<PAGE> 1
EXHIBIT 11.1
FIDUCIARY CAPITAL PENSION PARTNERS, L.P.
STATEMENTS OF COMPUTATION OF NET
INVESTMENT INCOME PER LIMITED
PARTNERSHIP UNIT
<TABLE>
<CAPTION>
For the Three Months For the Nine Months
Ended September 30, Ended September 30,
------------------- -------------------
2000 1999 2000 1999
---- ---- ---- ----
<S> <C> <C> <C> <C>
Net Investment Loss $ (65,311) $(126,984) $(190,706) $(180,511)
Percentage Allocable to Limited Partners 100% 100% 100% 100%
--------- --------- --------- ---------
Net Investment Loss Allocable
to Limited Partners $ (65,311) $(126,984) $(190,706) $(180,511)
========= ========= ========= =========
Weighted Average Number of Limited
Partnership Units Outstanding 869,796 940,336 869,796 940,336
========= ========= ========= =========
Net Investment Loss Per Limited
Partnership Unit $ (.08) $ (.14) $ (.22) $ (.19)
========= ========= ========= =========
</TABLE>