EXHIBIT 11.1

           STATEMENT RE:  COMPUTATION OF DILUTED EARNINGS PER SHARE

Diluted  earnings per share computations assume the exercise of stock options to
purchase  shares  of common stock. The shares assumed exercised are based on the
weighted  average  number  of shares under options outstanding during the period
and  only  include  those  options for which the exercise price is less than the
average  share  price  during the period. The net additional shares issuable are
calculated  based  on  the  treasury  stock method and are added to the weighted
average number of shares outstanding during the period.



DILUTED EARNINGS PER SHARE FOR THE PERIOD ENDED SEPTEMBER 30, 2005     Three Months    Nine Months
- ------------------------------------------------------------------      ----------      ----------
                                                                                
Actual net income (A)                                                  $ 2,213,089     $ 8,796,068
                                                                        ==========      ==========

Assumed exercise of stock options                                            5,065          28,461
Application of assumed proceeds ($41,786 and $257,022)
  toward repurchase of outstanding common stock at an average
  market price of $16.752 and $16.821, respectively.                        (2,494)        (15,280)
                                                                        ----------      ----------
Net additional shares issuable                                               2,571          13,181
                                                                        ==========      ==========

Adjustment of shares outstanding:
  Weighted average common shares outstanding                            10,818,494      11,077,302
  Net additional shares issuable                                             2,571          13,181
                                                                        ----------      ----------
  Adjusted shares outstanding (B)                                       10,821,065      11,090,483
                                                                        ==========      ==========
Net income per common share (A) divided by (B)                         $      0.20     $      0.79
                                                                        ==========      ==========


DILUTED EARNINGS PER SHARE FOR THE PERIOD ENDED SEPTEMBER 30, 2004     Three Months    Nine Months
- ------------------------------------------------------------------      ----------      ----------
                                                                                
Actual net income (A)                                                  $ 3,147,789     $ 8,825,729
                                                                        ==========      ==========

Assumed exercise of stock options                                           64,152          62,628
Application of assumed proceeds ($698,997 and $659,966)
  toward repurchase of outstanding common stock at an average
  market price of $18.340 and $18.066, respectively.                       (38,113)        (36,531)
                                                                        ----------      ----------
Net additional shares issuable                                              26,039          26,097
                                                                        ==========      ==========

Adjustment of shares outstanding:
  Weighted average common shares outstanding                            11,298,055      11,296,411
  Net additional shares issuable                                            26,039          26,097
                                                                        ----------      ----------
  Adjusted shares outstanding (B)                                       11,324,094      11,322,508
                                                                        ==========      ==========
Net income per common share (A) divided by (B)                         $      0.28     $      0.78
                                                                        ==========      ==========