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,
------------------------- ------------------------
1999 1998 1999 1998
------- ------- ------- -------
Net income (loss) $ 16 $(1,227) $ 557 $ (558)
Class A Unitholders
(ownership percentage) x 99% x 99% x 99% x 99%
------- ------- ------- -------
Net income (loss) allocable
to Class A Unitholders $ 16 $(1,215) $ 551 $ (552)
------- ------- ------- -------
------- ------- ------- -------
Class A Units outstanding 7,500 7,500 7,500 7,500
------- ------- ------- -------
------- ------- ------- -------
Net income (loss)
per Class A Unit $ - $ (0.16) $ 0.07 $ (0.07)
------- ------- ------- -------
------- ------- ------- -------