<PAGE> 1
EXHIBIT 11
Flagstar Capital Corporation
Computation of Net Earnings per Share
(In thousands, except per share data)
In order to calculate net earnings per share of common stock, the Company must
first subtract the dividend requirements of the Series A Preferred Shares to
arrive at net earnings available to the common stockholders. Net earnings per
share is calculated by dividing net earnings available to common stockholders by
the average number of common shares outstanding during the period.
<TABLE>
<CAPTION>
For the For the For the For the
quarter quarter six months six months
ended ended ended ended
June 30, June 30, June 30, June 30,
2000 1999 2000 1999
------- -------- ---------- ----------
<S> <C> <C> <C> <C>
Net Earnings $1,757 $1,626 $3,417 $3,404
Less: preferred stock dividends 1,222 1,222 2,444 2,444
------ ------ ------ ------
Net income available to common stock $ 535 $ 404 $ 973 $ 960
====== ====== ====== ======
Average common shares outstanding 1,000 1,000 1,000 1,000
Net earnings per share - basic $ 0.53 $ 0.40 $ 0.97 $ 0.96
</TABLE>
12