CITY NATIONAL BANCSHARES CORP
10-K, 1996-03-29
STATE COMMERCIAL BANKS
Previous: NATIONAL MERCANTILE BANCORP, NT 10-K, 1996-03-29
Next: INTERFACE SYSTEMS INC, DEF 14A, 1996-03-29



================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-K

       (Mark One)
       [ X ]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
                   For the fiscal year ended December 31, 1995
       [    ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
                        For the transition period from to

                         Commission file number 0-11535

                      CITY NATIONAL BANCSHARES CORPORATION
             (Exact name of registrant as specified in its charter)

New Jersey                                                     22-2434751
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                              Identification No.)

              900 Broad Street,                                    07102
             Newark, New Jersey                                  (Zip Code)
(Address of principal executive offices)

    Registrant's telephone number, including area code: (201) 624-0865

     Securities Registered Pursuant to Section 12(b) of the Act: None

         Securities Registered Pursuant to Section 12(g) of the Act:

                            Title of each class
                   Common stock, par value $10 per share

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
Yes     X                                   No

The  aggregate  market  value  of  voting  stock  held by  nonaffiliates  of the
Registrant as of March 15, 1996 was approximately $1,207,962.

There were 111,141 shares of common stock outstanding at March 15, 1996.

Documents incorporated by reference:
Certain  portions of the definitive  Proxy Statement for the 1996 Annual Meeting
of shareholders to be filed with the Securities and Exchange Commission pursuant
to Regulation 14A are incorporated herein by reference in Part III.

Page 1 of                    pages.  Exhibit Index appears on page ___________.


<PAGE>

                      CITY NATIONAL BANCSHARES CORPORATION
                                    FORM 10-K
                                Table of Contents
                                                                           Page
                                     PART I

Item 1.  Business..............................................................1
Item 2.  Properties............................................................3
Item 3.  Legal Proceedings.....................................................3
Item 4.  Submission of Matters to a Vote of Security Holders...................3

                                     PART II

Item 5.  Market for the Registrant's Common Equity and Related 
           Stockholder Matters.................................................3
Item 6.  Selected Financial Data...............................................4
Item 7.  Management's Discussion and Analysis of Financial Condition
           and Results of Operations........................................5-16
Item 8.  Financial Statements and Supplementary Data.......................17-35
Item 9.  Changes in and Disagreements with Accountants
           on Accounting and Financial Disclosure.............................35

                                    PART III

Item 10. Directors and Executive Officers of Registrant.......................35
Item 11. Executive Compensation...............................................35
Item 12. Security Ownership of Certain Beneficial Owners and Management.......35
Item 13. Certain Relationships and Related Transactions.......................35

                                     PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K......36


Signatures....................................................................35


<PAGE>
                                       1
Part I

Item 1.       Business

City National  Bancshares  Corporation  (the  "Corporation"  or "CNBC") is a New
Jersey corporation  incorporated on January 10, 1983. At December 31, 1995, CNBC
had  consolidated  total  assets of $114.8  million,  total  deposits  of $100.9
million and total stockholders'  equity of $7.1 million.  Its only subsidiary is
City National Bank of New Jersey (the "Bank" or "CNB").

CNB is a national  banking  association  chartered in 1973 under the laws of the
United States of America.  CNB is minority  owned and  controlled  and therefore
eligible to participate in certain federal government programs.  CNB is a member
of the Federal  Reserve Bank, the Federal Home Loan Bank and the Federal Deposit
Insurance  Corporation.  CNB  provides  a wide  range of retail  and  commercial
banking  services  through two offices  located in northern New Jersey.  Deposit
services  include  savings and checking  accounts,  certificates  of deposit and
money market and retirement accounts. The Bank also provides many forms of small
to medium size business  financing,  including  revolving credit,  credit lines,
term loans and all forms of consumer financing,  including auto, home equity and
mortgage loans and maintains banking  relationships  with several major domestic
corporations.

