Item 6 (a), Exhibit 11



Western Pennsylvania Adventure Capital Fund, LLC

Schedule of Computation of Earnings Per Common Share/Unit

For the Periods



|                                             |  |                                         |           |   |                                            |   |          
|-------------------------------------------- |  | --------------------------------------- | --------- | - | ------------------------------------------ | - | ---------
|                                             |  | July 1, 2004 through September 30, 2004 |           |   | January 1, 2004 through September 30, 2004
|                                             |  | (unaudited)                             |           |   | (unaudited)                               
|Net Income (Loss)                            |  | $                                       | (17,074   | ) |                                            | $ | 508,124  
|                                             |  |                                         |           |   |                                            |   |          
|Weighted Average Number of Units Outstanding |  |                                         | 4,222,870 |   |                                            |   | 4,222,870
|                                             |  |                                         |           |   |                                            |   |          
|Earnings (Loss) per Unit                     |  | $                                       | (0.00     | ) |                                            | $ | 0.12     
|                                             |  |                                         |           |   |                                            |   |          



|                                                     |  |                                         |           |   |                                            |   |           |  
|---------------------------------------------------- |  | --------------------------------------- | --------- | - | ------------------------------------------ | - | --------- | -
|                                                     |  | July 1, 2003 through September 30, 2003 |           |   | January 1, 2003 through September 30, 2003 |  
|                                                     |  | (unaudited)                             |           |   | (unaudited)                                |  
|Net Income (Loss)                                    |  | $                                       | (44,490   | ) |                                            | $ | (412,292  | )
|                                                     |  |                                         |           |   |                                            |   |           |  
|Weighted Average Number of Common Shares Outstanding |  |                                         | 4,222,870 |   |                                            |   | 4,222,870 |  
|                                                     |  |                                         |           |   |                                            |   |           |  
|Earnings (Loss) per Common Share                     |  | $                                       | (0.01     | ) |                                            | $ | (0.10     | )
|                                                     |  |                                         |           |   |                                            |   |           |  



26