Exhibit 11.1

COMDISCO HOLDING COMPANY, INC.

COMPUTATION OF NET ASSEST IN LIQUIDATION PER COMMON SHARE AND CDR LIABILITY PER CDR

(in thousands, except per share data)

Average contingent distribution rights and common shares used in computing Estimated Net Assets in Liquidation were as follows:

		Three months ended December 31, 2014
Average CDRs outstanding		148,448
Average common shares outstanding		4,029
Estimated CDR liability per CDR	$	0.11
Estimated net assets in liquidation per common stockholders	$	6.95