:root{--navy:#203053;--navy-80:#203053cc;--gold:#9d8030;--gold-l:#deca92;--gold-ll:#f7f2e4;--bg:#f4f1e8;--white:#fff;--muted:#716e61;--border:#e0dbd0;--red:#b94040;--sa-hdr:#3d4d63;--sa-cell:#f0eee8;--sm-cell:#fffbe8;--shadow:0 2px 8px #20305312}*,:before,:after{box-sizing:border-box;margin:0;padding:0}body{background:var(--bg);color:var(--navy);min-height:100vh;font-family:DM Sans,sans-serif;font-size:14px}.header{background:var(--white);border-bottom:1px solid var(--border);z-index:200;justify-content:space-between;align-items:center;height:60px;padding:0 28px;display:flex;position:sticky;top:0;box-shadow:0 1px 3px #0000000f}.logo{cursor:pointer;align-items:center;gap:10px;text-decoration:none;display:flex}.logo-words{line-height:1.15}.logo-name{letter-spacing:.14em;color:var(--navy);text-transform:uppercase;font-size:13px;font-weight:700}.logo-sub{color:var(--muted);font-size:10px;font-weight:400}.phase-nav{align-items:center;gap:8px;display:flex}.ph-btn{border:2px solid var(--gold-l);background:var(--white);width:34px;height:34px;color:var(--navy);cursor:pointer;border-radius:50%;justify-content:center;align-items:center;font-family:DM Sans,sans-serif;font-size:13px;font-weight:700;transition:all .18s;display:flex}.ph-btn.active{background:var(--gold);border-color:var(--gold);color:var(--white)}.ph-btn:hover:not(.active){border-color:var(--gold)}.hdr-right{align-items:center;gap:10px;display:flex}.hdr-select{border:1px solid var(--border);color:var(--navy);background:var(--white);cursor:pointer;letter-spacing:.05em;border-radius:6px;padding:5px 10px;font-family:DM Sans,sans-serif;font-size:11px;font-weight:600}.phase-wrap{display:none}.phase-wrap.active{display:block}.main{max-width:1500px;margin:0 auto;padding:24px 28px 40px}.ph-title-row{justify-content:space-between;align-items:flex-start;margin-bottom:22px;display:flex}.ph-label{letter-spacing:.12em;text-transform:uppercase;color:var(--gold);margin-bottom:4px;font-size:11px;font-weight:700}.ph-title{color:var(--navy);font-family:DM Serif Display,serif;font-size:30px;font-weight:400}.info-btn{border:1px solid var(--border);color:var(--navy);background:var(--white);cursor:pointer;border-radius:20px;align-items:center;gap:6px;padding:7px 14px;font-family:DM Sans,sans-serif;font-size:12px;font-weight:500;transition:border-color .15s;display:flex}.info-btn:hover{border-color:var(--gold)}.card{background:var(--white);box-shadow:var(--shadow);border-radius:12px;padding:18px 18px 20px}.card-title{letter-spacing:.16em;text-transform:uppercase;color:var(--muted);border-bottom:1px solid var(--border);margin-bottom:16px;padding-bottom:8px;font-size:9.5px;font-weight:700}.field{margin-bottom:12px}.field:last-child{margin-bottom:0}.f-label{letter-spacing:.1em;text-transform:uppercase;color:var(--muted);align-items:center;gap:6px;margin-bottom:5px;font-size:9.5px;font-weight:600;display:flex}.f-wrap{align-items:center;display:flex;position:relative}.f-pre,.f-suf{color:var(--navy);pointer-events:none;z-index:1;font-size:17px;font-weight:700;position:absolute}.f-pre{left:11px}.f-suf{color:var(--muted);font-size:15px;right:11px}.f-input{border:1.5px solid var(--border);width:100%;color:var(--navy);background:var(--gold-ll);border-radius:8px;outline:none;padding:9px 36px 9px 12px;font-family:DM