5,110,000.00 5,200,000.00 5,250,000.00 Avg price per unit 13.20 12.87 13.21 13.21 13.26 Total 66,000,000.00 66,300,000.00 67,500,000.00 68,700,000.00 69,600,000.00 Capital Required 30,000,000 30,000,000 Rate of Interest 8 8 Interest 2,400,000 2,400,000 SBU 2: Hearing Devices in US dollars 2016 2017 2018 2019 2020 Units 20,000 20,000 22,000 23,000 23,000 Avg price per unit 1375.00 1491.75 1431.82 1493.48 1513.04 Total 27,500,000.00 29,835,000.00 31,500,000.00 34,350,000.00 34,800,000.00 Capital Required 40,000,000 12,000,000 Rate of Interest 8 8 Interest 3,200,000 960,000 SBU 3: Bio HFS in US dollars 2016 2017 2018 2019 2020 Units 300,000 280,000 290,000 300,000 320,000 Avg price per unit 55.00 51.30 46.55 38.17 36.25 Total 16,500,000.00