px}.economics-head,.economics-row{display:grid;grid-template-columns:minmax(0,1.6fr) 1fr .8fr;gap:14px;align-items:center}.economics-head{font-size:10px;color:var(--muted);padding:2px 0 8px}.economics-head span:not(:first-child){text-align:right}.economics-row{padding:7px 0;border-top:1px solid #eef1ec}.economics-row>span{font-size:12px}.economics-row input{width:100%;min-width:0;text-align:right;font-size:12px;border:1px solid #dce5dd;background:#fafcf8;border-radius:5px;padding:9px 8px;min-height:41px}.fields-grid{display:grid;grid-template-columns:1fr 1fr;gap:15px}.field{display:flex;flex-direction:column;gap:7px;color:#526a61;font-size:11px;line-height:1.5;min-width:0}.field input,.field select,.field textarea{width:100%;min-width:0;color:var(--ink);background:#fafcf8;border:1px solid #dce5dd;border-radius:5px;padding:10px 11px;min-height:42px;font-weight:500;font-size:14px}.field.full{margin-top:16px}.field select{font-size:12px}.formula-note{padding:13px 15px;font-size:11px;line-height:1.85;background:#f2f6ef;border-radius:5px;color:#4a6959;margin:15px 0 0}.cost-grid{display:grid;grid-template-columns:repeat(3,minmax(0,1fr));gap:28px}.cost-grid h3{font-size:12px}.cost-grid>div:not(:last-child){border-right:1px solid var(--line);padding-right:25px}.cost-grid .fields-grid{gap:10px}.cost-grid .field{font-size:10px}.valuation-intro{max-width:660px;padding:8px 0 25px}.valuation-intro h2{font-size:32px}.valuation-intro p{font-size:14px}.valuation-layout{display:grid;grid-template-columns:1fr 1fr;gap:24px}.value-card{padding:34px;background:#183c39;color:#fff;border-radius:10px;margin-bottom:24px}.value-card .eyebrow{color:#b9d4c7}.value-number{font-size:64px;line-height:1.3;letter-spacing:-3px;margin:15px 0 8px;overflow-wrap:anywhere;font-weight:500}.value-number span{font-size:30px}.value-card>p{font-size:12px;line-height:1.8;color:#c5d9ce}.value-card dl{margin:28px 0 0}.value-card dl>div{display:flex;align-items:baseline;justify-content:space-between;gap:20px;padding:14px 0;border-top:1px solid #ffffff20;font-size:12px}.value-card dt{color:#c5d9ce}.value-card dd{font-size:16px;font-variant-numeric:tabular-nums;margin:0;text-align:right;white-space:nowrap}.valuation-controls{padding:30px}.valuation-controls h3{font-size:18px;margin-bottom:23px}#sensitivity td{min-width:120px}.methodology{padding:38px}.methodology h2{font-size:32px;max-width:600px}.methodology>.lede{font-size:15px}.method-grid{display:grid;grid-template-columns:1fr 1fr;gap:27px 55px;margin:35px 0}.methodology p{font-size:13px;line-height:1.9;color:#596f65}.source-note{background:#f4f7ef;border-left:3px solid #9aba99;padding:23px 25px;margin:15px 0 34px}.source-note a{font-size:12px;overflow-wrap:anywhere}.methodology h3{margin-top:12px}footer{border-top:1px solid var(--line);padding:30px 0 40px;display:flex;align-items:center;justify-content:space-between;gap:20px;margin-top:42px;color:#63776d}footer>span{display:flex;align-items:center;gap:11px;font-size:11px}footer svg{color:#608e7d;width:20px;height:20px}footer p{font-size:10px;line-height:1.8;text-align:right;margin:0}.toast{position:fixed;bottom:24px;left:50%;transform:translate(-50%);max-width:calc(100% - 32px);background:#182e36;color:#fff;padding:15px 23px;border-radius:7px;font-size:13px;line-height:1.6;z-index:30;box-shadow:0 10px 40px #172e3e25;min-width:min(440px,calc(100% - 32px))}dialog{border:1px solid var(--line);border-radius:12px;padding:28px;max-width:600px;width:calc(100% - 30px);color:var(--ink)}dialog::backdrop{background:#182e3670}dialog p{font-size:13px;line-height:1.8}dialog textarea{font-size:11px!important;font-family:monospace;font-weight:400!important;resize:vertical}dialog .button{margin-top:18px}@media(min-width:1500px){.intro h1{font-size:68px}.chart{height:365px}}@media(max-width:1050px){.metrics{grid-template-columns:repeat(2,minmax(0,1fr))}.metric-cagr{grid-column:1 / -1}.metric{padding:18px 15px}.metric-value{font-size:29px}.metric-label,.metric p{font-size:10px}.intro{gap:35px;grid-template-columns:1.6fr 1fr}.topbar,main{padding-left:25px;padding-right:25px}.card{padding:23px}.two-columns{gap:18px}.fields-grid{gap:12px}.settings-body{padding-left:22px;padding-right:22px}.economics-head,.economics-row{gap:9px}.cost-grid{gap:17px}.cost-grid>div:not(:last-child){padding-right:17px}.unit-table th:first-child{min-width:210px}.quick-actions{flex-wrap:wrap}.value-number{font-size:50px}}@media(max-width:760px){.topbar{min-height:82px;padding:20px}.brand{font-size:18px;gap:9px}.brand svg{width:24px;height:24px}.brand-sub{font-size:8px;letter-spacing:1.2px}.top-actions{gap:7px}.top-actions .button{padding:10px 11px;font-size:11px;min-height:39px}main{padding:0 20px}.intro{grid-template-columns:1fr;padding:34px 0 25px;gap:23px}.intro h1{font-size:49px;letter-spacing:-2px;margin:15px 0 18px}.lede{font-size:14px;line-height:1.8}.intro-note{padding:0;border-left:0;display:flex;flex-wrap:wrap;align-items:center;gap:8px 15px}.intro-note p{display:none}.intro-note .text-button{font-size:11px;padding:0}.pill{font-size:10px}.eyebrow{font-size:9px;letter-spacing:1.5px}.scenario-bar{padding:15px 0}.scenario-bar>div{gap:8px}.scenario-bar .small{display:none}.scenario-bar .text-button{font-size:11px}.view-bar{gap:12px;flex-wrap:wrap;padding-top:15px;margin-bottom:17px}.tabs{gap:1px}.tabs button{font-size:12px;padding:10px 13px}.year-label{width:100%;justify-content:space-between;font-size:11px}.year-label select{min-height:36px;font-size:12px;padding:7px 25px 7px 10px}.metrics{grid-template-columns:repeat(2,minmax(0,1fr));gap:10px;margin-bottom:18px}.metric{padding:17px 15px;min-height:130px}.metric-value{font-size:31px;letter-spacing:-1px;margin:15px 0 6px}.metric p{font-size:9px}.metric-label{font-size:10px}.metric-label>span{font-size:9px}.metric-unit{font-size:14px}.card{padding:20px;margin-bottom:18px;border-radius:8px}.section-heading{align-items:start;flex-wrap:wrap;gap:12px;margin-bottom:12px}.section-heading h2{font-size:19px}.section-heading p{font-size:11px;margin-top:7px}.legend{gap:8px 13px;font-size:9px;line-height:1.5}.legend i{width:7px;height:7px}.chart{height:295px}.chart-card{padding:20px 15px 15px}.chart-card .section-heading,.chart-card .legend{padding:0 3px}.chart-foot{font-size:9px}.check{min-height:28px;font-size:10px}.quick-actions .button{font-size:10px;min-height:34px;padding:8px 11px}.unit-table th:first-child{min-width:175px}.unit-table th,.unit-table td{font-size:11px}.unit-table input{min-width:63px;padding:9px 7px;font-size:12px}.unit-table tfoot th,.unit-table tfoot td{font-size:11px}.unit-table td{padding:7px}.category-dot{margin-right:6px}.unit-table thead th{padding:12px 8px}.scroll-table{margin-left:0;margin-right:0}.fine-print{font-size:10px}.two-columns,.valuation-layout,.method-grid{grid-template-columns:1fr;gap:0}.two-columns>.card{margin-bottom:18px}.settings summary{padding:22px 48px 22px 22px}details summary h2{font-size:18px}.settings-body{padding:0 22px 22px}.settings .expand{right:22px;top:30px}.economics-row>span{font-size:11px}.economics-head,.economics-row{grid-template-columns:minmax(0,1.6fr) 1fr .85fr;gap:10px}.fields-grid{gap:13px}.field{font-size:10px}.field input{font-size:13px}.field select{font-size:11px;padding:9px 7px}.cost-grid{grid-template-columns:1fr;gap:20px}.cost-grid>div:not(:last-child){border-right:0;border-bottom:1px solid var(--line);padding:0 0 20px}.cost-grid .fields-grid{gap:16px}.cost-grid h3{font-size:13px}.cost-grid .field{font-size:11px}.report th:first-child{min-width:230px}.report td,.report th{font-size:11px}footer{margin-top:30px;align-items:start;flex-direction:column;gap:12px;padding-top:24px}footer p{text-align:left}.valuation-intro h2{font-size:26px}.valuation-intro