Sans,sans-serif;font-size:18px;font-weight:700;transition:border-color .15s}.f-input.pre{padding-left:28px}.f-input.suf{padding-right:40px}.f-input:focus{border-color:var(--gold)}.f-input.ro{color:var(--muted);cursor:default;background:#eceae3}.f-input.spin{padding-right:40px}.f-input.spin.suf{padding-right:68px}.f-wrap.spin-suf .f-suf{right:40px}.f-spin{z-index:2;flex-direction:column;gap:1px;display:flex;position:absolute;top:50%;right:8px;transform:translateY(-50%)}.f-spin button{cursor:pointer;width:22px;height:14px;color:var(--muted);background:0 0;border:none;border-radius:3px;justify-content:center;align-items:center;margin:0;padding:0;font-size:8px;line-height:1;transition:background .12s,color .12s;display:flex}.f-spin button:hover{color:var(--navy);background:#0000000f}.f-spin button:active{background:#0000001f}.f-wrap.tone-red .f-input{color:var(--red);background:#fdecec;border-color:#f3c6c6}.f-wrap.tone-red .f-input:focus{border-color:var(--red)}.f-wrap.tone-red .f-pre,.f-wrap.tone-red .f-suf{color:var(--red)}.f-wrap.tone-red .f-spin button{color:#b04545}.f-wrap.tone-red .f-spin button:hover{color:var(--red);background:#b045451a}.f-wrap.tone-green .f-input{color:#2d7a3a;background:#ecf6ee;border-color:#c7e3cd}.f-wrap.tone-green .f-input:focus{border-color:#2d7a3a}.f-wrap.tone-green .f-pre,.f-wrap.tone-green .f-suf{color:#2d7a3a}.f-wrap.tone-green .f-spin button{color:#4a9657}.f-wrap.tone-green .f-spin button:hover{color:#2d7a3a;background:#2d7a3a1a}.f-hint{color:var(--muted);margin-top:3px;font-size:10px}.divider-line{border-top:1px solid var(--border);margin:14px 0 12px}.tgl-row{cursor:pointer;align-items:center;gap:10px;margin-bottom:10px;display:flex}.tgl{flex-shrink:0;width:34px;height:18px;position:relative}.tgl input{opacity:0;width:0;height:0}.tgl-track{cursor:pointer;background:#ccc;border-radius:18px;transition:background .2s;position:absolute;inset:0}.tgl-track:before{content:"";background:#fff;border-radius:50%;width:12px;height:12px;transition:transform .2s;position:absolute;bottom:3px;left:3px}.tgl input:checked~.tgl-track{background:var(--gold)}.tgl input:checked~.tgl-track:before{transform:translate(16px)}.tgl-label{color:var(--navy);font-size:11px;font-weight:500}.cost-mode-toggle{border:1.5px solid var(--border);border-radius:6px;width:fit-content;display:flex;overflow:hidden}.cost-mode-toggle button{background:var(--white);color:var(--muted);cursor:pointer;border:none;min-width:28px;padding:3px 10px;font-family:DM Sans,sans-serif;font-size:11px;font-weight:700;transition:all .15s}.cost-mode-toggle button.active{background:var(--navy);color:var(--white)}.input-grid{grid-template-columns:1fr 1fr .85fr;gap:16px;margin-bottom:18px;display:grid}@media (width<=1100px){.input-grid{grid-template-columns:1fr 1fr}}.g-top{grid-template-columns:auto 1fr;align-items:center;gap:10px 14px;margin-bottom:16px;display:grid}.g-group{display:contents}.g-group>label{justify-self:start}.g-group>:not(label){justify-self:end}.g-group label{letter-spacing:.08em;text-transform:uppercase;color:var(--muted);white-space:nowrap;font-size:10px;font-weight:700}.g-mini{border:1.5px solid var(--border);width:68px;color:var(--navy);background:var(--gold-ll);text-align:center;border-radius:6px;outline:none;padding:6px 8px;font-family:DM