MASOGIA Capital Vision|Capital Entry Model 16

Capital Entry Model 16 · MASOGIA · CB-MASO

MASOGIA — eight titanium power signet rings
八款鈦印章戒 互動資本帳

Grade 5 titanium ring body × ARTIGEM lab-grown gem core × laser crafting; one exchangeable, reversible core across eight editions priced S$399–599. Move any assumption and every figure is recomputed by cv-engine M16.

鈦戒體 × ARTIGEM 實驗室培育寶石 × 雷射工藝;八款共用一個可換、可翻面的戒芯,售價 S$399–599。任何假設一改,所有數字由 cv-engine M16 即時重算。

Headline|資本總覽

Base case 基準情境 · MODELLED

Envelope 資金包絡
S$110,849
Payback 回收期
38.5 mo
Annualised ROI 年化 ROI
33%
36-month MOIC
0.77×
Monthly contribution 月貢獻
S$3,041
Base + reserve 基礎+預備金
S$96,390
+ S$14,459

Assumptions|假設(可拉動)

All MODELLED. 全部為模型假設,拉動後即時重算。

Gates and modules|四道關卡與模組帳

Capital is released gate by gate; nothing goes on sale before the R5 prototype acceptance. 按關卡放款;樣機驗收前不開賣。

Unit economics|八款單位經濟

Unit cost is built bottom-up from the bill of materials (titanium body, frame, ARTIGEM, laser, reverse, presentation, QC, freight). 物料由下而上加總。

Price thesis|售價推定

36-month cash curve|36 個月累計現金

First buyer|第一買家首購

Sensitivity|敏感度

One change at a time from the current scenario. 從目前情境一次只改一項。

What the model flags|模型提醒

    DIALOG|你的立場

    Pick how you would take part and say why. compubility AI answers with the numbers of the scenario you are looking at. 選一種參與方式並寫下理由,AI 依你眼前這組數字回答。

    MODELLED · model output, not a guaranteed return and not an offer of securities. 模型輸出,不是保證收益、不是證券要約。MASOGIA rings are design editions: not yet for sale, no deposits. 設計版,尚未開賣、不收訂金。