CNB  specializes  in  providing  credit and deposit  services  to  business  and
individuals located within minority communities within New Jersey,  particularly
in the Newark area.

During 1995,  the Bank entered into an agreement  with NatWest Bank to acquire a
branch office located in Newark,  New Jersey. The transaction closed on March 8,
1996.

The Bank has no trust department.

Competition

The market for banking and bank related services is highly competitive. The Bank
competes with other  providers of financial  services such as other bank holding
companies,  commercial  saving  banks,  savings  and loan  associations,  credit
unions, money market and mutual funds, mortgage companies, and a growing list of
other local,  regional and national institutions which offer financial services.
Mergers  between  financial  institutions  within New Jersey and in  neighboring
states have added competitive pressures. Competition is expected to intensify as
a consequence of interstate  banking laws now in effect or that may be in effect
in the future. CNB competes by offering quality products and convenient services
at  competitive  prices.  CNB  regularly  reviews its products and locations and
considers various branch acquisition prospects.

Management  believes  that  as New  Jersey's  only  African-American  owned  and
controlled Bank, it has a unique ability to provide  commercial banking services
to that segment of the minority community.

Supervision and regulation

The banking industry is highly regulated.  The following  discussion  summarizes
some of the material  provisions of the banking laws and  regulations  affecting
City National Bancshares Corporation and City National Bank of New Jersey.

Regulatory matters

On January 21, 1992,  the Bank  entered into a Consent  Order with the Office of
the Comptroller of the Currency  ("OCC") which replaced and superceded the Cease
and Desist Order issued by the OCC in 1989.  The Consent Order  contained  fewer
articles than the Cease and Desist Order, but required, among other things, that
the Bank continue to implement  certain internal  procedures and controls in the
areas of lending  practices,  asset  quality and loan loss  review and  consumer
compliance  and  prohibited  the Bank from  declaring  or paying  any  dividends
without prior notification to the OCC.

The Consent  Order also required the Bank to achieve by April 30, 1992 a minimum
5% ratio of Tier I (core)  capital to total  assets.  This was  achieved  by the
required date and as of December 31, 1994, the Bank remained in compliance.

In April  1994,  the Bank was  advised by the OCC that as a result of the Bank's
substantial  compliance with the terms of the Consent Order,  such Consent Order
was terminated as of March 30, 1994.

Bank holding company regulations

CNBC is a bank holding  company  within the meaning of the Bank Holding  Company
Act (the "Act") of 1956, and as such, is supervised by the Board of Governors of
the Federal Reserve System (the "FRB").
<PAGE>
                                       2

The Act prohibits CNBC,  with certain  exceptions,  from acquiring  ownership or
control of more than five percent of the voting  shares of any company  which is
not a bank and  from  engaging  in any  business  other  than  that of  banking,
managing and controlling  banks or furnishing  services to subsidiary banks. The
Act also requires prior  approval by the FRB of the  acquisition by CNBC of more
than five  percent  of the voting  stock of any  additional  bank.  The Act also
restricts the types of  businesses,  activities,  and operations in which a bank
holding company may engage.

The  Riegle-Neal  Interstate  Bank and  Branching  Efficiency  Act of 1994  (the
"Branching Act") significantly changed interstate banking rules. Pursuant to the
Branching  Act, a bank holding  company will be able to acquire  banks in states
other than its home state beginning September 29, 1995, regardless of applicable
state laws.

The Branching  Act also  authorizes  banks to merge across state lines,  thereby
creating  interstate  branches,  beginning June 1, 1997. Under such legislation,
each state has the opportunity  either to "opt out" of this  provision,  thereby
prohibiting  interstate  branching in such states,  or to "opt in" at an earlier
time, thereby allowing  interstate  branching within that state prior to June 1,
1997.  Furthermore,  a state may  "opt-in"  with  respect to de novo  branching,
thereby permitting a bank to open new branches in a state in which the bank does
not already have a branch.  Without de novo branching,  an out-of-state bank can
enter the state only by acquiring an existing bank.

