EXHIBIT 11.   STATEMENT REGARDING COMPUTATION OF PER SHARE INCOME (LOSS)


                                          B.M.J. Financial Corp. and Subsidiaries
                                       Computation of Income (Loss) Per Common Share

                                                                                     Twelve Months Ended
(In thousands except for number                                                          December 31,
of shares and per share amounts)                                   -----------------------------------------------
                                                                          1995              1994              1993
                                                                                                      
Income before cumulative effect
     of change in accounting principle .....................       $     8,314       $    12,507       $       610

Cumulative effect of change in accounting principle ........              --                --              (1,500)
                                                                   -----------       -----------       -----------
Net income (loss) ..........................................       $     8,314       $    12,507       ($      890)
                                                                   ===========       ===========       =========== 

Weighted average outstanding common shares for
     computation of primary income (loss) per share ........         7,604,506         7,572,691         6,919,854

Additional common stock equivalents ........................           106,382            45,370              --
                                                                   -----------       -----------       -----------
Adjusted average outstanding shares for
     computation of primary income (loss) per share ........         7,710,888         7,618,061         6,919,854
                                                                     =========         =========         =========

Primary income per share before cumulative effect
     of change in accounting principle .....................       $      1.08       $      1.64       $      0.09

Cumulative per share effect of change in
     accounting principle ..................................              --                --               (0.22)
                                                                   -----------       -----------       -----------
Primary income (loss) per share ............................       $      1.08       $      1.64       ($     0.13)
                                                                   ===========       ===========       =========== 


Net income (loss) ..........................................       $     8,314       $    12,507       ($      890)

Adjustment to interest expense for reduction
     of existing debt, net of tax effect ...................               131               134              --
                                                                   -----------       -----------       -----------
Net income (loss), as adjusted, for computation
     of fully diluted income (loss) per share ..............       $     8,445       $    12,641       ($      890)
                                                                   ===========       ===========       =========== 

Weighted average outstanding common shares .................         7,604,506         7,572,691         6,919,854

Additional shares issued assuming conversion of
     convertible capital notes and exercise of stock options           305,952           311,642              --
                                                                   -----------       -----------       -----------
Adjusted average outstanding shares for computation
     of fully diluted income (loss) per share ..............         7,910,458         7,884,333         6,919,854
                                                                     =========         =========         =========

Fully diluted income (loss) per share ......................       $      1.07       $      1.60       ($     0.13)
                                                                   ===========       ===========       ===========