{
 "assumptions": {
  "m0": 0.12,
  "opex": 0.06,
  "beta": 12.0,
  "p0": 0.05,
  "band": [
   0.05,
   0.1
  ],
  "capacity": 1.0,
  "w_head": 455,
  "yield_calibrated": 0.2555
 },
 "gamma": {
  "mean": 5.16,
  "last": 4.826,
  "p05": 4.463,
  "p95": 6.052
 },
 "now": {
  "auction": 20637,
  "retail": 99590
 },
 "horizons": {
  "30": {
   "auction": 20641,
   "retail": 99859,
   "gamma": 4.838,
   "p_opt": 5.5,
   "p_free": 5.5,
   "q": 99.8,
   "unit_margin": 2431,
   "per_head": 1103516,
   "auction_pct": 0.02,
   "retail_pct": 0.27,
   "curve": [
    [
     0.0,
     0
    ],
    [
     0.25,
     0
    ],
    [
     0.5,
     0
    ],
    [
     0.75,
     0
    ],
    [
     1.0,
     0
    ],
    [
     1.25,
     0
    ],
    [
     1.5,
     0
    ],
    [
     1.75,
     0
    ],
    [
     2.0,
     0
    ],
    [
     2.25,
     0
    ],
    [
     2.5,
     0
    ],
    [
     2.75,
     0
    ],
    [
     3.0,
     0
    ],
    [
     3.25,
     0
    ],
    [
     3.5,
     0
    ],
    [
     3.75,
     0
    ],
    [
     4.0,
     8
    ],
    [
     4.25,
     152
    ],
    [
     4.5,
     2981
    ],
    [
     4.75,
     56006
    ],
    [
     5.0,
     578013
    ],
    [
     5.25,
     1077494
    ],
    [
     5.5,
     1103516
    ],
    [
     5.75,
     1081230
    ],
    [
     6.0,
     1056469
    ],
    [
     6.25,
     1031587
    ],
    [
     6.5,
     1006699
    ],
    [
     6.75,
     981811
    ],
    [
     7.0,
     956924
    ],
    [
     7.25,
     932036
    ],
    [
     7.5,
     907148
    ],
    [
     7.75,
     882260
    ],
    [
     8.0,
     857372
    ],
    [
     8.25,
     832484
    ],
    [
     8.5,
     807596
    ],
    [
     8.75,
     782708
    ],
    [
     9.0,
     757821
    ],
    [
     9.25,
     732933
    ],
    [
     9.5,
     708045
    ],
    [
     9.75,
     683157
    ],
    [
     10.0,
     658269
    ],
    [
     10.25,
     633381
    ],
    [
     10.5,
     608493
    ],
    [
     10.75,
     583605
    ],
    [
     11.0,
     558717
    ],
    [
     11.25,
     533830
    ],
    [
     11.5,
     508942
    ],
    [
     11.75,
     484054
    ],
    [
     12.0,
     459166
    ],
    [
     12.25,
     434278
    ],
    [
     12.5,
     409390
    ],
    [
     12.75,
     384502
    ],
    [
     13.0,
     359614
    ],
    [
     13.25,
     334726
    ],
    [
     13.5,
     309839
    ],
    [
     13.75,
     284951
    ],
    [
     14.0,
     260063
    ],
    [
     14.25,
     235175
    ],
    [
     14.5,
     210287
    ],
    [
     14.75,
     185399
    ],
    [
     15.0,
     160511
    ]
   ]
  },
  "60": {
   "auction": 20657,
   "retail": 100679,
   "gamma": 4.874,
   "p_opt": 5.5,
   "p_free": 5.5,
   "q": 99.8,
   "unit_margin": 2623,
   "per_head": 1190486,
   "auction_pct": 0.1,
   "retail_pct": 1.09,
   "curve": [
    [
     0.0,
     0
    ],
    [
     0.25,
     0
    ],
    [
     0.5,
     0
    ],
    [
     0.75,
     0
    ],
    [
     1.0,
     0
    ],
    [
     1.25,
     0
    ],
    [
     1.5,
     0
    ],
    [
     1.75,