The New Jersey  legislature is presently  examining  whether it will opt-in with
respect to earlier interstate banking and branching,  as well as whether it will
authorize de novo branching and the entry into New Jersey of foreign banks.

Regulation of bank subsidiary

CNB is subject to the supervision  of, and to regular  examination by the Office
of the Comptroller of the Currency of the United States (the "OCC".)

Various  laws  and  the   regulations   thereunder   applicable  to  CNB  impose
restrictions and requirement in many areas, including capital requirements,  the
maintenance of reserves,  establishment of new offices,  the making of loans and
investments,  consumer  protection  and other  matters.  There are various legal
limitations  on the extent to which a bank  subsidiary  may finance or otherwise
supply funds to its holding company or its non-bank subsidiaries.  Under federal
law, no bank subsidiary may, subject to certain limited exceptions, make loans
or extensions of credit to, or  investments  in the securities of, its parent or
nonbank subsidiaries of its parent (other than direct subsidiaries of such bank)
or, subject to broader exceptions, take their securities as collateral for loans
to any borrower.  Each bank  subsidiary  is also subject to collateral  security
requirements for any loans or extension of credit permitted by such exceptions.

CNBC is a legal entity  separate and distinct from its subsidiary  bank.  CNBC's
revenues (on a parent  company only basis) result from dividends paid to CNBC by
its subsidiary.  Payment of dividends to CNBC by CNB,  without prior  regulatory
approval,  is subject to  regulatory  limitations.  Under the National Bank Act,
dividends  may be declared  only if, after  payment  thereof,  capital  would be
unimpaired  and  remaining  surplus  would  equal 100% of capital.  Moreover,  a
national  bank  may  declare,  in any one  year,  dividends  only  in an  amount
aggregating  not more  than  the sum of its net  profits  for such  year and its
retained  net  profits  for the  preceding  two  years.  In  addition,  the bank
regulatory agencies have the authority to prohibit a bank subsidiary from paying
dividends  or  otherwise  supplying  funds  to a  bank  holding  company  if the
supervising  agency  determines that such payment would  constitute an unsafe or
unsound banking practice.

Under the Financial  Institutions Reform,  Recovery, and Enforcement Act of 1989
("FIRREA"),  a depository institution insured by the FDIC can be held liable for
any loss  incurred  by, or  reasonably  expected to be incurred  by, the FDIC in
connection  with the default of a commonly  controlled  FDIC-insured  depository
institution  or any  assistance  provided  by the FDIC to a commonly  controlled
FDIC-insured  depository  institution  in danger of default,  or deferred by the
FDIC.  Further,  under  FIRREA,  the failure to meet  capital  guidelines  could
subject a banking institution to a variety of enforcement  remedies available to
federal regulatory  authorities,  including the termination of deposit insurance
by the FDIC.

