Pro formas an investor can argue with
Model the next location from the performance of the ones you already run.Every assumption is labeled as an assumption, and every actual traces to your real operation. The published model is live: an investor can move the assumptions and see the numbers recalculate. The traced baselines don't move, and nothing they change can drift from what you published.

