Traffic +$47.94, conversion +$39.25 and AST −$21.83 sum to +$65.36 — the sales gap, to the cent. Residual interaction $0.00. sequential (waterfall) attribution, fixed driver order traffic -> conversion -> AST; AST split AUS -> UPT
Driver contributions
Driver
Contribution to the gap
TRAFFIC
+$47.94
CONVERSION
+$39.25
AST
−$21.83
Sum = the sales gap
+$65.36
Residual interaction
$0.00
AST splits into
Contribution to the gap
AUS
−$6.96
UPT
−$14.87
Sum = the AST contribution
−$21.83
Sequential attribution telescopes exactly, so the residual is zero by construction — it is computed and shown rather than assumed (BR-20). Both columns above are shown to the cent so that they sum to their own totals as printed.
What if — the calculator
Checking the calculator against the catalog…
—
·
This calculator holds no formula. It is handed the catalog's own driver values and evaluates the catalog's own identity; it verifies that it reproduces the catalog's figure before it will let you touch a slider (BR-20).
Colour tokens: gold = an input the business asserted · blue = a figure presented as given · green = calculated here. Dotted underline = hover for the formula.