Sans,sans-serif;font-size:15px;font-weight:700}.g-mini:focus{border-color:var(--gold)}.g-mini.sm-input{background:var(--sm-cell)}.g-hint{color:var(--muted);grid-column:1/-1;justify-self:end;font-size:10px}.p-wrap{display:inline-block;position:relative}.p-wrap>.g-mini{width:88px}.p-wrap>.g-cell{width:100%}.p-wrap>.svc-input{width:110px}.g-mini.has-spin,.g-mini.has-suf{padding-right:22px}.g-mini.has-spin.has-suf{padding-right:42px}.svc-input.has-spin,.svc-input.has-suf{padding-right:24px}.svc-input.has-spin.has-suf{padding-right:44px}.p-suf{color:var(--muted);pointer-events:none;z-index:1;font-size:12px;font-weight:600;position:absolute;top:50%;right:7px;transform:translateY(-50%)}.p-wrap--both .p-suf{right:26px}.p-spin{z-index:2;flex-direction:column;gap:0;display:flex;position:absolute;top:50%;right:3px;transform:translateY(-50%)}.p-spin button{cursor:pointer;width:16px;height:11px;color:var(--muted);background:0 0;border:none;border-radius:2px;justify-content:center;align-items:center;margin:0;padding:0;font-size:7px;line-height:1;transition:background .12s,color .12s;display:flex}.p-spin button:hover{color:var(--navy);background:#0000000f}.p-spin button:active{background:#0000001f}.gtbl{border-collapse:collapse;width:100%;font-size:12.5px}.gtbl thead th{letter-spacing:.06em;text-align:center;padding:7px 10px;font-size:10px;font-weight:700}.gtbl thead th:first-child{text-align:left}.gtbl thead tr th.yr-hdr{background:var(--navy);color:var(--white);font-size:11px}.gtbl thead tr th.sa-hdr{background:var(--sa-hdr);color:var(--white)}.gtbl thead tr th.sm-hdr{background:var(--gold);color:var(--white)}.gtbl td{border-bottom:1px solid var(--border);text-align:center;padding:5px 8px}.gtbl td:first-child{text-align:left;color:var(--navy);padding-left:10px;font-weight:700}.gtbl tr:last-child td{border-bottom:none}.g-cell{border:1px solid var(--border);width:80px;color:var(--navy);background:var(--sa-cell);text-align:center;border-radius:4px;outline:none;padding:4px 6px;font-family:DM Sans,sans-serif;font-size:12.5px;font-weight:600}.g-cell.sm{background:var(--sm-cell)}.g-cell:focus{border-color:var(--gold)}.pnl-wrap{background:var(--white);box-shadow:var(--shadow);border-radius:12px;margin-bottom:18px;padding:18px;overflow-x:auto}.pnl-title{letter-spacing:.16em;text-transform:uppercase;color:var(--muted);align-items:center;gap:10px;margin-bottom:14px;font-size:9.5px;font-weight:700;display:flex}.pnl-legend{gap:12px;margin-left:auto;display:flex}.leg-item{color:var(--muted);align-items:center;gap:5px;font-size:10px;font-weight:600;display:flex}.leg-dot{border-radius:2px;width:10px;height:10px}.pnl-tbl{border-collapse:collapse;white-space:nowrap;width:100%;font-size:12.5px}.pnl-tbl th{letter-spacing:.05em;text-align:right;padding:7px 10px;font-size:10px;font-weight:700}.pnl-tbl th.col-yr{background:var(--navy);color:var(--white);text-align:left;min-width:60px}.pnl-tbl th.g-sa{background:var(--sa-hdr);color:var(--white);text-align:center}.pnl-tbl th.g-sm{background:var(--gold);color:var(--white);text-align:center}.pnl-tbl th.sub-sa{color:var(--muted);text-align:right;background:#e8e6e0;font-size:10px}.pnl-tbl th.sub-sm{color:var(--gold);text-align:right;background:#f5edd0;font-size:10px}.pnl-tbl td{border-bottom:1px solid var(--border);text-align:right;color:var(--navy);padding:6px 10px}.pnl-tbl td.yr-td{text-align:left;color:var(--navy);background:#f2f0ea;font-weight:700}.pnl-tbl