EXHIBIT 11
----------
DSL.NET, INC.
Statement Re: Computation of Basic and Diluted Net Loss Per Share
(Unaudited)
<TABLE><CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------- -------------
2000 1999 2000 1999
---- ---- ---- ----
<S> <C> <C> <C> <C>
Loss applicable to common stock $(30,231,355) $ (5,621,484) $(75,856,272) $(24,116,731)
============ ============ ============ ============
Basic and diluted:
Weighted average shares of common stock
outstanding 65,893,459 14,164,574 63,843,372 15,249,290
Less: Weighted average shares subject to
repurchase (3,519,961) (5,686,081) (4,058,856) (9,018,454)
------------ ------------ ------------ ------------
Weighted average shares used in computing
basic and diluted net loss per share 62,373,498 8,478,493 59,784,516 6,230,836
============ ============ ============ ============
Basic and diluted net loss per share $ (0.48) $ (0.66) $ (1.27) $ (3.87)
============ ============ ============ ============
</TABLE>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM DSL.NET,
INC.'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2000
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.