{
  "months": 24,
  "acquisitionBudget": 18000,
  "cac": 240,
  "price": 85,
  "variableCost": 24,
  "churn": 3.5,
  "expansion": 0.5,
  "fixedCosts": 22000,
  "receivableDays": 7,
  "inventoryDays": 12,
  "payableDays": 25,
  "startingCash": 160000,
  "monthlyDiscount": 1
}