For example, in the High End segment analysis on the left, Total Demand is $2554$ and next years growth rate is $16\mathrm{.}2\%$

Next years demand is calculated as follows:

Total demand $2554$

$+$

Growth $($Total Demand x $16\mathrm{.}2\%)414$

Total Segment Demand next year $($rounded to nearest whole number$)$