EXHIBIT 11.1

STATEMENT OF COMPUTATION OF EARNINGS PER SHARE



|                                          |  |                                      |  |                                      |      |        |       |                   |   |     
|----------------------------------------- |  | ------------------------------------ |  | ------------------------------------ | ---- | ------ | ----- | ----------------- | - | ----
|                                          |  | Three Months EndedSeptember 30, 2006 |  | Three Months EndedSeptember 30, 2005
|                                          |  | Shares                               |  | EarningsPer Share                    |      | Shares |       | EarningsPer Share
|                                          |  | (in Thousands)                       |  | (in Thousands)                      
|Basic Weighted Average Shares Outstanding |  | 7,182                                |  | $                                    | 0.36 |        | 7,144 |                   | $ | 0.32
|                                          |  |                                      |  |                                      |      |        |       |                   |   |     
|Diluted                                   |  |                                      |  |                                      |      |        |       |                   |   |     
|Average Shares Outstanding                |  | 7,182                                |  |                                      |      |        | 7,144 |                   |   |     
|Common Stock Equivalents                  |  | 0                                    |  |                                      |      |        | 28    |                   |   |     
|                                          |  |                                      |  |                                      |      |        |       |                   |   |     
|                                          |  | 7,182                                |  | $                                    | 0.36 |        | 7,172 |                   | $ | 0.31
|                                          |  |                                      |  |                                      |      |        |       |                   |   |     
|                                          |  |                                     
|                                          |  | Nine Months EndedSeptember 30, 2006  |  | Nine Months EndedSeptember 30, 2005 
|                                          |  | Shares                               |  | EarningsPer Share                    |      | Shares |       | EarningsPer Share
|                                          |  | (in Thousands)                       |  | (in Thousands)                      
|Basic Weighted Average Shares Outstanding |  | 7,176                                |  | $                                    | 1.05 |        | 7,144 |                   | $ | 0.93
|                                          |  |                                      |  |                                      |      |        |       |                   |   |     
|Diluted                                   |  |                                      |  |                                      |      |        |       |                   |   |     
|Average Shares Outstanding                |  | 7,176                                |  |                                      |      |        | 7,144 |                   |   |     
|Common Stock Equivalents                  |  | 1                                    |  |                                      |      |        | 30    |                   |   |     
|                                          |  |                                      |  |                                      |      |        |       |                   |   |     
|                                          |  | 7,177                                |  | $                                    | 1.05 |        | 7,174 |                   | $ | 0.93
|                                          |  |                                      |  |                                      |      |        |       |                   |   |