     0
    ],
    [
     2.0,
     0
    ],
    [
     2.25,
     0
    ],
    [
     2.5,
     0
    ],
    [
     2.75,
     0
    ],
    [
     3.0,
     0
    ],
    [
     3.25,
     0
    ],
    [
     3.5,
     0
    ],
    [
     3.75,
     0
    ],
    [
     4.0,
     8
    ],
    [
     4.25,
     163
    ],
    [
     4.5,
     3197
    ],
    [
     4.75,
     60144
    ],
    [
     5.0,
     621626
    ],
    [
     5.25,
     1160564
    ],
    [
     5.5,
     1190486
    ],
    [
     5.75,
     1168386
    ],
    [
     6.0,
     1143616
    ],
    [
     6.25,
     1118716
    ],
    [
     6.5,
     1093809
    ],
    [
     6.75,
     1068902
    ],
    [
     7.0,
     1043994
    ],
    [
     7.25,
     1019087
    ],
    [
     7.5,
     994180
    ],
    [
     7.75,
     969273
    ],
    [
     8.0,
     944366
    ],
    [
     8.25,
     919458
    ],
    [
     8.5,
     894551
    ],
    [
     8.75,
     869644
    ],
    [
     9.0,
     844737
    ],
    [
     9.25,
     819830
    ],
    [
     9.5,
     794923
    ],
    [
     9.75,
     770015
    ],
    [
     10.0,
     745108
    ],
    [
     10.25,
     720201
    ],
    [
     10.5,
     695294
    ],
    [
     10.75,
     670387
    ],
    [
     11.0,
     645479
    ],
    [
     11.25,
     620572
    ],
    [
     11.5,
     595665
    ],
    [
     11.75,
     570758
    ],
    [
     12.0,
     545851
    ],
    [
     12.25,
     520944
    ],
    [
     12.5,
     496036
    ],
    [
     12.75,
     471129
    ],
    [
     13.0,
     446222
    ],
    [
     13.25,
     421315
    ],
    [
     13.5,
     396408
    ],
    [
     13.75,
     371501
    ],
    [
     14.0,
     346593
    ],
    [
     14.25,
     321686
    ],
    [
     14.5,
     296779
    ],
    [
     14.75,
     271872
    ],
    [
     15.0,
     246965
    ]
   ]
  },
  "90": {
   "auction": 20649,
   "retail": 100075,
   "gamma": 4.846,
   "p_opt": 5.5,
   "p_free": 5.5,
   "q": 99.8,
   "unit_margin": 2478,
   "per_head": 1124504,
   "auction_pct": 0.06,
   "retail_pct": 0.49,
   "curve": [
    [
     0.0,
     0
    ],
    [
     0.25,
     0
    ],
    [
     0.5,
     0
    ],
    [
     0.75,
     0
    ],
    [
     1.0,
     0
    ],
    [
     1.25,
     0
    ],
    [
     1.5,
     0
    ],
    [
     1.75,
     0
    ],
    [
     2.0,
     0
    ],
    [
     2.25,
     0
    ],
    [
     2.5,
     0
    ],
    [
     2.75,
     0
    ],
    [
     3.0,
     0
    ],
    [
     3.25,
     0
    ],
    [
     3.5,
     0
    ],
    [
     3.75,
     0
    ],
    [
     4.0,
     8
    ],
    [
     4.25,
     154
    ],
    [
     4.5,
     3034
    ],
    [
     4.75,
     57005
    ],
    [
     5.0,
     588543
    ],
    [
     5.25,
     1097545
    ],
    [
     5.5,
     1124504
    ],
    [
     5.75,
     1102257
    ],
    [
     6.0,
     1077489
    ],
    [
     6.25,
     1052598
    ],
    [
     6.5,
     1027701
    ],
    [
     6.75,
     1002803
    ],
    [
     7.0,
     977906
    ],
    [
     7.25,
     953008
    ],
    [
     7.5,
     928111
