----

**EXHIBIT      11**

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

|                                              |   | **Three                Months Ended****December                31,** |      | **Six                Months Ended****December                31,** |   |
|---------------------------------------------------|--------|----------------------------------------------------------------------|-----------|--------------------------------------------------------------------|--------|
|                                              |   | **2006**                                                             |      | **2005**                                                           |   | **2006** |   | **2005** |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |
| **Basic                Earnings Per Share ** |   |                                                                 |      |                                                               |   |   |   |   |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |
| Net                earnings                       |   | $                                                                    | 905,000   |                                                               | $      | 398,000 |   | $ | 1,069,000 |   | $ | 1,135,000 |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| Weighted-average                Common Shares:    |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| Basic                Shares Outstanding           |   |                                                                 | 8,116,000 |                                                               |   | 7,996,000 |   |   | 8,104,000 |   |   | 7,963,000 |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| **Basic                Earnings Per Share**       |   | **$**                                                                | **0.11**  |                                                               | **$**  | **0.05** |   | **$** | **0.13** |   | **$** | **0.14** |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| **Diluted                Earnings Per Share**     |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| Net                earnings                       |   | $                                                                    | 905,000   |                                                               | $      | 398,000 |   | $ | 1,069,000 |   | $ | 1,135,000 |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| Weighted-average                Common Shares:    |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| Outstanding                                       |   |                                                                 | 8,116,000 |                                                               |   | 7,996,000 |   |   | 8,104,000 |   |   | 7,963,000 |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| Stock                Options                      |   |                                                                 | 93,000    |                                                               |   | 187,000 |   |   | 98,000 |   |   | 197,000 |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| Restricted                Stock                   |   |                                                                 | 175,000   |                                                               |   | - |   |   | 165,000 |   |   | - |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| Diluted                Shares Outstanding         |   |                                                                 | 8,384,000 |                                                               |   | 8,183,000 |   |   | 8,367,000 |   |   | 8,160,000 |   |
|                                              |   |                                                                 |      |                                                               |   |   |   |   |   |   |   |   |   |
| **Diluted                Earnings Per Share**     |   | **$**                                                                | **0.11**  |                                                               | **$**  | **0.05** |   | **$** | **0.13** |   | **$** | **0.14** |   |

----