The Federal  Deposit  Insurance  Corporation  Improvement Act of 1991 ("FDICIA")
requires each federal banking agency to revise its risk-based  capital standards
to ensure that those  standards  take  adequate  account of interest  rate risk,
concentration  of credit risk and the risks of  non-traditional  activities.  In
addition,  each federal banking agency has promulgated  regulations,  specifying
the  levels  at  which  a  financial   institution  would  be  considered  "well
capitalized",  "adequately  capitalized",   "undercapitalized",   "significantly
undercapitalized",  or  "critically  undercapitalized",   and  to  take  certain
mandatory and  discretionary  supervisory  actions based on the capital level of
the institution.
<PAGE>
                                       3
The OCC's  regulations  implementing  these provisions of FDICIA provide that an
institution  will  be  classified  as  "well  capitalized"  if it  has  a  total
risk-based  capital ratio of at least 10%, has a Tier 1 risk-based capital ratio
of at least 6%,  has a Tier 1 leverage  ratio of at least 5%, and meets  certain
other   requirements.   An   institution   will  be  classified  as  "adequately
capitalized"  if it has a total  risk-based  capital ratio of at least 8%, has a
Tier 1 risk-based capital ratio of at least 4%, and has Tier 1 leverage ratio of
at least 4%. An institution will be classified as "undercapitalized" if it has a
total risk-based  capital ratio of less than 6%, has a Tier 1 risk-based capital
ratio of less  than 3%,  or has a Tier 1  leverage  ratio  of less  than 3%.  An
institution will be classified as "significantly  undercapitalized"  if it has a
total risk-based  capital ratio of less than 6%, or a Tier I risk-based  capital
ratio  of less  than  3%,  or a Tier I  leverage  ratio  of  less  than  3%.  An
institution  will be classified  as  "critically  undercapitalized"  if it has a
tangible  equity  to total  assets  ratio  that is equal to or less  than 2%. An
insured  depository  institution  may be deemed to be in a lower  capitalization
category if it receives an unsatisfactory examination.

Insured   institutions  are  generally   prohibited  from  paying  dividends  or
management  fees if  after  making  such  payments,  the  institution  would  be
"undercapitalized".  An  "undercapitalized"  institution  also  is  required  to
develop  and  submit  to  the  appropriate  federal  banking  agency  a  capital
restoration  plan, and each company  controlling such institution must guarantee
the institution's compliance with such plan.

Government policies

The earnings of the  Corporation  are affected not only by economic  conditions,
but also by the  monetary  and  fiscal  policies  of the  United  States and its
agencies,  especially  the  Federal  Reserve  Board.  The actions of the Federal
Reserve  Board  influence  the  overall  levels of bank loans,  investments  and
deposits  and  also  affect  the  interest  rates  charged  on  loans or paid on
deposits.  The  monetary  policies  of the  Federal  Reserve  Board  have  had a
significant  affect on the operating results of commercial banks in the past and
are expected to do so in the future.  The nature and impact of future changes in
monetary  and fiscal  policies  on the  earnings  of the  Corporation  cannot be
determined.

Employees

On December  31,  1995,  CNBC and its  subsidiary  had 57  full-time  equivalent
employees. Management considers relations with employees to be satisfactory.

Item 2.       Properties

The corporate  headquarters  and main office as well as the  operations and data
processing  center  of CNBC and CNB are  located  in  Newark,  New  Jersey  in a
building owned by CNB. In connection with the aforementioned branch acquisition,
the Bank leases its Hackensack office from the Resolution Trust Corporation, for
which no rent is  payable  for five  years,  after  which the Bank will have the
opportunity to purchase the property.

The main  office of the Bank is  undergoing  a major  renovation  which  will be
completed in 1996.

Item 3.       Legal Proceedings

There were no material  pending  legal  proceedings  to which CNBC of CNB were a
party.

Item 4.       Submission of Matters to a Vote of Security Holders

During  the  fourth  quarter  of  1995,  there  were  no  matters  submitted  to
stockholders for a vote.

Part II

Item 5.  Market  For The  Registrant's  Common  Equity and  Related  Stockholder

The   Corporation's    common   stock,   when   publicly   traded,   is   traded
over-the-counter.  The  common  stock is not listed on any  exchange  and is not
quoted on the National  Association of Securities  Dealers' Automated  Quotation
System.  The last customer trade effected by a market maker was  unsolicited and
occurred on November 2, 1990. No price  quotations  are currently  published for
the common stock , nor is any market maker executing trades. No price quotations
were published during 1995.

At March 11, 1996, the Corporation had 1,925 common stockholders of record.

