Net Asset Value(s)

The Edinburgh Investment Trust Plc      
As at close of business on 18-December-2012     
NAV per Ordinary share (unaudited) with Debt at Par     
EXCLUDING undistributed current year revenue                498.25p 
INCLUDING current year revenue                              506.55p 
NAV per Ordinary share (unaudited) with Debt at Fair Value      
EXCLUDING undistributed current year revenue                472.38p 
INCLUDING current year revenue                              480.68p 
The NAV includes a provision for any performance fee applicable.        
---