# scenario-comparison

Updated: 2026-10-30

scenario,year1_collections_usd,year2_collections_usd,year3_collections_usd,year1_op_cash_usd,year2_op_cash_usd,year3_op_cash_usd,year3_ending_cash_usd,lowest_month_cash_usd,source
downside,1026704.743528589,4471796.359399456,14038479.250325266,-478642.01522162475,-581862.2567852412,-524666.7996395616,-585171.0716464276,-1513382.388467905,Ownbox v6 scenario stress tests; projections not performance
base,1644304.4703757812,7394884.458692813,23635779.955733776,-112758.51906063402,1186021.3460642188,5456439.706983245,7529702.53398683,351561.785,Ownbox v6 scenario stress tests; projections not performance
upside,2005660.6266787457,9356494.649953505,29887561.27661199,1879.024272730574,2138549.942494138,8650062.995993637,11790491.962760506,348296.05275,Ownbox v6 scenario stress tests; projections not performance