Net Asset Value(s)

STRATEGIC EQUITY CAPITAL PLC

As at the 5th April 2013 the unaudited net asset value per Ordinary Share,
including current period revenue, was 122.45 pence.

Note: Investments in unquoted investment funds are generally held at the
valuations provided by the managers of those funds. The latest valuation for
Strategic Recovery Fund II and Vintage 1 Limited as at the 28th February 2013
and 15th January 2013 respectively are both included.

In order to take into account the impact of a distribution by Strategic
Recovery Fund II, paid on 27th March 2013, the valuation of that fund has been
adjusted downwards by the amount of the distribution.

This adjustment will continue to be applied until the next valuation of the
Strategic Recovery Fund II becomes available.

Dated: 8th April 2013 .