Exhibit 11.1
ML MACADAMIA ORCHARDS, L.P.
COMPUTATION OF NET INCOME PER CLASS A UNIT (UNAUDITED)
(in thousands, except per unit data)
THREE MONTHS SIX MONTHS
ENDED JUNE 30, ENDED JUNE 30,
-------------------------------- ---------------------------------
2000 1999 2000 1999
-------------- -------------- --------------- --------------
Net income $ 62 $ 16 $ 127 $ 557
Class A Unitholders
(ownership percentage) x 99% x 99% x 99% x 99%
-------------- -------------- --------------- --------------
Net income allocable
to Class A Unitholders $ 61 $ 16 $ 126 $ 551
============== ============== =============== ==============
Class A Units outstanding 7,500 7,500 7,500 7,500
============== ============== =============== ==============
Net income per Class A Unit $ 0.01 $ - $ 0.02 $ 0.07
============== ============== =============== ==============