@import url('https://fonts.googleapis.com/css2?family=DM+Sans:wght@400;500;600;700&family=Manrope:wght@400;500;600;700;800&display=swap');
:root{--navy:#102b36;--deep:#0c202b;--teal:#0c6e68;--mint:#b8f2d5;--ink:#16323c;--muted:#60737b;--line:#dce5e6;--bg:#f3f6f6;--white:#fff}*{box-sizing:border-box}html{scroll-behavior:smooth;scroll-padding-top:24px}body{margin:0;background:var(--bg);color:var(--ink);font-family:'DM Sans',Arial,sans-serif;font-size:16px;line-height:1.5}button,input,select{font:inherit}button,a,input,select,summary{ -webkit-tap-highlight-color:transparent}button{cursor:pointer}a{color:inherit}button:focus-visible,a:focus-visible,summary:focus-visible{outline:3px solid #1ca78c;outline-offset:4px}input:focus,select:focus{outline:2px solid #228b7f;outline-offset:1px}input:invalid{border-color:#c66a51}input::-webkit-inner-spin-button{opacity:.4}.sidebar{position:fixed;inset:0 auto 0 0;width:244px;background:var(--deep);color:#c6d6dc;padding:35px 23px;display:flex;flex-direction:column}.brand{display:flex;align-items:center;gap:11px;text-decoration:none;color:#fff}.brand img{border-radius:6px}.brand span{font-family:Manrope,Arial,sans-serif;font-size:15px;font-weight:800;letter-spacing:1.1px}.brand small{display:block;font-size:7px;letter-spacing:.85px;margin-top:4px;font-weight:500}.workspace-label{font-size:10px;letter-spacing:1.6px;color:#85a0ac;margin:57px 10px 18px}.navlink{display:flex;align-items:center;gap:12px;padding:13px 15px;text-decoration:none;font-size:14px;margin-bottom:9px;border-radius:7px}.navlink span{font-size:20px;width:22px}.navlink:hover{background:#173442}.navlink.active{background:#20434b;color:var(--mint);box-shadow:inset 3px 0 var(--mint)}.side-bottom{margin-top:auto;padding:25px 10px 0}.side-line{height:1px;background:#28404d;margin-bottom:25px}.version{font-size:10px;letter-spacing:1.6px;color:#8babae}.side-bottom p{color:#e4eeec;font-size:17px;max-width:150px;margin:16px 0 8px}.side-bottom small{font-size:12px;color:#94aab3;line-height:1.7;display:block}.workspace{margin-left:244px}.topbar{height:78px;background:#fff;border-bottom:1px solid var(--line);padding:0 42px;display:flex;align-items:center;justify-content:space-between;font-size:14px;color:var(--muted)}.topbar strong{font-weight:500;color:var(--ink)}.slash{padding:0 13px;color:#b6c3c7}.private{font-size:12px;padding:6px 11px;border:1px solid var(--line);border-radius:5px;color:var(--muted)}main{max-width:1530px;margin:auto;padding:36px 42px 0}.page-heading{display:flex;align-items:center;justify-content:space-between;gap:20px;margin-bottom:26px}.eyebrow{font-size:11px;font-weight:700;letter-spacing:1.7px;color:var(--teal)}h1,h2,h3,p{margin:0}h1{font-family:Manrope,Arial,sans-serif;font-size:34px;line-height:1.25;letter-spacing:-1.4px;margin:9px 0 9px;font-weight:800}.page-heading p,.section-title p{font-size:14px;color:var(--muted)}h2{font-family:Manrope,Arial,sans-serif;font-size:19px;font-weight:800;letter-spacing:-.5px;margin-top:5px}h3{font-size:15px;margin-bottom:19px;font-weight:700}.actions{display:flex;gap:8px;align-items:center}.button{background:var(--teal);color:#fff;border:1px solid var(--teal);border-radius:6px;font-size:13px;font-weight:600;padding:11px 15px;min-height:42px;white-space:nowrap}.button:hover{filter:brightness(1.08)}.button span{margin-left:12px}.button.ghost,.button.icon{background:#fff;color:var(--ink);border-color:var(--line)}.button.icon{font-size:20px;padding:5px 13px}.button:disabled{opacity:.45;cursor:not-allowed}.example-note{border:1px solid #d1e7e1;background:#eaf4f0;display:flex;align-items:center;gap:11px;padding:12px 