If important numbers in your presentation are exactly the same (sales are $6.1m, cash flow is $6.1m and we will have 6.1m users in year 3), it is almost worth tweaking the assumptions in your Excel model a bit so that they are just slightly different. Usually, there is no material difference in the accuracy of your forecast, but it will be a lot easier to understand.