td.sa-td{background:var(--sa-cell)}.pnl-tbl td.sm-td{background:var(--sm-cell)}.pnl-tbl td.bold{font-weight:700}.pnl-tbl td.net-td{color:var(--gold);background:var(--sm-cell);font-weight:700}.pnl-tbl td.diff-td{color:#2d7a3a;font-size:12px;font-weight:700}.pnl-tbl tr:last-child td{border-bottom:none}.kpi-grid{grid-template-columns:repeat(3,1fr);gap:14px;display:grid}.kpi-card{background:var(--white);box-shadow:var(--shadow);border-radius:12px;padding:18px 20px}.kpi-card.accent{background:var(--gold-ll);border:1px solid var(--gold-l)}.kpi-lbl{letter-spacing:.12em;text-transform:uppercase;color:var(--muted);margin-bottom:8px;font-size:9.5px;font-weight:700}.kpi-val{color:var(--navy);font-family:DM Serif Display,serif;font-size:28px}.kpi-sub{color:var(--muted);margin-top:4px;font-size:10px}.p2-grid{grid-template-columns:1fr 1fr;gap:16px;margin-bottom:16px;display:grid}.p2-full{margin-bottom:16px}.p2-sep{letter-spacing:.12em;text-transform:uppercase;color:var(--muted);align-items:center;gap:10px;margin:20px 0 16px;font-size:10px;font-weight:700;display:flex}.p2-sep:before,.p2-sep:after{content:"";border-top:1px solid var(--border);flex:1}.qt-badge{background:var(--gold-ll);border:1px solid var(--gold-l);color:var(--gold);letter-spacing:.06em;text-transform:uppercase;border-radius:20px;align-items:center;gap:6px;margin-bottom:12px;padding:4px 12px;font-size:11px;font-weight:700;display:inline-flex}.qt-desc{color:var(--muted);font-size:12px;line-height:1.55}.qt-desc strong{color:var(--navy)}.link-badge{color:var(--sa-hdr);background:#eaf0f8;border:1px solid #c5d4e8;border-radius:6px;align-items:center;gap:6px;margin-bottom:10px;padding:7px 12px;font-size:11px;font-weight:600;display:flex}.wf-tbl{border-collapse:collapse;width:100%;font-size:12.5px}.wf-tbl td{border-bottom:1px solid var(--border);padding:6px 10px}.wf-tbl tr:last-child td{border-bottom:none}.wf-tbl td.wf-label{color:var(--muted);width:30%;font-size:11px}.wf-tbl td.wf-formula{color:#6b7280;width:38%;font-family:Courier New,monospace;font-size:10.5px}.wf-tbl td.wf-val{color:var(--navy);text-align:right;width:16%;font-weight:700}.wf-tbl td.wf-pct{color:var(--muted);text-align:right;width:16%;font-size:11px}.wf-tbl tr.wf-total td{background:var(--gold-ll);font-weight:700}.wf-tbl tr.wf-total td.wf-label{color:var(--navy);font-size:12px}.wf-tbl tr.wf-total td.wf-val{color:var(--gold);font-size:14px}.wf-tbl tr.wf-section td{background:#f5f3ed}.wf-tbl tr.wf-section td.wf-label{color:var(--navy);font-size:11.5px;font-weight:700}.wf-tbl tr.wf-sub td.wf-label{padding-left:22px;font-size:11px}.wf-tbl tr.wf-sub td.wf-val{font-weight:400}.wf-tbl tr.wf-deduct td.wf-val{color:var(--red)}.wf-tbl tr.wf-result td{background:var(--navy)}.wf-tbl tr.wf-result td.wf-label{color:var(--gold-l);font-size:12.5px;font-weight:700}.wf-tbl tr.wf-result td.wf-formula{color:#ffffff80}.wf-tbl tr.wf-result td.wf-val{color:var(--gold-l);font-size:16px}.wf-tbl tr.wf-result td.wf-pct{color:#ffffff80}.inp-row{flex-wrap:wrap;align-items:flex-end;gap:10px;margin-bottom:12px;display:flex}.inp-grp{flex:1;min-width:120px}.inp-grp label{letter-spacing:.09em;text-transform:uppercase;color:var(--muted);margin-bottom:4px;font-size:9.5px;font-weight:700;display:block}.inp-sm{border:1.5px solid