15px;font-size:12px;color:#45665e;border-radius:6px;margin-bottom:25px}.note-icon{border:1px solid #77998c;border-radius:50%;font-weight:bold;flex-shrink:0;width:16px;height:16px;font-size:10px;text-align:center;line-height:15px}.auto{margin-left:auto;white-space:nowrap;font-size:11px;color:#416b60}.engine-grid{display:grid;grid-template-columns:338px minmax(0,1fr);gap:23px;align-items:start}.panel{background:#fff;border:1px solid var(--line);border-radius:9px;overflow:hidden}.panel-head{padding:23px 25px;display:flex;align-items:center;justify-content:space-between;gap:16px}.panel-head .eyebrow{font-size:10px;letter-spacing:1.4px}.mini-badge{font-size:11px;border:1px solid var(--line);border-radius:5px;padding:5px 9px;white-space:nowrap;color:var(--muted)}.input-section{padding:22px;border-top:1px solid var(--line)}.field{margin-bottom:15px}.field:last-child{margin-bottom:0}.field label{font-size:13px;display:block;font-weight:500;margin-bottom:7px}.field small{display:block;font-size:11px;line-height:1.5;color:var(--muted);margin-top:5px}.input-wrap{position:relative}.input-wrap input,.field select{width:100%;height:42px;border:1px solid #d6e0e1;border-radius:5px;background:#fbfcfc;color:var(--ink);padding:8px 35px 8px 12px;font-size:15px;font-weight:600;font-variant-numeric:tabular-nums}.field select{padding-right:8px;font-size:13px}.unit{position:absolute;right:13px;top:10px;color:#6c8589;font-size:13px;pointer-events:none}.field-grid{display:grid;grid-template-columns:1fr 1fr;gap:12px}.field-grid .field{margin-bottom:15px}.inputs details{border-top:1px solid var(--line);padding:0 22px 0}.inputs summary{min-height:62px;cursor:pointer;font-size:14px;font-weight:700;display:flex;justify-content:space-between;align-items:center;gap:10px}.inputs summary:after{content:'+';color:#698781;font-size:18px;font-weight:400}.inputs details[open] summary:after{content:'−'}.inputs summary span:nth-child(2){margin-left:auto;font-size:11px;color:#608179;font-weight:500}.inputs details .hint{margin:0 0 18px}.inputs details>div:last-child{padding-bottom:22px}.hint{font-size:12px;color:var(--muted);line-height:1.65}.benefit-group{padding:14px 0;border-top:1px dashed var(--line)}.benefit-group:last-child{padding-bottom:0}.benefit-group h4{font-size:13px;margin:0 0 12px;font-weight:600}.benefit-group .field-grid{gap:10px}.benefit-group .field label{font-size:11px}.input-footer{padding:16px 22px;background:#f9fbfb;border-top:1px solid var(--line);font-size:11px;color:var(--muted)}.results{min-width:0}.return-card{border-radius:10px;padding:24px 29px 0;background:var(--navy);color:#fff;position:relative;overflow:hidden}.return-card:before{content:'';position:absolute;width:290px;height:290px;border:1px solid #335851;border-radius:50%;right:-90px;top:-125px;pointer-events:none}.return-top{display:flex;align-items:center;justify-content:space-between;position:relative}.return-top .eyebrow{color:#b7d7cf;font-size:11px}.dark-badge{font-size:10px;color:var(--mint);border:1px solid #365a5a;border-radius:5px;padding:4px 9px}.return-main{display:flex;justify-content:space-between;align-items:center;gap:18px;padding:17px 0 24px;position:relative}.return-value{font-family:Manrope,Arial,sans-serif;font-size:62px;letter-spacing:-3px;line-height:1.2;font-weight:700;color:var(--mint);font-variant-numeric:tabular-nums}.return-main p{font-size:12px;color:#b7cccf;margin-top:9px}.return-caption{text-align:right;max-width:145px}.return-caption span{font-size:27px;letter-spacing:-.7px;color:#e9f7ef}.return-caption small{display:block;font-size:11px;color:#a1bdbf;margin-top:4px}.return-footer{border-top:1px solid #35505a;display:flex;justify-content:space-between;color:#a7c0c4;padding:15px 0;font-size:10px;gap:18px}.return-footer span:last-child{letter-spacing:3px;color:var(--mint)}.metrics{display:grid;grid-template-columns:repeat(3,minmax(0,1fr));gap:12px;margin:17px 0}.metric{padding:19px 17px}.metric>span{font-size:11px;color:var(--muted);display:block}.metric strong{font-family:Manrope,Arial,sans-serif;font-size:25px;letter-spacing:-.7px;display:block;margin:9px 0 5px;font-weight:800;line-height:1.3;overflow-wrap:anywhere}.metric small{font-size:10px;color:#788990;display:block}.chart-panel{margin:0 0 17px}.chart-key{display:flex;align-items:center;gap:7px;font-size:10px;color:var(--muted)}.chart-key i{display:block;width:15px;height:3px;background:#128777}.chart{padding:0 15px 3px;aspect-ratio:2.6;min-height:205px}.chart svg{width:100%;height:100%;display:block;overflow:visible}.chart text{font-family:'DM Sans',Arial,sans-serif;fill:#657a82;font-size:12px}.chart-bottom{display:flex;justify-content:space-between;gap:15px;margin:0 25px;padding:16px 0 19px;border-top:1px solid var(--line);font-size:11px;color:var(--muted)}.chart-bottom strong{display:block;font-size:15px;font-weight:700;margin-top:4px;color:var(--ink)}.breakdown .panel-head{padding-bottom:17px}.source-row{margin:0 25px 18px}.source-label{display:flex;justify-content:space-between;gap:20px;font-size:13px;margin-bottom:8px}.source-label small{font-size:10px;color:var(--muted);margin-left:7px}.source-label strong{font-weight:600;font-variant-numeric:tabular-nums}.track{height:5px;background:#edf2f1;border-radius:3px;overflow:hidden}.track div{height:100%;border-radius:3px;background:var(--teal);transition:width .2s ease}.capacity{margin:22px 25px 23px;padding-top:18px;border-top:1px dashed #d9e1df;display:flex;align-items:center;justify-content:space-between;gap:18px;font-size:14px}.capacity small{display:block;font-size:10px;font-weight:400;color:var(--muted);margin-top:4px}.capacity>strong{font-weight:600}.breakdown>.hint{margin:0 25px 20px}.section-block{margin-top:36px;scroll-margin-top:25px}.section-title{display:flex;justify-content:space-between;align-items:end;gap:20px;margin-bottom:20px}.section-title h2{font-size:23px;margin:6px 0}.sensitivity-controls{display:flex;gap:12px}.sensitivity-controls label{font-size:11px;color:var(--muted);display:block}.sensitivity-controls label>span{display:flex;align-items:center;margin-top:5px;background:white;border:1px solid var(--line);border-radius:5px;padding-right:10px;font-size:12px}.sensitivity-controls input{font-size:14px;width:65px;padding:7px 9px;border:0;background:transparent;color:var(--ink)}.scenario-grid{display:grid;grid-template-columns:repeat(3,minmax(0,1fr));gap:18px;margin-bottom:12px}.scenario-card{background:white;border:1px solid var(--line);border-radius:8px;padding:22px}.scenario-card.base{background:#ebf5f0;border-color:#96c6b2}.scenario-heading{display:flex;justify-content:space-between;align-items:center;font-size:14px;font-weight:700}.scenario-heading span:last-child{font-size:10px;color:var(--muted);font-weight:400}.scenario-number{font-size:31px;font-family:Manrope,Arial,sans-serif;letter-spacing:-1px;font-weight:800;margin:18px 0 0}.scenario-card>small{font-size:11px;color:var(--muted)}.scenario-assumptions{font-size:11px;color:var(--muted);padding-bottom:16px;margin:11px 0 15px;border-bottom:1px solid #dce6e1}.scenario-data{display:flex;justify-content:space-between;gap:10px;font-size:11px;margin-top:8px;color:var(--muted)}.scenario-data strong{color:var(--ink);font-weight:600}.table-scroll{overflow-x:auto}table{width:100%;border-collapse:collapse;white-space:nowrap;font-variant-numeric:tabular-nums}th,td{padding:15px 