Under the Base Case, Pepper Lounge generates substantial revenue and EBITDA, comfortably covering the 8% Preferred Return ($16,000 annually for a $200k investment) and the 12% Loan Interest ($24,000 annually for a $200k loan), while providing strong equity dividends. Even in the Downside Case, all preferred returns and loan obligations are met, with reduced but still positive equity dividends. In a Stress Case scenario, the business maintains break-even operations, ensuring loan obligations are honored, and the preferred return accrues, preserving investor equity for future growth.