{
  "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": 5,
    "loadedPay": 5000000,
    "infra": 3000000,
    "field": 5000000,
    "review": 3000000,
    "setup": 24000000,
    "focus": "자람이 우선, 공통 제품·운영 기반",
    "unit": "포트폴리오",
    "priceLabel": "사업별 가정 연결",
    "fixed": 36000000,
    "baseBudget": 456000000,
    "reserve": 45600000,
    "funding": 501600000,
    "rows": [
      {
        "month": 1,
        "units": null,
        "revenue": 0,
        "variable": 0,
        "cost": 60000000,
        "opening": 501600000,
        "closing": 441600000
      },
      {
        "month": 2,
        "units": null,
        "revenue": 0,
        "variable": 0,
        "cost": 36000000,
        "opening": 441600000,
        "closing": 405600000
      },
      {
        "month": 3,
        "units": null,
        "revenue": 0,
        "variable": 0,
        "cost": 36000000,
        "opening": 405600000,
        "closing": 369600000
      },
      {
        "month": 4,
        "units": null,
        "revenue": 725000,
        "variable": 220000,
        "cost": 36220000,
        "opening": 369600000,
        "closing": 334105000
      },
      {
        "month": 5,
        "units": null,
        "revenue": 1300000,
        "variable": 410000,
        "cost": 36410000,
        "opening": 334105000,
        "closing": 298995000
      },
      {
        "month": 6,
        "units": null,
        "revenue": 2025000,
        "variable": 630000,
        "cost": 36630000,
        "opening": 298995000,
        "closing": 264390000
      },
      {
        "month": 7,
        "units": null,
        "revenue": 2825000,
        "variable": 920000,
        "cost": 36920000,
        "opening": 264390000,
        "closing": 230295000
      },
      {
        "month": 8,
        "units": null,
        "revenue": 4000000,
        "variable": 1340000,
        "cost": 37340000,
        "opening": 230295000,
        "closing": 196955000
      },
      {
        "month": 9,
        "units": null,
        "revenue": 5175000,
        "variable": 1760000,
        "cost": 37760000,
        "opening": 196955000,
        "closing": 164370000
      },
      {
        "month": 10,
        "units": null,
        "revenue": 6450000,
        "variable": 2210000,
        "cost": 38210000,
        "opening": 164370000,
        "closing": 132610000
      },
      {
        "month": 11,
        "units": null,
        "revenue": 7725000,
        "variable": 2660000,
        "cost": 38660000,
        "opening": 132610000,
        "closing": 101675000
      },
      {
        "month": 12,
        "units": null,
        "revenue": 8750000,
        "variable": 3050000,
        "cost": 39050000,
        "opening": 101675000,
        "closing": 71375000
      }
    ],
    "revenue": 38975000,
    "totalVariable": 13200000,
    "cost": 469200000,
    "netBurn": 430225000,
    "closing": 71375000,
    "runway": 13.266666666666667,
    "stressRunway": 11.53623188405797,
    "stressGap": 19200000,
    "breakEven": null,
    "quarters": [
      {
        "quarter": 1,
        "revenue": 0,
        "cost": 132000000,
        "closing": 369600000,
        "units": null
      },
      {
        "quarter": 2,
        "revenue": 4050000,
        "cost": 109260000,
        "closing": 264390000,
        "units": null
      },
      {
        "quarter": 3,
        "revenue": 12000000,
        "cost": 112020000,
        "closing": 164370000,
        "units": null
      },
      {
        "quarter": 4,
        "revenue": 22925000,
        "cost": 115920000,
        "closing": 71375000,
        "units": null
      }
    ]
  },
  "cohortModels": {
    "jarame": {
      "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
        }
      ]
    },
    "gcc": {
      "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
        }
      ]
    },
    "veggie": {
      "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
        }
      ]
    },
    "dreamailab": {
      "people": 5,
      "loadedPay": 5000000,
      "infra": 3000000,
      "field": 5000000,
      "review": 3000000,
      "setup": 24000000,
      "focus": "자람이 우선, 공통 제품·운영 기반",
      "unit": "포트폴리오",
      "priceLabel": "사업별 가정 연결",
      "fixed": 36000000,
      "baseBudget": 456000000,
      "reserve": 45600000,
      "funding": 501600000,
      "rows": [
        {
          "month": 1,
          "units": null,
          "revenue": 0,
          "variable": 0,
          "cost": 60000000,
          "opening": 501600000,
          "closing": 441600000
        },
        {
          "month": 2,
          "units": null,
          "revenue": 0,
          "variable": 0,
          "cost": 36000000,
          "opening": 441600000,
          "closing": 405600000
        },
        {
          "month": 3,
          "units": null,
          "revenue": 0,
          "variable": 0,
          "cost": 36000000,
          "opening": 405600000,
          "closing": 369600000
        },
        {
          "month": 4,
          "units": null,
          "revenue": 725000,
          "variable": 220000,
          "cost": 36220000,
          "opening": 369600000,
          "closing": 334105000
        },
        {
          "month": 5,
          "units": null,
          "revenue": 1300000,
          "variable": 410000,
          "cost": 36410000,
          "opening": 334105000,
          "closing": 298995000
        },
        {
          "month": 6,
          "units": null,
          "revenue": 2025000,
          "variable": 630000,
          "cost": 36630000,
          "opening": 298995000,
          "closing": 264390000
        },
        {
          "month": 7,
          "units": null,
          "revenue": 2825000,
          "variable": 920000,
          "cost": 36920000,
          "opening": 264390000,
          "closing": 230295000
        },
        {
          "month": 8,
          "units": null,
          "revenue": 4000000,
          "variable": 1340000,
          "cost": 37340000,
          "opening": 230295000,
          "closing": 196955000
        },
        {
          "month": 9,
          "units": null,
          "revenue": 5175000,
          "variable": 1760000,
          "cost": 37760000,
          "opening": 196955000,
          "closing": 164370000
        },
        {
          "month": 10,
          "units": null,
          "revenue": 6450000,
          "variable": 2210000,
          "cost": 38210000,
          "opening": 164370000,
          "closing": 132610000
        },
        {
          "month": 11,
          "units": null,
          "revenue": 7725000,
          "variable": 2660000,
          "cost": 38660000,
          "opening": 132610000,
          "closing": 101675000
        },
        {
          "month": 12,
          "units": null,
          "revenue": 8750000,
          "variable": 3050000,
          "cost": 39050000,
          "opening": 101675000,
          "closing": 71375000
        }
      ],
      "revenue": 38975000,
      "totalVariable": 13200000,
      "cost": 469200000,
      "netBurn": 430225000,
      "closing": 71375000,
      "runway": 13.266666666666667,
      "stressRunway": 11.53623188405797,
      "stressGap": 19200000,
      "breakEven": null,
      "quarters": [
        {
          "quarter": 1,
          "revenue": 0,
          "cost": 132000000,
          "closing": 369600000,
          "units": null
        },
        {
          "quarter": 2,
          "revenue": 4050000,
          "cost": 109260000,
          "closing": 264390000,
          "units": null
        },
        {
          "quarter": 3,
          "revenue": 12000000,
          "cost": 112020000,
          "closing": 164370000,
          "units": null
        },
        {
          "quarter": 4,
          "revenue": 22925000,
          "cost": 115920000,
          "closing": 71375000,
          "units": null
        }
      ]
    }
  },
  "method": "incremental 12-month cohort, no historical actuals; same-month cash collection; no VAT, corporate tax or financing costs"
}