<DOCUMENT>
<TYPE>EX-11
<SEQUENCE>2
<FILENAME>0002.txt
<DESCRIPTION>COMPUTATION OF EARNINGS PER SHARE
<TEXT>

<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>


</TEXT>
</DOCUMENT>