EXHIBIT 11.1
                                    ESPEY MFG. & ELECTRONICS CORP.
                                Computation of per Share Net Income as
                                  Disclosed in Item 13 of Form 10-KSB

                                                      Five years ended June 30,

                                      2007           2006           2005           2004           2003
                              ------------   ------------   ------------   ------------   ------------
                                                                           
Computation of net income
     per share:

         BASIC
         Weighted average
         number of primary
         shares outstanding      2,048,626      2,012,761      2,021,234      2,027,326      2,050,400
                              ============   ============   ============   ============   ============

Net income ................   $  2,544,720   $  1,558,016   $    978,920   $    960,826   $    964,700
                              ============   ============   ============   ============   ============


Per share-basic ...........   $       1.24   $        .77   $        .48   $        .48   $        .47
                              ============   ============   ============   ============   ============

         DILUTED
         Weighted average
         number of primary
         shares outstanding      2,077,664      2,049,455      2,043,208      2,044,688      2,055,372
                              ============   ============   ============   ============   ============

         Net effect of
         dilutive stock
         options based on
         treasury stock
         method ...........         29,038         36,694         21,974         17,362          4,972
                              ============   ============   ============   ============   ============

Net income ................   $  2,544,720   $  1,558,016   $    978,920   $    960,826   $    964,700
                              ============   ============   ============   ============   ============

Per share-diluted .........   $       1.23   $        .76   $        .48   $        .47   $        .47
                              ============   ============   ============   ============   ============



32