16px;text-align:right;font-size:12px;border-bottom:1px solid #e8eeee}th{background:#f7fafa;color:#627a7f;font-weight:500;font-size:11px}th:first-child,td:first-child{text-align:left;padding-left:25px}td:last-child{padding-right:25px;font-weight:700}tbody tr:last-child{background:#edf5f1;font-weight:600}.table-note{font-size:11px;color:var(--muted);padding:16px 25px}.methodology{display:grid;grid-template-columns:1fr 1.4fr;gap:65px;padding:10px 0 35px}.methodology h2{font-size:25px;margin:10px 0 15px}.methodology p{color:var(--muted);font-size:13px;line-height:1.8}.methodology a{font-size:12px;color:var(--teal);display:inline-block;margin-top:20px;text-underline-offset:4px}.method-details details{border-bottom:1px solid var(--line);padding:14px 0}.method-details summary{font-size:14px;cursor:pointer;font-weight:600}.method-details p{margin-top:12px;font-size:12px}footer{border-top:1px solid var(--line);padding:24px 0;display:flex;justify-content:space-between;gap:20px;color:#7e9197;font-size:10px}footer b{padding:0 9px;font-weight:400}.error{background:#fff0e9;color:#8e3426;padding:18px;border:1px solid #e9bead;border-radius:8px;margin-bottom:17px;font-size:14px}.toast{position:fixed;bottom:20px;left:50%;transform:translateX(-50%);background:var(--navy);color:#fff;padding:12px 20px;border-radius:7px;font-size:13px;opacity:0;pointer-events:none;transition:opacity .2s}.toast.show{opacity:1}.sr-only{position:absolute;width:1px;height:1px;padding:0;overflow:hidden;clip:rect(0,0,0,0)}[hidden]{display:none!important}.invalid-model{opacity:.3;pointer-events:none;filter:grayscale(1)}
@media(min-width:1600px){main{padding-top:45px}.engine-grid{grid-template-columns:360px minmax(0,1fr)}.return-value{font-size:72px}.chart{aspect-ratio:2.8}}@media(max-width:1250px){.sidebar{width:205px;padding:30px 17px}.brand span{font-size:12px}.brand small{font-size:6px}.brand img{width:36px;height:36px}.workspace{margin-left:205px}main{padding:28px 25px 0}.topbar{padding:0 25px}.engine-grid{grid-template-columns:300px minmax(0,1fr);gap:18px}.return-card{padding:22px 22px 0}.return-value{font-size:52px}.return-caption span{font-size:23px}.metric{padding:17px 12px}.metric strong{font-size:22px}.chart-key{display:none}.actions{flex-wrap:wrap;justify-content:end}.button{font-size:12px;padding:10px 12px}.methodology{gap:35px}.scenario-card{padding:18px}}
@media(max-width:1020px){.sidebar{width:78px;padding:25px 15px;align-items:center}.brand span,.workspace-label,.navlink,.side-bottom{display:none}.workspace{margin-left:78px}.engine-grid{grid-template-columns:280px minmax(0,1fr);gap:16px}.page-heading{align-items:start}h1{font-size:30px}.actions .ghost{display:none}.return-caption{max-width:90px}.return-value{font-size:46px}.return-main p{font-size:11px}.metrics{gap:8px}.metric strong{font-size:20px}.metric>span{min-height:33px}.panel-head{padding:20px}.return-footer{font-size:9px}.section-title{align-items:start}.scenario-number{font-size:27px}}
@media(max-width:800px){.sidebar{position:static;width:auto;padding:18px 20px;display:block}.brand span{display:block;font-size:14px}.brand small{font-size:7px}.brand img{width:36px;height:36px}.workspace{margin-left:0}.topbar{height:53px;padding:0 20px;font-size:12px}main{padding:24px 18px 0}.page-heading{display:block}.page-heading h1{font-size:30px}.actions{justify-content:start;margin-top:18px}.actions .ghost{display:block}.example-note{font-size:11px;align-items:start}.auto{display:none}.engine-grid{grid-template-columns:1fr}.inputs{order:2}.results{order:1}.return-value{font-size:60px}.return-caption{max-width:145px}.metric{padding:15px 