----

**EXHIBIT      11**

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

|                                           |   | **Three                Months Ended****December                31** |      | **Six                Months Ended****December                31** |   |
|------------------------------------------------|--------|---------------------------------------------------------------------|-----------|-------------------------------------------------------------------|--------|
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |
|                                           |   | **2005**                                                            |      | **2004**                                                          |   | **2005** |   | **2004** |   |
| **Basic                Earnings Per Share**    |   |                                                                |      |                                                              |   |   |   |   |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |
| Net                earnings                    |   | $                                                                   | 398,000   |                                                              | $      | 949,000 |   | $ | 1,135,000 |   | $ | 1,592,000 |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| Weighted-average                Common Shares: |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| Outstanding                                    |   |                                                                | 7,996,000 |                                                              |   | 7,813,000 |   |   | 7,963,000 |   |   | 7,767,000 |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| **Basic                Earnings Per Share**    |   | **$**                                                               | **0.05**  |                                                              | **$**  | **0.12** |   | **$** | **0.14** |   | **$** | **0.20** |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| **Diluted                Earnings Per Share**  |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| Net                earnings                    |   | $                                                                   | 398,000   |                                                              | $      | 949,000 |   | $ | 1,135,000 |   | $ | 1,592,000 |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| Weighted-average                Common Shares: |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| Outstanding                                    |   |                                                                | 7,996,000 |                                                              |   | 7,813,000 |   |   | 7,963,000 |   |   | 7,767,000 |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| Stock                Options                   |   |                                                                | 187,000   |                                                              |   | 374,000 |   |   | 197,000 |   |   | 386,000 |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
|                                           |   |                                                                | 8,183,000 |                                                              |   | 8,187,000 |   |   | 8,160,000 |   |   | 8,153,000 |   |
|                                           |   |                                                                |      |                                                              |   |   |   |   |   |   |   |   |   |
| **Diluted                Earnings Per Share**  |   | **$**                                                               | **0.05**  |                                                              | **$**  | **0.12** |   | **$** | **0.14** |   | **$** | **0.20** |   |

----