1

                                  EXHIBIT 11
                                  ----------


            STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS




                                                   Year Ended
                                       -------------------------------------
                                         Oct. 1       Oct. 2       Oct. 3
                                          1995         1994         1993
                                       ----------   ----------    ----------
                                                         
Weighted average shares outstanding    12,079,411   11,260,965    11,212,393
Common Stock equivalents:
  Stock options                           284,660       99,022        78,694
                                       ----------    ---------    ----------

               TOTAL *                 12,364,071   11,359,987    11,291,087
                                       ==========   ==========    ==========

Net Income (in thousands)              $    7,203   $    5,756    $    4,163
                                       ==========   ==========    ==========
                                                               
Earnings Per Common Share              $      .58   $      .51    $      .37
                                       ==========   ==========    ==========

<FN>

* Adjusted to reflect the stock split paid on February 28, 1995.


                                      54