    ],
    [
     7.75,
     903213
    ],
    [
     8.0,
     878316
    ],
    [
     8.25,
     853418
    ],
    [
     8.5,
     828521
    ],
    [
     8.75,
     803623
    ],
    [
     9.0,
     778726
    ],
    [
     9.25,
     753828
    ],
    [
     9.5,
     728931
    ],
    [
     9.75,
     704033
    ],
    [
     10.0,
     679135
    ],
    [
     10.25,
     654238
    ],
    [
     10.5,
     629340
    ],
    [
     10.75,
     604443
    ],
    [
     11.0,
     579545
    ],
    [
     11.25,
     554648
    ],
    [
     11.5,
     529750
    ],
    [
     11.75,
     504853
    ],
    [
     12.0,
     479955
    ],
    [
     12.25,
     455058
    ],
    [
     12.5,
     430160
    ],
    [
     12.75,
     405263
    ],
    [
     13.0,
     380365
    ],
    [
     13.25,
     355468
    ],
    [
     13.5,
     330570
    ],
    [
     13.75,
     305672
    ],
    [
     14.0,
     280775
    ],
    [
     14.25,
     255877
    ],
    [
     14.5,
     230980
    ],
    [
     14.75,
     206082
    ],
    [
     15.0,
     181185
    ]
   ]
  }
 },
 "sensitivity": {
  "기준마진 m0": [
   {
    "v": 0.06,
    "p": 5.5,
    "per_head": 559770,
    "call": "스톱"
   },
   {
    "v": 0.09,
    "p": 5.5,
    "per_head": 842137,
    "call": "스톱"
   },
   {
    "v": 0.12,
    "p": 5.5,
    "per_head": 1124504,
    "call": "스톱"
   },
   {
    "v": 0.16,
    "p": 5.5,
    "per_head": 1500993,
    "call": "스톱"
   },
   {
    "v": 0.2,
    "p": 5.5,
    "per_head": 1877482,
    "call": "스톱"
   }
  ],
  "탄력 β": [
   {
    "v": 6.0,
    "p": 5.75,
    "per_head": 1090282,
    "call": "스톱"
   },
   {
    "v": 9.0,
    "p": 5.5,
    "per_head": 1114906,
    "call": "스톱"
   },
   {
    "v": 12.0,
    "p": 5.5,
    "per_head": 1124504,
    "call": "스톱"
   },
   {
    "v": 18.0,
    "p": 5.25,
    "per_head": 1139530,
    "call": "스톱"
   },
   {
    "v": 25.0,
    "p": 5.25,
    "per_head": 1149969,
    "call": "스톱"
   }
  ],
  "경쟁선 p0": [
   {
    "v": 0.03,
    "p": 5.0,
    "per_head": 977052,
    "call": "스톱"
   },
   {
    "v": 0.04,
    "p": 5.0,
    "per_head": 1077062,
    "call": "스톱"
   },
   {
    "v": 0.05,
    "p": 5.5,
    "per_head": 1124504,
    "call": "스톱"
   },
   {
    "v": 0.06,
    "p": 6.5,
    "per_head": 1124929,
    "call": "스톱"
   },
   {
    "v": 0.07,
    "p": 7.5,
    "per_head": 1125355,
    "call": "스톱"
   }
  ],
  "운영비": [
   {
    "v": 0.03,
    "p": 5.5,
    "per_head": 1124644,
    "call": "스톱"
   },
   {
    "v": 0.045,
    "p": 5.5,
    "per_head": 1124574,
    "call": "스톱"
   },
   {
    "v": 0.06,
    "p": 5.5,
    "per_head": 1124504,
    "call": "스톱"
   },
   {
    "v": 0.08,
    "p": 5.5,
    "per_head": 1124410,
    "call": "스톱"
   },
   {
    "v": 0.1,
    "p": 5.5,
    "per_head": 1124316,
    "call": "스톱"
   }
  ]
 },
 "gostop": {
  "now": {
   "p_opt": 5.5,
   "per_head": 1074351
  },
  "30": {
   "delta": 29165,
   "rel": 2.7,
   "call": "스톱 (기다림)"
  },
  "60": {
   "delta": 116135,
   "rel": 10.8,
   "call": "스톱 (기다림)"
  },
  "90": {
   "delta": 50153,
   "rel": 4.7,
   "call": "스톱 (기다림)"
  }
 }
}