On May 1,  1995,  the  Corporation  paid a cash  dividend  of $1.25 per share to
stockholders  of record on March 31, 1995.  Whether cash dividends on the common
stock will be paid in the future  depends upon various  factors,  including  the
earnings and financial  condition of the Bank and the  Corporation  at the time.
Additionally, federal and state laws and regulations contain restrictions on the
ability of the Bank and the Corporation to pay dividends.
<PAGE>
                                       4

Item 6.       Selected Financial Data
<TABLE>
<CAPTION>

=================================================================================================================================
Five-Year Summary
Dollars in thousands, except per share data                        1995        1994 (1)     1993         1992         1991
=================================================================================================================================
Year-end Balance Sheet data:
<S>                                                           <C>          <C>           <C>          <C>          <C>    
Total assets                                                  $114,410     $111,062      $74,786      $61,911      $51,536
Total loans                                                     45,294       26,033       23,659       20,331       17,001
Reserve for possible loan losses                                   650          625          700          650          750
Investment securities                                           55,104       53,751       39,193       35,644       31,709
Total deposits                                                 100,889      103,941       64,435       57,853       40,653
Long-term debt                                                   1,749          249          249          249          269
Stockholders' equity                                             6,896        5,588        4,562        3,356        2,305
=================================================================================================================================
Income Statement data:
Interest income                                                $ 7,470      $ 5,596      $ 4,509      $ 4,430      $ 4,768
Interest expense                                                 2,829        2,068        1,469        1,513        2,143
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income                                              4,641        3,528        3,040        2,917        2,625
Provision (credit) for possible loan losses                        486       (1,464)         (23)          30          174
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision (credit)
  for possible loan losses                                       4,155        4,992        3,063        2,887        2,451
Noninterest income                                               1,363        1,375          898          508          708
Noninterest expense                                              4,245        3,645        3,019        2,829        2,930
- ---------------------------------------------------------------------------------------------------------------------------------
Income before income tax expense, cumulative
  effect of accounting change                                    1,273        2,722          942          566          229
Income tax expense                                                 471          998          168          205          149
- ---------------------------------------------------------------------------------------------------------------------------------
Net income before cumulative effect of
  accounting change and extraordinary item                         802        1,724          774          361           80
Cumulative effect of accounting change                              -            -           206           -             -
Extraordinary item                                                  -            -            -           194          142
- ---------------------------------------------------------------------------------------------------------------------------------
Net income                                                      $  802      $ 1,724      $   980      $   555      $   222
=================================================================================================================================
<FN>
(1) Includes  the effects of a $1.6 million  recovery of a loan that was charged
off in 1989,  which is more fully  discussed  in  "Management's  discussion  and
analysis of financial condition and results of operations."
</FN>

Per share data:
Income before cumulative effect of
  accounting change and extraordinary item                      $ 7.22       $15.51       $ 7.88       $ 4.16       $ 1.37
Cumulative effect of accounting change and
  extraordinary item                                                -            -          2.09         2.24         2.42
Net income per primary share                                      7.22        15.51         9.97         6.40         3.79
Net income per fully diluted share                                6.53        13.90         8.86         6.40         3.79
Book value                                                       62.05        50.28        41.05        34.30        35.58
Dividends                                                         1.25         1.00          N/A          N/A          N/A

Average shares outstanding                                     111,141      111,141       98,267       86,738       58,673
Number of shares outstanding at year-end                       111,141      111,141      111,141       97,841       64,795

Financial ratios:
Net income as a percentage of
  average total assets                                             .72%        1.66%        1.20%         .81%         .39%
Net income as a percentage of
  average stockholders' equity                                   12.71        30.24        25.22        19.02        10.94
Stockholders' equity as a percentage of total assets              6.03         5.03         6.10         5.42         4.47
Dividend payout ratio                                            17.46         6.45          N/A          N/A          N/A
</TABLE>

<PAGE>
                                       5

Item 7. Management's  Discussion and Analysis Of Financial Condition and Results

Earnings performance

Net income in 1995 was $802,000  compared to $1,724,000 in 1994,  which included
the benefit of a $1.6  million  recovery of a loan that was charged off in 1989.
Returns on average stockholders'equity and average assets assets were 12.71% and
 .72% in 1995 and 30.24% and 1.66% in 1994. Related earnings per share on a fully
diluted   basis  fell  to  $6.53  from  $13.90.   After  giving  effect  to  the
aforementioned nonrecurring recovery and netsecurities gains, operating earnings
increased 16% from $688,000 to $798,000.

