<p>Just use your most accurate estimate. If things have not changed substantially from last year, then last years would be the easiest way to go. If there are substantial differences you are aware of then tweak the numbers to reflect that. </p>
<p>There is really no right or wrong way to estimate the numbers, except that the more accurate the estimate is the more realistic any tentative offers based on those estimates will be.</p>