{
  "asOf": "2026-10-15",
  "disclaimer": "공개 협의용 투자제안서. 자금·가격·전환 목표는 경영진 확정 전 계획 가정이며 실적·투자조건·수익 보장이 아닙니다.",
  "unit": "KRW",
  "model": {
    "people": 2,
    "loadedPay": 5000000,
    "infra": 1000000,
    "field": 2000000,
    "review": 1500000,
    "setup": 12000000,
    "price": 45000,
    "variable": 20000,
    "units": [
      0,
      0,
      0,
      5,
      10,
      15,
      25,
      40,
      55,
      70,
      85,
      100
    ],
    "unit": "월 완료 거래",
    "priceLabel": "거래당 플랫폼 수수료",
    "focus": "검증 파트너 서비스 거래",
    "segment": "완료 거래",
    "pipeline": 20,
    "gmv": 1000000,
    "takeRate": 0.045,
    "fixed": 14500000,
    "baseBudget": 186000000,
    "reserve": 18600000,
    "funding": 204600000,
    "rows": [
      {
        "month": 1,
        "units": 0,
        "revenue": 0,
        "variable": 0,
        "cost": 26500000,
        "opening": 204600000,
        "closing": 178100000
      },
      {
        "month": 2,
        "units": 0,
        "revenue": 0,
        "variable": 0,
        "cost": 14500000,
        "opening": 178100000,
        "closing": 163600000
      },
      {
        "month": 3,
        "units": 0,
        "revenue": 0,
        "variable": 0,
        "cost": 14500000,
        "opening": 163600000,
        "closing": 149100000
      },
      {
        "month": 4,
        "units": 5,
        "revenue": 225000,
        "variable": 100000,
        "cost": 14600000,
        "opening": 149100000,
        "closing": 134725000
      },
      {
        "month": 5,
        "units": 10,
        "revenue": 450000,
        "variable": 200000,
        "cost": 14700000,
        "opening": 134725000,
        "closing": 120475000
      },
      {
        "month": 6,
        "units": 15,
        "revenue": 675000,
        "variable": 300000,
        "cost": 14800000,
        "opening": 120475000,
        "closing": 106350000
      },
      {
        "month": 7,
        "units": 25,
        "revenue": 1125000,
        "variable": 500000,
        "cost": 15000000,
        "opening": 106350000,
        "closing": 92475000
      },
      {
        "month": 8,
        "units": 40,
        "revenue": 1800000,
        "variable": 800000,
        "cost": 15300000,
        "opening": 92475000,
        "closing": 78975000
      },
      {
        "month": 9,
        "units": 55,
        "revenue": 2475000,
        "variable": 1100000,
        "cost": 15600000,
        "opening": 78975000,
        "closing": 65850000
      },
      {
        "month": 10,
        "units": 70,
        "revenue": 3150000,
        "variable": 1400000,
        "cost": 15900000,
        "opening": 65850000,
        "closing": 53100000
      },
      {
        "month": 11,
        "units": 85,
        "revenue": 3825000,
        "variable": 1700000,
        "cost": 16200000,
        "opening": 53100000,
        "closing": 40725000
      },
      {
        "month": 12,
        "units": 100,
        "revenue": 4500000,
        "variable": 2000000,
        "cost": 16500000,
        "opening": 40725000,
        "closing": 28725000
      }
    ],
    "revenue": 18225000,
    "totalVariable": 8100000,
    "cost": 194100000,
    "netBurn": 175875000,
    "closing": 28725000,
    "runway": 13.282758620689656,
    "stressRunway": 11.550224887556222,
    "stressGap": 7499999.99999997,
    "breakEven": 580,
    "quarters": [
      {
        "quarter": 1,
        "revenue": 0,
        "cost": 55500000,
        "closing": 149100000,
        "units": 0
      },
      {
        "quarter": 2,
        "revenue": 1350000,
        "cost": 44100000,
        "closing": 106350000,
        "units": 15
      },
      {
        "quarter": 3,
        "revenue": 5400000,
        "cost": 45900000,
        "closing": 65850000,
        "units": 55
      },
      {
        "quarter": 4,
        "revenue": 11475000,
        "cost": 48600000,
        "closing": 28725000,
        "units": 100
      }
    ]
  },
  "method": "incremental 12-month cohort, no historical actuals; same-month cash collection; no VAT, corporate tax or financing costs"
}