The primary  reason for the improved  performance  in operating  earnings was an
increase in net interest income,  which rose 31.5% compared to 1994.  Offsetting
this improvement  somewhat were higher costs associated with the operations of a
branch office acquired in May, 1994 from the Resolution  Trust  Corporation of a
failed  savings and loan  association,  for a full year, a full year of salaries
and benefits  attributable  to additions to the management  team made throughout
1994 in anticipation  of future  expansion,  and the ongoing  renovations of the
Bank's  executive  and  main  offices,  along  with  the  commencement  of major
enhancements to the Bank's  technology  systems to improve  customer service and
enhance efficiency.

Net interest income

Net interest income is the principal  source of the  Corporation's  earnings and
represents  the amounts by which the interest and fees earned on loans and other
interest earning assets exceeds the interest paid on the funding sources used to
finance those assets.  An analysis of the  components of net interest  income is
facilitated when the income from tax-exempt investment securities is adjusted to
a taxable equivalent basis, placing tax-exempt assets on a comparable basis with
taxable interest earning assets.

On a fully taxable  equivalent ("FTE") basis, net interest income rose from $3.6
million in 1994 to $4.7 million in 1995,  while the related net interest  margin
increased from 3.63% to 4.50%. These  improvements  resulted from a higher level
of interest  earning  assets,  which averaged $104.4 million in 1995 compared to
$97.1 million in 1994. This growth occurred primarily from the use for an entire
year in 1995 of  deposit  proceeds  resulting  from  the  aforementioned  branch
acquisition.  The higher net interest margin resulted from a shift in the mix of
earning assets to loans from investment securities and short-term assets.

The yield on average  interest  earning  assets rose 140 basis points in 1995 to
7.21%  from 5.81% in 1994 due to the  aforementioned  emphasis  on loan  volume,
which more than offset the lower interest rate  environment  that existed during
1995.

Investments

Total  investment  securities  averaged  $57  million in 1995  compared to $50.9
million in 1994,  an increase of $6.1 million,  or 11.9%.  Most of this increase
came from the proceeds received from the deposit assumption and were invested in
U.S. Government agency securities and mortgage backed securities.

In  September  1994,  the  Bank  transferred   certain  U.S.  Government  agency
securities, including structured notes, from the available for sale portfolio to
the  held to  maturity  portfolio.  Immediately  prior  to the  transfer,  these
securities  had a book value of  $6,437,000  and a market  value of  $5,933,000,
resulting in a gross unrealized loss totalling $504,000, or $302,000 net of tax.
This loss was being  amortized  by  increasing  the book  values of the  related
securities over their remaining maturities. At December 31, 1994, the securities
transferred  had a book  value of  $5,967,000,  with a related  market  value of
$5,834,000,  including  structured  notes with book and related market values of
$4,113,000 and $4,025,000,  respectively,  with an additional  gross  unrealized
loss included in stockholders' equity of $473,000.

At  December  31,  1994,  the Bank held  structured  notes  with a book value of
$11,019,000  and a  related  market  value of  $10,402,000,  reflecting  a gross
unrealized loss of $617,000. These notes include the aforementioned  transferred
securities,  part of which  is  included  in the  aforementioned  $473,000  loss
included in stockholders' equity.

