So $200 million for the entire build out including debt costs? Your debt calculation assumes a Muni-bond rate of 4% which seems high to me. AAA muni bonds are m

So $200 million for the entire build out including debt costs? Your debt calculation assumes a Muni-bond rate of 4% which seems high to me. AAA muni bonds are more like 2.8%.