← Back to Cover
	MODEL INTEGRITY CHECKS
	Automated validation of key model assumptions, formulas, and cross-references
	ASSUMPTION CHECKS				MODEL & CALCULATION CHECKS
	Check Description	Result	Status		Check Description	Result	Status
	Probability weights sum to 100%	100.0%	PASS		Base Case Revenue Year 0 > 0	$850	PASS
	Cash + Stock = 100% (Worst)	100.0%	PASS		Base Case NPV calculated	($14)	PASS
	Cash + Stock = 100% (Base)	100.0%	PASS		Best Case NPV > Base NPV	Consistent	PASS
	Cash + Stock = 100% (Best)	100.0%	PASS		Base Case NPV > Worst NPV	Consistent	PASS
	Equity Value > 0 (all scenarios)	$1,650	PASS		IRR Base between -50% and 100%	-4.5%	PASS
	WACC > 0 (all scenarios)	8.0%	PASS		Prob-Weighted NPV computed	$521	PASS
	Tax Rate between 0-50%	25.0%	PASS		Decision Matrix score computed	3.34	PASS
	Decision Matrix weights = 100%	1	PASS		All Sensitivity Tables populated	-581.2846558	PASS
	All scores between 1-5	Valid	PASS
	Worst EV > Best EV (conservative)	Correct	PASS
	OVERALL MODEL STATUS
	Total Checks:	18	Passed:	18		Status:	ALL CHECKS PASSED
	Note: Error checks run automatically when the model recalculates. PASS = within expected bounds. FAIL = requires attention. WARNING = unusual but may be intentional. Review all warnings before finalizing.