Royal Hawaiian Orchards (NNUTU) 10-Q 2009 Q2 Quarterly report

Exhibit 11.1

ML MACADAMIA ORCHARDS, L.P.

Computation of Net Income (Loss) per Class A Unit (unaudited)

(in thousands, except per unit data)

	Three months						Six months
	ended June 30,						ended June 30,
	2009			2008			2009			2008
Net income (loss)	$	(291	)	$	(398	)	$	141		$	(662	)
Class A Unit Holders (ownership percentage)	x	100	%	x	100	%	x	100	%	x	100	%
Net income (loss) allocable to Class A Unit Holders	$	(291	)	$	(398	)	$	141		$	(662	)
Class A Units outstanding	7,500			7,500			7,500			7,500
Net income (loss) per Class A Unit	$	(0.04	)	$	(0.05	)	$	0.02		$	(0.09	)