EXHIBIT 11. STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS

                             B.M.J. Financial Corp.

              Computation of Earnings per Common Share on Primary
                            and Fully Diluted Basis




(In thousands except for number                            Three Months Ended March 31,
of shares and per share amounts)                                 1995         1994
                                                              --------      --------
                                                                           
Net income for computation of primary
 earnings per share ....................................      $  1,434      $  1,594
                                                              ========      ========

Weighted average outstanding common shares
 for computation of primary earnings per share .........      7,597,755    7,551,250

Additional common stock equivalents ....................        83,793        19,425
                                                              ---------    ---------

Adjusted average outstanding shares for
 computation of primary earnings per share .............      7,681,548    7,570,675
                                                              =========    =========

Primary earnings per share .............................      $    0.19     $   0.21
                                                              =========     ========


Net income .............................................      $  1,434      $  1,594

Adjustment to interest expense for reduction of
 existing debt, net of tax effect ......................            33           101
                                                              ---------    ---------

Net income, as adjusted, for computation of
 fully diluted earnings per share ......................      $  1,467      $  1,695
                                                              ========      ========

Weighted average outstanding common shares .............      7,597,755    7,551,250

Additional shares issued assuming conversion of
 convertible capital notes and exercise of stock options        302,505      544,524
                                                              ---------    ---------

Adjusted average outstanding shares for
 computation of fully diluted earnings per share .......      7,900,260    8,095,774
                                                              =========    =========

Fully diluted earnings per share .......................      $   0.19      $   0.21
                                                              ========      ========