var(--border);width:100%;color:var(--navy);background:var(--gold-ll);border-radius:6px;outline:none;padding:7px 10px;font-family:DM Sans,sans-serif;font-size:14px;font-weight:700}.inp-sm:focus{border-color:var(--gold)}.inp-sm.auto{color:var(--muted);cursor:default;background:#eceae3}.tax-row{border:1px dashed var(--border);cursor:pointer;background:#f5f3ed;border-radius:8px;align-items:center;gap:10px;margin:12px 0 0;padding:10px 12px;display:flex}.tax-label{color:var(--navy);font-size:11.5px;font-weight:600}.tax-sub{color:var(--muted);margin-left:auto;font-size:10px}.deals-tbl{border-collapse:collapse;width:100%;font-size:12px}.deals-tbl th{letter-spacing:.07em;text-align:left;background:var(--navy);color:var(--white);padding:7px 10px;font-size:10px;font-weight:700}.deals-tbl th:not(:first-child){text-align:center}.deals-tbl td{border-bottom:1px solid var(--border);color:var(--navy);vertical-align:middle;padding:6px 10px}.deals-tbl td:not(:first-child){text-align:center}.deals-tbl tr:last-child td{border-bottom:none}.deals-tbl tr.deals-highlight td{background:var(--gold-ll);font-weight:700}.deals-tag{background:var(--gold-l);color:var(--navy);letter-spacing:.05em;border-radius:3px;padding:1px 6px;font-size:9px;font-weight:700;display:inline-block}.deals-tag.ib{color:var(--sa-hdr);background:#c5d4e8}.placeholder{background:var(--white);height:300px;box-shadow:var(--shadow);color:var(--muted);border-radius:12px;justify-content:center;align-items:center;font-size:15px;display:flex}.modal-overlay{z-index:1000;background:#2030538c;justify-content:center;align-items:center;padding:20px;display:flex;position:fixed;inset:0}.modal-box{background:var(--bg);border-radius:14px;width:100%;max-width:640px;max-height:90vh;overflow-y:auto;box-shadow:0 24px 64px #20305347}.modal-hdr{border-bottom:2px solid var(--gold);background:var(--bg);z-index:1;justify-content:space-between;align-items:center;padding:20px 24px 16px;display:flex;position:sticky;top:0}.modal-hdr-label{letter-spacing:.08em;color:var(--gold);text-transform:uppercase;margin-bottom:2px;font-size:11px;font-weight:700}.modal-hdr-title{color:var(--navy);font-size:18px;font-weight:700}.modal-close-btn{cursor:pointer;color:var(--muted);background:0 0;border:none;padding:4px;font-size:18px;line-height:1}.modal-close-btn:hover{color:var(--navy)}.modal-body{padding:20px 24px}.modal-ftr{border-top:1px solid var(--border);background:var(--bg);justify-content:flex-end;gap:10px;padding:14px 24px 20px;display:flex;position:sticky;bottom:0}.svc-section{background:var(--white);border:1px solid var(--border);border-radius:8px;margin-bottom:14px;padding:14px 16px}.svc-section-hdr{justify-content:space-between;align-items:center;margin-bottom:10px;display:flex}.svc-section-title{letter-spacing:.1em;text-transform:uppercase;color:var(--muted);font-size:10px;font-weight:700}.svc-section-base{color:var(--muted);font-size:11px}.svc-section-base strong{color:var(--navy)}.svc-row{justify-content:space-between;align-items:center;margin-bottom:8px;display:flex}.svc-row:last-of-type{margin-bottom:0}.svc-row-label{color:var(--navy);font-size:12.5px}.svc-input-wrap{width:110px;position:relative}.svc-input{border:1.5px solid var(--border);text-align:right;width:100%;color:var(--navy);background:var(--gold-ll);border-radius:6px;outline:none;padding:6px 28px 6px 10px;font-family:DM