PEWZ Pewt Sec. Zdp

The Net Asset Values per share (at bid-market values) of Premier Energy and
Water Trust PLC and PEWT Securities PLC at close of business on 28January 2015
calculated in accordance with the Articles of Associationof the Company are as
follows:

Premier Energy and Water Trust PLC Ordinary Shares - ex income         194.76p

Premier Energy and Water Trust PLC Ordinary Shares- cum income         199.64p

PEWT Securities PLC                Zero Dividend Preference Shares
                                     - accrued capital entitlement     209.20p

The above Net Asset Value has been calculated based on the number of shares in
issue as at the above date, being 17,378,480 Premier Energy and Water Trust
PLC Ordinary Shares and 21,565,054 PEWT Securities PLC Zero Dividend
Preference Shares.

Total assets less current liabilities as at the above date were £79.8 million.
This amount excludes the liability for the repayment of PEWT Securities PLC
Zero Dividend Preference Shares on their final redemption date of 31 December
2015. The portfolio has been valued using bid prices.

Net asset attributable to holders of Premier Energy and Water Trust PLC
Ordinary Shares at the above date were £34.7 million.