<TABLE>
<CAPTION>
EXHIBIT 11
STATEMENT REGARDING COMPUTATION OF EARNINGS PER SHARE
June 30,
--------
2000 1999(1)
---- -----
<S> <C> <C>
Net Earnings (in thousands) $ 171 $ 148
Basic earnings per share:
Weighted average shares outstanding 859,625 859,625
Less unearned employee stock ownership plan shares (42,747) (50,585)
Less shares repurchased (242,530) (60,806)
Average option shares granted 0 0
Less assumed purchase of shares using treasury method 0 0
--------- ---------
Common and common equivalent shares outstanding 574,348 748,234
--------- ---------
Earnings per common share - basic $ 0.30 $ 0.20
--------- ---------
Diluted earnings per share:
Weighted average shares outstanding 859,625 859,625
Less unearned employee stock ownership plan shares (42,747) (50,585)
Less shares repurchased (242,530) (60,806)
Average option shares granted(2) 0 0
Less assumed purchase of shares using treasury method 0 0
--------- ---------
Common and common equivalent shares outstanding 574,348 748,234
--------- ---------
Earnings per common share - diluted $ 0.30 $ 0.20
--------- ---------
</TABLE>
(1) See page 8 for Earnings per Share
(2) Option price exceeds market price