In December 1995, the Bank transferred $21.8 million of securities from the held
to  maturity  to the  available  for  sale  portfolio  in  accordance  with  the
provisions  of the FASB Guide to  Implementation  of  Statement  No. 115,  which
provided a one-time opportunity for banks to restructure the components of their
investment portfolio.
<PAGE>
                                       6

At December 31, 1994, the gross  unrealized  loss on securities  included in the
available for sale portfolio totalled  $504,000,  which at December 31, 1995 was
reduced to $135,000 due primarily to a decrease in interest  rates.  The held to
maturity  portfolio  had a gross  unrealized  loss of $2,460,000 at December 31,
1994  compared to $61,000 a year later.  In addition to the lower  interest rate
environment,  this decrease also resulted from the removal  during 1995 of three
structured notes, as discussed below, and the  aforementioned  transfer in 1995,
both of which  allowed  the  Bank to  eliminate  a  significant  portion  of the
unrealized   loss   that   was   being   amortized   when  the   portfolio   was
marked-to-market.

After the 1995 transfer,  there  remained in the held to maturity  portfolio one
security  that had  been  transferred  from  available  for  sale in 1994.  This
investment  had a remaining  gross  unrealized  loss  included in  stockholders'
equity of $112,000 at December 31, 1995.

Included in the 1995 transfer were all the structured notes previously  included
in the 1994 transfer.  These notes had a book value  totalling  $3,461,000 and a
related  market  value of  $3,353,000  and a  remaining  gross  unrealized  loss
included in stockholders' equity of $224,000 at the time of the transfer.

At  December  31,  1995,  the  structured  note  portfolio  had a book  value of
$8,209,000 and related market value of $8,003,000, reflecting a gross unrealized
loss of $206,000.  The structured  note portfolio  consisted of twelve issues at
December  31,  1994,  of  which  two were  called  during  1995  and one  became
unstructured  due to reaching its step-up limit.  Of the nine remaining  issues,
dual-index  notes  totalled  $3,497,000  in book  value,  step-ups  amounted  to
$1,962,000 and deleveraged bonds totalled $2,750,000.

The  dual-index  notes are all indexed to a combination  of long and short- term
rates,  while  the  deleveraged  notes are  indexed  to the  ten-year  Treasury.
Accordingly, the value of these securities could fluctuate depending on interest
rate  movements.  The step-ups  have less  interest rate risk since their yields
will increase over their remaining maturities.

Management  believes that holding these  securities  will not have a significant
impact upon the financial condition or operations of the Corporation.

The composition of the investment portfolio between the held to maturity and the
available for sale changed  significantly  due  primarily to the  aforementioned
transfer.  At December 31, 1994, the available for sale portfolio comprised 7.5%
of the total investment portfolio,  while at December 31, 1995 the available for
sale portfolio represented 55.5%.

Information  pertaining to the average  weighted  yields of  investments in debt
securities   at  December   31,  1995  is   presented   below.   Maturities   of
mortgaged-backed  securities included with U.S. Government agencies are based on
the maturity of the final scheduled  payment.  Such  securities,  which comprise
most of the balances shown as maturing beyond five years,  generally amortize on
a monthly  basis  and are  subject  to  prepayment.  Taking  into  account  such
contractual  amortization  and expected  prepayments,  a  significant  amount of
principal  reduction on the  aforementioned  securities  will occur within three
years:

Investment Securities Available for Sale
<TABLE>
<CAPTION>
                                                  Maturing After One Maturing After Five
                                  Maturing Within    Year But Within    Years But Within      Maturing After
                                         One Year         Five Years           Ten Years           Ten Years     Total    Total
Dollars in thousands              Amount    Yield     Amount   Yield      Amount   Yield     Amount    Yield     Amount    Yield
=================================================================================================================================
<S>                               <C>       <C>      <C>       <C>      <C>         <C>       <C>       <C>      <C>       <C>

U.S. Treasury securities         $3,291     6.37%    $  2,773  6.52%    $     -     - %      $    -       - %    $ 6,064   6.44%
U.S. Government agencies            997     4.84       11,681  5.48           -     -         11,541    6.46      24,219   5.92
- ---------------------------------------------------------------------------------------------------------------------------------
Total book value                 $4,288     6.01%     $14,454  5.68%    $     -     - %      $11,541    6.46%    $30,283   6.02%
=================================================================================================================================
</TABLE>

