PACIFIC ASSETS TRUST PLC

NET ASSET VALUE

The estimated un-audited net asset value, calculated in accordance with the
guidelines of the Association of Investment Companies, for Pacific Assets Trust
plc at the close of business on 21 January 2014 was 159.61p (ex income) 162.07p
(cum income).

For and on behalf of the Board

Frostrow Capital LLP

Secretary

22 January 2014