The net asset value of Edinburgh Leveraged Income Trust plc as at the close of
business on 22 January 2004 are as follows:

There are no assets attributable to the ordinary shares.  The company is
continuing with the support of Bank of Scotland.
(For Edinburgh Fund Managers plc, Company Secretary)

Undiluted nav (p): -