----

**EXHIBIT  11.1**

**STATEMENT      OF COMPUTATION OF EARNINGS PER SHARE**

|                                                         |   | **Three                Months Ended** |   |   | **Three                Months Ended** |   |
|--------------------------------------------------------------|--------|---------------------------------------|--------|--------|---------------------------------------|--------|
|                                                         |   | **September                30, 2007** |   |   | **September                30, 2006** |   |
|                                                         |   | **Shares**                            |   |   | **Earnings                Per Share** |   |   | **Shares** |   |   | **Earnings                Per Share** |   |
|                                                         |   | **(in                Thousands)**     |   |   | **(in                Thousands)**     |   |
|                                                         |   |                                  |   |   |                                  |   |   |   |   |   |   |   |
| **Basic                Weighted Average Shares Outstanding** |   |                                  | 7,194  |   |                                  | $      | 0.36 |   |   |   | 7,182 |   |   | $ | 0.36 |   |
|                                                         |   |                                  |   |   |                                  |   |   |   |   |   |   |   |   |   |   |   |
| **Diluted**                                                  |   |                                  |   |   |                                  |   |   |   |   |   |   |   |   |   |   |   |
| Average                Shares Outstanding                    |   |                                  | 7,194  |   |                                  |   |   |   |   |   | 7,182 |   |   |   |   |   |
| Common                Stock Equivalents                      |   |                                  | 8      |   |                                  |   |   |   |   |   | 0 |   |   |   |   |   |
|                                                         |   |                                  |   |   |                                  |   |   |   |   |   |   |   |   |   |   |   |
|                                                         |   |                                  | 7,202  |   |                                  | $      | 0.36 |   |   |   | 7,182 |   |   | $ | 0.36 |   |

|                                                         |   | **Nine                Months Ended**  |   |   | **Nine                Months Ended**  |   |
|--------------------------------------------------------------|--------|---------------------------------------|--------|--------|---------------------------------------|--------|
|                                                         |   | **September                30, 2007** |   |   | **September                30, 2006** |   |
|                                                         |   | **Shares**                            |   |   | **Earnings                Per Share** |   |   | **Shares** |   |   | **Earnings                Per Share** |   |
|                                                         |   | **(in                Thousands)**     |   |   | **(in                Thousands)**     |   |
|                                                         |   |                                  |   |   |                                  |   |   |   |   |   |   |   |
| **Basic                Weighted Average Shares Outstanding** |   |                                  | 7,188  |   |                                  | $      | 1.08 |   |   |   | 7,176 |   |   | $ | 1.05 |   |
|                                                         |   |                                  |   |   |                                  |   |   |   |   |   |   |   |   |   |   |   |
| **Diluted**                                                  |   |                                  |   |   |                                  |   |   |   |   |   |   |   |   |   |   |   |
| Average                Shares Outstanding                    |   |                                  | 7,188  |   |                                  |   |   |   |   |   | 7,176 |   |   |   |   |   |
| Common                Stock Equivalents                      |   |                                  | 10     |   |                                  |   |   |   |   |   | 1 |   |   |   |   |   |
|                                                         |   |                                  |   |   |                                  |   |   |   |   |   |   |   |   |   |   |   |
|                                                         |   |                                  | 7,198  |   |                                  | $      | 1.08 |   |   |   | 7,177 |   |   | $ | 1.05 |   |

----