← Back to Cover
	ERROR CHECK
	Model Integrity Validation and Formula Checks
	MODEL STATUS
	Check Description	Expected	Status	Detail
	Revenue = Commission + Txn Fees (all months)	0 variance	PASS	Variance: $0
	COGS Total = Sum of Components (all months)	0 variance	PASS	Variance: $0
	IS: Gross Profit = Revenue - COGS (all months)	0 variance	PASS	Variance: $0
	Headcount Total = Eng + S&M + G&A + Exec	0 variance	PASS	Validates department rollup
	CF: Ending Cash = Beginning + Net Cash Flow	0 variance	PASS	Variance: $0
	Cap Table Totals ~100% (Post-Series B)	~100%	PASS	Total: 100.0%
	Gross Margin is Positive (Month 60)	>0%	PASS	Month 60 Gross Margin: 74.7%
	Cash Never Goes Negative (all 60 months)	All > 0	PASS	Min Cash: $297,865
	Revenue Trend: Month 60 > Month 1	Growing	PASS	M1: $8,625 / M60: $101,378
	Balance Sheet: Assets = L + E (Month 60)	0 variance	PASS	Variance: $0
	OVERALL MODEL STATUS
	Total Checks Passed	10
	Total Checks	10
	Pass Rate	100%
	Model Health	HEALTHY
	NOTES
	- All checks validate formula integrity. PASS = correct, FAIL = investigate, WARNING = review.
	- Balance sheet may show small rounding variances which are acceptable.