Project White (Trieu An Hoa Lam)

Version 1 : Base case, 14 years model - Restricted model

Strictly Private & Confidential

IMPORTANT NOTE

This Financial Model ("Model") has been prepared by PricewaterhouseCoopers Vietnam Ltd. ("PwC") to support Trieu An - Hoa Lam
Hospital Company Limited ("TAHL") on forecasting the financial results of the new hospital project for a 14-year period.

PwC accepts no duty of care to any person (except to TAHL under the relevant terms of its engagement letter with TAHL for the
development of the Model), its use, nor in respect of any output from it. Accordingly, regardless of the form of action, whether in
contract, tort or otherwise, and to the extent permitted by applicable law, PwC accepts no liability of any kind and disclaims all
responsibility for the consequences of any person acting or refraining to act in reliance on the Model and/or its output or for any
decisions made or not made which are based upon such Model and/or its output.