I have completed industry and company model units can you check if thats correct and help with the remaining models

Enter formulas in the yellow cells to create a model. Industry Unit Model 2016 2017 2018 2019 CAGR Estimated Total Market Size in Units 650 748 860 989 15% Growth Rate 15% 15% 15% Estimated Percent Direct 339 10% 18% 58% 20% Direct Market Size in Units 217 299 413 569 Retail Market Size in Units 433 449 447 419 Company Competitor Company Unit Models 2016 2017 2018 2019 CAGR 2016 2017 2018 2019 CAGR Estimated Direct Market Share 50% 45%% 40% 35% 11% 50% 55% 50% 65% 9% Estimated Retail Market Share 70% 75% 80% 35% 7% 30% 25% 20% 15% -21% Direct Units Sold 108 135 165 199 23% 108 164 248 370 51% Retail Units Sold 303 336 358 6% 130 L12 89 53 -22% Total Units Sold 412 471 523 556 11% 238 277 337 433 22% 0% 0% Revenues Model 2016 2017 2018 2019 CAGR 2016 2017 2018 2019 CAGR Price to Direct 200 200 200 200 190 180 170 160 6% Price to Retailers 125 125 125 125 0% 125 125 125 125 0% Direct Revenues 0% 0% Retail Revenues 0% 0% Total Revenues 0% 0% Gross Profit Model 2016 2017 2018 2019 CAGR 2016 2017 2018 2019 CAGR Unit Cost 100 100 100 100 0% 0% Direct Cost of Revenues 0% 0% Retail Cost of Revenues 0% Direct Gross Profit 0% 0% Retail Gross Profit 0% 0% Total Gross Profit 0% 0% EBIT (Operating Profit) Model 2016 2017 2018 2019 CAGR 2016 2017 2018 2019 CAGR Direct SG&A Percent 10% 10% 10% 10% 10% 10% 10% 10% Retail SG&A Percent 5% 5% 5% 5% 5% 5% 5% 5% Direct SG&A 0% 0% Retail SG&A 0% 0% Direct EBIT 0% 0% Retail EBIT 0% 0% Total EBIT 0% 0%