11px}.metric strong{font-size:23px}.metric>span{font-size:11px;min-height:33px}.metric small{font-size:9px}.chart{aspect-ratio:2.3}.chart-panel .panel-head{padding-bottom:13px}.inputs .panel-head:after{content:'Edit assumptions ↓';font-size:11px;color:var(--teal)}.inputs .mini-badge{display:none}.section-title{display:block}.sensitivity-controls{margin-top:17px}.scenario-grid{gap:10px}.scenario-card{padding:15px 11px}.scenario-heading{font-size:13px}.scenario-heading span:last-child{display:none}.scenario-number{font-size:26px}.scenario-data{display:block;font-size:11px}.scenario-data strong{display:block;margin-top:3px}.methodology{grid-template-columns:1fr;gap:20px}.methodology h2{font-size:23px}footer{display:block}footer span{display:block;margin-bottom:7px}}
@media(max-width:430px){.metric strong{font-size:20px}.metrics{gap:7px}.metric{padding:13px 9px}.return-main{gap:9px}.return-caption span{font-size:22px}.return-caption small{font-size:10px}.return-value{font-size:52px}.return-card{padding:20px 20px 0}.scenario-number{font-size:23px}.scenario-card>small{font-size:10px}.scenario-assumptions{font-size:10px}.panel-head h2{font-size:18px}.chart-bottom{margin:0 20px}.chart-bottom span{font-size:10px}.chart-bottom strong{font-size:14px}}
@media(prefers-reduced-motion:reduce){html{scroll-behavior:auto}*{transition:none!important}}@media print{.sidebar,.topbar,.actions,.example-note .auto,.sensitivity-controls,.input-footer,.toast{display:none!important}.workspace{margin:0}main{padding:0;max-width:none}.page-heading{margin:0 0 18px}.engine-grid{display:flex;flex-direction:column}.results,.inputs{width:100%;order:initial}.inputs{order:2}.results{order:1}.return-card,.scenario-card.base{print-color-adjust:exact;-webkit-print-color-adjust:exact}.panel,.return-card,.metric,.scenario-card{break-inside:avoid}.section-block{margin-top:22px}.methodology{display:block}.method-details{margin-top:18px}.table-scroll{overflow:visible}th,td{font-size:9px;padding:10px 6px}.inputs details{display:block}.chart{height:220px}.inputs form{display:grid;grid-template-columns:1fr 1fr}.inputs details,.input-section{padding:15px}.inputs summary{min-height:36px}.field{margin-bottom:7px}.field input{height:32px}.field small{font-size:9px}.scenario-grid{display:grid;grid-template-columns:repeat(3,1fr)}footer{font-size:9px}}
.field label{font-size:14px}.navlink{font-size:14px}.button{font-size:14px}.mobile-quick{display:none}.source-label small{display:block;margin:2px 0 0}.metric>span{font-size:13px}.return-main p{font-size:14px}.return-footer{font-size:11px}.inputs summary{font-size:15px}.benefit-group .field label{font-size:13px}.hint{font-size:13px}.page-heading p,.section-title p{font-size:16px}.methodology p{font-size:14px}
@media(max-width:800px){.mobile-quick{display:flex;gap:12px;align-items:end;padding:14px;margin-bottom:14px;flex-wrap:wrap}.mobile-quick label{font-size:13px;flex:1;min-width:100px}.mobile-quick input{display:block;width:100%;max-width:180px;height:38px;border:1px solid var(--line);border-radius:4px;margin-top:6px;padding:8px;font-size:16px}.mobile-quick a{font-size:12px;color:var(--teal);padding:0 0 8px}.return-main p{font-size:12px}.metric>span{font-size:12px;min-height:36px}}
@media print{.mobile-quick{display:none}}
.home-link{display:inline-flex;align-items:center;gap:5px;min-height:44px;color:var(--teal);font-size:14px;font-weight:600;text-decoration:none}.home-link:hover{text-decoration:underline;text-underline-offset:4px}@media(max-width:550px){.topbar{height:auto;min-height:53px;flex-wrap:wrap;column-gap:16px;padding-top:5px;padding-bottom:5px}.home-link{font-size:14px}}