----

**EXHIBIT      11**

**Schedule      of Computation of Net Earnings Per Share**

|                                              |   | Three                Months Ended September 30, |      | Three                Months Ended September 30, |   |
|---------------------------------------------------|--------|-------------------------------------------------|-----------|-------------------------------------------------|--------|
|                                              |   | 2005                                            |      | 2004                                            |   |
|                                              |   |                                            |      |                                            |   |
| **Basic                Earnings Per Share ** |   |                                            |           |                                            |   |  |   |
|                                              |   |                                            |      |                                            |   |   |   |
| Net                earnings                       |   | $                                               | 737,000   |                                            | $      | 643,000 |   |
|                                              |   |                                            |           |                                            |   |  |   |
| Weighted-average                Common Shares:    |   |                                            |      |                                            |   |   |   |
|                                              |   |                                            |      |                                            |   |   |   |
| Outstanding                                       |   |                                            | 7,930,000 |                                            |   | 7,719,000 |   |
|                                              |   |                                            |      |                                            |   |   |   |
|                                              |   |                                            |      |                                            |   |   |   |
| **Basic                Earnings Per Share**       |   | **$**                                           | **0.09**  |                                            | **$**  | **0.08** |   |
|                                              |   |                                            |      |                                            |   |   |   |
|                                              |   |                                            |           |                                            |   |  |   |
| **Diluted                Earnings Per Share**     |   |                                            |      |                                            |   |   |   |
|                                              |   |                                            |      |                                            |   |   |   |
| Net                earnings                       |   | $                                               | 737,000   |                                            | $      | 643,000 |   |
|                                              |   |                                            |           |                                            |   |  |   |
| Weighted-average                Common Shares:    |   |                                            |           |                                            |   |  |   |
|                                              |   |                                            |      |                                            |   |   |   |
| Outstanding                                       |   |                                            | 7,930,000 |                                            |   | 7,719,000 |   |
|                                              |   |                                            |      |                                            |   |   |   |
| Options                and Warrants               |   |                                            | 206,000   |                                            |   | 401,000 |   |
|                                              |   |                                            |      |                                            |   |   |   |
|                                              |   |                                            | 8,136,000 |                                            |   | 8,120,000 |   |
|                                              |   |                                            |      |                                            |   |   |   |
| **Diluted                Earnings Per Share**     |   | **$**                                           | **0.09**  |                                            | **$**  | **0.08** |   |

----