Net Asset Value(s)

STRATEGIC EQUITY CAPITAL PLC

As at 31 December 2009 the unaudited net asset value per Ordinary share,
including current period revenue, was 65.75 pence.

Note: Investments in unquoted investment funds are generally held at the
valuations provided by the managers of those funds. The latest valuations for
Strategic Recovery Fund II and Vintage 1 Limited are as at the 30 November 2009
and 31 October 2009 respectively.

4 January 2010