p{font-size:13px}.value-card{padding:26px;margin-bottom:18px}.value-number{font-size:54px}.value-card dd{font-size:15px}.valuation-controls{padding:23px}.methodology{padding:24px}.methodology h2{font-size:26px}.methodology p{font-size:12px}.method-grid{margin:25px 0;gap:20px}.source-note{padding:18px;margin-bottom:26px}.notice{font-size:11px;padding:11px 13px}}@media(max-width:370px){main{padding:0 14px}.topbar{padding:17px 14px;gap:8px}.brand{font-size:16px}.brand svg{display:none}.top-actions .button{padding:10px 8px;font-size:10px}.intro h1{font-size:44px}.intro-note .text-button{font-size:10px}.tabs button{padding:10px;font-size:11px}.metric{padding:15px 12px}.metric-value{font-size:27px}.metric-label{font-size:9px}.metric-label>span{display:none}.metric p{font-size:9px}.card{padding:17px}.chart-card{padding:17px 10px 12px}.section-heading h2{font-size:18px}.settings-body{padding:0 18px 20px}.settings summary{padding-left:18px}.economics-head,.economics-row{gap:7px}.economics-row>span{font-size:10px}.economics-row input{font-size:11px}.field{font-size:10px}.value-card{padding:23px}.value-card dl>div{gap:12px;font-size:11px}.value-card dd{font-size:13px}}@media(prefers-reduced-motion:reduce){html{scroll-behavior:auto}*{transition:none!important}}.mobile-year{display:none}.metric-value{white-space:normal;overflow-wrap:anywhere}@media(max-width:760px){.mobile-year{display:flex;flex-direction:row;align-items:center;justify-content:space-between;gap:15px;margin:10px 0 16px;font-size:11px}.mobile-year select{width:94px;min-height:37px;padding:7px 12px}.unit-table [data-year]:not(.selected-year),[data-report-year]:not(.selected-year){display:none}.unit-table{table-layout:fixed}.unit-table th:first-child{width:65%;min-width:0}.unit-table input{max-width:100%;min-width:0}.unit-table td.selected-year{padding:7px 9px}.report table{table-layout:fixed}.report table th:first-child{min-width:0;width:66%;line-height:1.6;padding:12px 10px}.report table td{min-width:0;padding:12px 10px}#sensitivity th:first-child{min-width:0;width:55%}#sensitivity td{min-width:0}}@media print{.top-actions,.scenario-bar,.tabs,.quick-actions,.button,footer{display:none!important}main{padding:0}.card,.metric{break-inside:avoid}.intro{padding:15px 0}body{background:#fff}}.metric-cagr{background:var(--tint)}#growth-chart .hoverlayer .legend{display:none}.growth-tooltip{position:fixed;z-index:25;width:310px;max-width:calc(100vw - 24px);max-height:calc(100vh - 16px);overflow:auto;pointer-events:none;background:#fff;color:var(--ink);border:1px solid #cddbd3;border-radius:7px;box-shadow:0 5px 20px #182e361a;padding:12px 14px;font-size:12px;line-height:1.45;font-variant-numeric:tabular-nums}.tooltip-year{display:block;font-size:13px;margin-bottom:8px}.growth-tooltip dl{margin:0}.tooltip-row{display:flex;align-items:baseline;justify-content:space-between;gap:10px;margin:5px 0}.tooltip-row dt{display:flex;align-items:center;gap:7px;min-width:0}.tooltip-row dd{margin:0;white-space:nowrap;font-weight:550}.tooltip-key{width:13px;flex-shrink:0;background:var(--key-color)}.tooltip-key.square{height:9px}.tooltip-key.line{height:0;border-top:2px solid var(--key-color);position:relative}.tooltip-key.line:not(.dashed):after{content:"";width:4px;height:4px;background:var(--key-color);border-radius:50%;position:absolute;left:5px;top:-3px}.tooltip-key.dashed{border-top-style:dashed;background:none}.growth-tooltip .tooltip-summary{border-top:1px solid var(--line);padding-top:7px;margin-top:7px}[data-tooltip-row=total]{font-weight:650}.tooltip-subtitle{font-size:11px;color:var(--muted);border-top:1px solid var(--line);padding-top:7px;margin-top:7px}.growth-tooltip .tooltip-note{font-size:10px;line-height:1.45;color:#536b60;margin:7px 0 0}@media(max-width:370px){.growth-tooltip{padding:11px 12px;font-size:11px}.tooltip-row{gap:8px}}@media print{.growth-tooltip{display:none}}