can someone help me project

Footwear Operations in Latin America Historical Operating Performance Year 12 Year 13 Year 14 Company Industry Company Industry Company Industry D Average D Average D Average Company D's Projected Operating Performance Year 15 Year 16 Year 17 B4.50 353 89.92 446 90.00 483 0.00 0.00 0 0.00 o 58.00 2.290 29.87 78.15 296 54.80 1,767 34.77 59.61 2,457 28.63 81.49 336 57.36 1.903 35.37 60.00 2,343 27.94 83.90 420 10.10 1,772 34.50 0.00 0 0 0.00 0 0.00 0 0.00 0.00 0.00 Branded Internet Price per per Pairs Sold Online Wholesale Price person Pairs Sold to Retailers 200) Cost Per Pair Sold pen Private Label Prices Pairs Soldo Cost Per Pair Sold sparer Warehouse Expenses Branded Private Label Marketing Expenses Branded Ming Expenses paroid 36.15 491 23.45 36.15 491 24.00 36.95 393 21.95 36.99 669 30.50 39.00 391 21.52 40.00 650 29.15 0.00 0 0.00 0 0.00 0.00 0 0.00 0.00 5.25 1.15 6.90 1.08 5.34 1.15 6.93 1.04 5.36 1.00 6:28 1.06 0.00 0.00 0.00 0.00 0.00 0.00 SO 9.72 21.04 10.61 514.45 9.90 11.08 0.00 0.00 0.00 Carnorat al vol Histo Footwear Operations in Latin America Historical Operating Performance Year 12 Year 13 Year 14 Company Industry Company Industry Company Industry D Average D Average D Average Company D's Projected Operating Performance Year 15 Year 16 Year 17 B4.50 353 89.92 446 90.00 483 0.00 0.00 0 0.00 o 58.00 2.290 29.87 78.15 296 54.80 1,767 34.77 59.61 2,457 28.63 81.49 336 57.36 1.903 35.37 60.00 2,343 27.94 83.90 420 10.10 1,772 34.50 0.00 0 0 0.00 0 0.00 0 0.00 0.00 0.00 Branded Internet Price per per Pairs Sold Online Wholesale Price person Pairs Sold to Retailers 200) Cost Per Pair Sold pen Private Label Prices Pairs Soldo Cost Per Pair Sold sparer Warehouse Expenses Branded Private Label Marketing Expenses Branded Ming Expenses paroid 36.15 491 23.45 36.15 491 24.00 36.95 393 21.95 36.99 669 30.50 39.00 391 21.52 40.00 650 29.15 0.00 0 0.00 0 0.00 0.00 0 0.00 0.00 5.25 1.15 6.90 1.08 5.34 1.15 6.93 1.04 5.36 1.00 6:28 1.06 0.00 0.00 0.00 0.00 0.00 0.00 SO 9.72 21.04 10.61 514.45 9.90 11.08 0.00 0.00 0.00 Carnorat al vol Histo