{
  "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": 1000000,
    "setup": 12000000,
    "price": 150000,
    "variable": 30000,
    "units": [
      0,
      0,
      0,
      2,
      3,
      5,
      6,
      8,
      10,
      12,
      14,
      15
    ],
    "unit": "유료 기관",
    "priceLabel": "기관당 월 구독료",
    "focus": "발달지원 기관 구독",
    "segment": "기관",
    "pipeline": 100,
    "fixed": 14000000,
    "baseBudget": 180000000,
    "reserve": 18000000,
    "funding": 198000000,
    "rows": [
      {
        "month": 1,
        "units": 0,
        "revenue": 0,
        "variable": 0,
        "cost": 26000000,
        "opening": 198000000,
        "closing": 172000000
      },
      {
        "month": 2,
        "units": 0,
        "revenue": 0,
        "variable": 0,
        "cost": 14000000,
        "opening": 172000000,
        "closing": 158000000
      },
      {
        "month": 3,
        "units": 0,
        "revenue": 0,
        "variable": 0,
        "cost": 14000000,
        "opening": 158000000,
        "closing": 144000000
      },
      {
        "month": 4,
        "units": 2,
        "revenue": 300000,
        "variable": 60000,
        "cost": 14060000,
        "opening": 144000000,
        "closing": 130240000
      },
      {
        "month": 5,
        "units": 3,
        "revenue": 450000,
        "variable": 90000,
        "cost": 14090000,
        "opening": 130240000,
        "closing": 116600000
      },
      {
        "month": 6,
        "units": 5,
        "revenue": 750000,
        "variable": 150000,
        "cost": 14150000,
        "opening": 116600000,
        "closing": 103200000
      },
      {
        "month": 7,
        "units": 6,
        "revenue": 900000,
        "variable": 180000,
        "cost": 14180000,
        "opening": 103200000,
        "closing": 89920000
      },
      {
        "month": 8,
        "units": 8,
        "revenue": 1200000,
        "variable": 240000,
        "cost": 14240000,
        "opening": 89920000,
        "closing": 76880000
      },
      {
        "month": 9,
        "units": 10,
        "revenue": 1500000,
        "variable": 300000,
        "cost": 14300000,
        "opening": 76880000,
        "closing": 64080000
      },
      {
        "month": 10,
        "units": 12,
        "revenue": 1800000,
        "variable": 360000,
        "cost": 14360000,
        "opening": 64080000,
        "closing": 51520000
      },
      {
        "month": 11,
        "units": 14,
        "revenue": 2100000,
        "variable": 420000,
        "cost": 14420000,
        "opening": 51520000,
        "closing": 39200000
      },
      {
        "month": 12,
        "units": 15,
        "revenue": 2250000,
        "variable": 450000,
        "cost": 14450000,
        "opening": 39200000,
        "closing": 27000000
      }
    ],
    "revenue": 11250000,
    "totalVariable": 2250000,
    "cost": 182250000,
    "netBurn": 171000000,
    "closing": 27000000,
    "runway": 13.285714285714286,
    "stressRunway": 11.552795031055902,
    "stressGap": 7199999.99999997,
    "breakEven": 117,
    "quarters": [
      {
        "quarter": 1,
        "revenue": 0,
        "cost": 54000000,
        "closing": 144000000,
        "units": 0
      },
      {
        "quarter": 2,
        "revenue": 1500000,
        "cost": 42300000,
        "closing": 103200000,
        "units": 5
      },
      {
        "quarter": 3,
        "revenue": 3600000,
        "cost": 42720000,
        "closing": 64080000,
        "units": 10
      },
      {
        "quarter": 4,
        "revenue": 6150000,
        "cost": 43230000,
        "closing": 27000000,
        "units": 15
      }
    ]
  },
  "method": "incremental 12-month cohort, no historical actuals; same-month cash collection; no VAT, corporate tax or financing costs"
}