{
  "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": 100000,
    "variable": 30000,
    "units": [
      0,
      0,
      0,
      2,
      4,
      6,
      8,
      10,
      12,
      15,
      18,
      20
    ],
    "unit": "유료 파트너",
    "priceLabel": "파트너당 월 구독료",
    "focus": "웰니스 센터 운영 구독",
    "segment": "파트너",
    "pipeline": 100,
    "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": 2,
        "revenue": 200000,
        "variable": 60000,
        "cost": 14560000,
        "opening": 149100000,
        "closing": 134740000
      },
      {
        "month": 5,
        "units": 4,
        "revenue": 400000,
        "variable": 120000,
        "cost": 14620000,
        "opening": 134740000,
        "closing": 120520000
      },
      {
        "month": 6,
        "units": 6,
        "revenue": 600000,
        "variable": 180000,
        "cost": 14680000,
        "opening": 120520000,
        "closing": 106440000
      },
      {
        "month": 7,
        "units": 8,
        "revenue": 800000,
        "variable": 240000,
        "cost": 14740000,
        "opening": 106440000,
        "closing": 92500000
      },
      {
        "month": 8,
        "units": 10,
        "revenue": 1000000,
        "variable": 300000,
        "cost": 14800000,
        "opening": 92500000,
        "closing": 78700000
      },
      {
        "month": 9,
        "units": 12,
        "revenue": 1200000,
        "variable": 360000,
        "cost": 14860000,
        "opening": 78700000,
        "closing": 65040000
      },
      {
        "month": 10,
        "units": 15,
        "revenue": 1500000,
        "variable": 450000,
        "cost": 14950000,
        "opening": 65040000,
        "closing": 51590000
      },
      {
        "month": 11,
        "units": 18,
        "revenue": 1800000,
        "variable": 540000,
        "cost": 15040000,
        "opening": 51590000,
        "closing": 38350000
      },
      {
        "month": 12,
        "units": 20,
        "revenue": 2000000,
        "variable": 600000,
        "cost": 15100000,
        "opening": 38350000,
        "closing": 25250000
      }
    ],
    "revenue": 9500000,
    "totalVariable": 2850000,
    "cost": 188850000,
    "netBurn": 179350000,
    "closing": 25250000,
    "runway": 13.282758620689656,
    "stressRunway": 11.550224887556222,
    "stressGap": 7499999.99999997,
    "breakEven": 208,
    "quarters": [
      {
        "quarter": 1,
        "revenue": 0,
        "cost": 55500000,
        "closing": 149100000,
        "units": 0
      },
      {
        "quarter": 2,
        "revenue": 1200000,
        "cost": 43860000,
        "closing": 106440000,
        "units": 6
      },
      {
        "quarter": 3,
        "revenue": 3000000,
        "cost": 44400000,
        "closing": 65040000,
        "units": 12
      },
      {
        "quarter": 4,
        "revenue": 5300000,
        "cost": 45090000,
        "closing": 25250000,
        "units": 20
      }
    ]
  },
  "method": "incremental 12-month cohort, no historical actuals; same-month cash collection; no VAT, corporate tax or financing costs"
}