<PAGE>
Exhibit 11.0
PAMRAPO BANCORP, INC. AND SUBSIDIARIES
STATEMENT RE: COMPUTATION OF EARNINGS PER SHARE
-----------------------------------------------
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, 2000 June 30, 2000
------------------- ---------------------
<S> <C> <C>
Net income $1,096,955 $2,181,927
========== ==========
Weighted average shares outstanding - basic and diluted 2,630,515 2,656,775
========== ==========
Basic and diluted earnings per share $ 0.42 $ 0.82
========== ==========
</TABLE>