Test the plan by moving one assumption at a time and watching the instalment cover. Yield: use the bottom of the published strain range, not the top. Price: take 20% off your recorded local rate. Cycles: five per room per year instead of six.
Run the three separately, then together. If the plan survives only at everyone's best, it is not yet a plan.

