Item 6 (a), Exhibit 11



Western Pennsylvania Adventure Capital Fund, LLC

Schedule of Computation of Earnings Per Common Share/Unit

For the Periods



|                                             |  |                                     |           |   |                                       |   |           |  
|-------------------------------------------- |  | ----------------------------------- | --------- | - | ------------------------------------- | - | --------- | -
|                                             |  | April 1, 2005 through June 30, 2005 |           |   | January 1, 2005 through June 30, 2005 |  
|                                             |  | (unaudited)                         |           |   | (unaudited)                           |  
|Net Income (Loss)                            |  | $                                   | (306,844  | ) |                                       | $ | (333,820  | )
|                                             |  |                                     |           |   |                                       |   |           |  
|Weighted Average Number of Units Outstanding |  |                                     | 4,222,870 |   |                                       |   | 4,222,870 |  
|                                             |  |                                     |           |   |                                       |   |           |  
|Earnings (Loss) per Unit                     |  | $                                   | (0.07     | ) |                                       | $ | (0.08     | )
|                                             |  |                                     |           |   |                                       |   |           |  



|                                             |  |                                     |           |                                       |   |          
|-------------------------------------------- |  | ----------------------------------- | --------- | ------------------------------------- | - | ---------
|                                             |  | April 1, 2004 through June 30, 2004 |           | January 1, 2004 through June 30, 2004
|                                             |  | (unaudited)                         |           | (unaudited)                          
|Net Income (Loss)                            |  | $                                   | 553,725   |                                       | $ | 525,198  
|                                             |  |                                     |           |                                       |   |          
|Weighted Average Number of Units Outstanding |  |                                     | 4,222,870 |                                       |   | 4,222,870
|                                             |  |                                     |           |                                       |   |          
|Earnings (Loss) per Unit                     |  | $                                   | 0.13      |                                       | $ | 0.12     
|                                             |  |                                     |           |                                       |   |          



24