Sans,sans-serif;font-size:14px;font-weight:700}.svc-input:focus{border-color:var(--gold)}.svc-input-suf{color:var(--muted);pointer-events:none;font-size:12px;font-weight:600;position:absolute;top:50%;right:9px;transform:translateY(-50%)}.svc-adjusted{border-top:1px solid var(--border);justify-content:space-between;align-items:center;margin-top:10px;padding-top:10px;display:flex}.svc-adjusted-label{color:var(--muted);font-size:11px}.svc-adjusted-val{color:var(--navy);font-size:13px;font-weight:700}.svc-delta-pos{color:#2d7a3a;margin-left:8px;font-size:11px;font-weight:600}.svc-delta-neg{color:var(--red);margin-left:8px;font-size:11px;font-weight:600}.svc-no-services{color:var(--muted);font-size:12px;font-style:italic}.svc-ebitda-summary{background:var(--gold-ll);border:2px solid var(--gold-l);border-radius:8px;justify-content:space-between;align-items:center;margin-top:4px;padding:16px;display:flex}.svc-ebitda-lbl{letter-spacing:.1em;text-transform:uppercase;color:var(--gold);margin-bottom:2px;font-size:10px;font-weight:700}.svc-ebitda-sub{color:var(--muted);font-size:11px}.svc-ebitda-val{color:var(--navy);text-align:right;font-size:22px;font-weight:700}.svc-ebitda-margin{color:var(--muted);text-align:right;margin-top:2px;font-size:12px}.btn-primary{cursor:pointer;background:var(--navy);color:var(--white);border:none;border-radius:8px;padding:9px 20px;font-family:DM Sans,sans-serif;font-size:13px;font-weight:700;transition:background .15s}.btn-primary:hover{background:var(--gold)}.btn-secondary{cursor:pointer;background:var(--white);color:var(--navy);border:1.5px solid var(--border);border-radius:8px;padding:9px 20px;font-family:DM Sans,sans-serif;font-size:13px;font-weight:600;transition:border-color .15s}.btn-secondary:hover{border-color:var(--gold)}.svc-trigger-btn{cursor:pointer;letter-spacing:.04em;background:var(--gold-ll);width:100%;color:var(--gold);border:1.5px solid var(--gold-l);text-align:center;border-radius:8px;margin-top:14px;padding:10px 16px;font-family:DM Sans,sans-serif;font-size:12px;font-weight:700;transition:all .15s}.svc-trigger-btn:hover{background:var(--gold);color:var(--white);border-color:var(--gold)}.sm-clinic-row{border-bottom:1px solid var(--border);justify-content:space-between;align-items:center;padding:7px 0;display:flex}.sm-clinic-row:last-child{border-bottom:none}.sm-clinic-lbl{letter-spacing:.1em;text-transform:uppercase;color:var(--muted);font-size:9.5px;font-weight:600}.sm-clinic-val{color:var(--navy);font-size:16px;font-weight:700}.sm-clinic-val.ebitda{color:var(--gold)}.sm-clinic-delta{margin-left:6px;font-size:10px;font-weight:600}.sm-clinic-delta.pos{color:#2d7a3a}.sm-clinic-delta.neg,.sm-clinic-val.neg{color:var(--red)}.sm-clinic-sign{color:#2d7a3a;margin-right:4px;font-size:16px;font-weight:700}.sm-clinic-row--edit .sm-clinic-val{color:#2d7a3a;align-items:center;gap:0;display:inline-flex}.sm-clinic-row--edit .f-wrap{width:150px;display:inline-flex}.sm-clinic-row--edit .f-input{color:#2d7a3a;background:#ecf6ee;border-color:#c7e3cd;padding:5px 30px 5px 22px;font-size:15px;font-weight:700}.sm-clinic-row--edit .f-input:focus{border-color:#2d7a3a}.sm-clinic-row--edit .f-pre{color:#2d7a3a;font-size:14px;left:8px}.sm-clinic-row--edit .f-spin button{color:#4a9657}.sm-clinic-row--edit .f-spin button:hover{color:#2d7a3a;background:#2d7a3a1a}