<PAGE>
                                       7

Investment Securities Held to Maturity 
<TABLE>
<CAPTION>
                                                  Maturing After One Maturing After Five
                                  Maturing Within    Year But Within    Years But Within      Maturing After
                                         One Year         Five Years           Ten Years           Ten Years     Total    Total
Dollars in thousands              Amount    Yield     Amount   Yield      Amount   Yield     Amount    Yield     Amount    Yield
=================================================================================================================================
<S>                               <C>       <C>      <C>       <C>      <C>         <C>       <C>       <C>      <C>       <C>
U.S. Government agencies             -      -       $15,589    6.04%      $4,204    6.95%    $2,165     5.54%   $21,958   6.16%
Obligations of states and
  political subdivisions             -      -           558    7.45        1,978    6.76         -      -         2,536   6.91
- ---------------------------------------------------------------------------------------------------------------------------------
Total book value                $    -      -       $16,147    6.09%      $6,182    6.89%    $2,165     5.54%   $24,494   6.24%
=================================================================================================================================
</TABLE>

Average  yields are  computed by dividing  the annual  interest,  net of premium
amortization  and including  discount  accretion,  by the amortized cost of each
type of security outstanding at December 31, 1995. Average yields on obligations
of states and  political  subdivisions  have been  computed  on a fully  taxable
equivalent basis, using the statutory Federal income tax rate of 34%.

The average yield on the available for sale  portfolio  decreased  from 6.28% in
1994 to 6.03% in 1995  reflecting  the low yield on the  short-term  investments
transferred  from the held to maturity  portfolio in 1995,  as well as the lower
rates  securities  purchased  in 1995.  This  transfer  also reduced the average
maturity of the portfolio,  as maturities within five years comprised 61% of the
portfolio at December 31, 1995 compared to 30% a year earlier,  while maturities
longer than ten years  comprise 39% at December 31, 1995  compared to 70% a year
earlier.

The yield on the held to maturity  portfolio rose from 5.89% in 1994 to 6.24% in
1995,  reflecting  the  purchase  during  1995 of higher  coupon  callable  U.S.
Government agency  securities.  The average portfolio  maturity shortened during
1995 as maturities  falling within the first five years represented 65.9% of the
total held to maturity  portfolio at December 31, 1995  compared to 57.2% a year
earlier.
<PAGE>
                                       8

Consolidated Average Balance Sheet with Related Interest and Rates
<TABLE>
<CAPTION>
                                                              1995                                          1994
=================================================================================================================================
                                                Average                Average               Average                 Average
Tax equivalent basisdollars in thousands        Balance   Interest       Rate                Balance    Interest       Rate
=================================================================================================================================
<S>                                           <C>         <C>           <C>                <C>         <C>           <C>
Assets
Interest earning assets:
  Federal funds sold and securities purchased
    under agreements to resell                 $ 4,948    $   280        5.65%              $18,867    $   815         4.32%
  Other short-term investments                   3,334        192        5.75                     -          -           -
  Interest-bearing deposits with banks             170         10        6.09                     -          -           -
  Investment securities:
    Taxable 1                                   54,468       3269        6.00                 48,997      2,503        5.11
    Tax-exempt                                   2,491        171        6.88                  1,925        127        6.60
- ---------------------------------------------------------------------------------------------------------------------------------
    Total investment securities                 56,959      3,440        6.04                 50,922      2,630        5.16
- ---------------------------------------------------------------------------------------------------------------------------------
  Loans 2,3:
    Commercial                                  14,598      1,202        8.23                 15,799      1,037        6.56
    Mortgage                                    24,000      2,365        9.85                 10,926      1,106       10.12
    Installment                                    374         40       10.70                    593         51        8.60
- ---------------------------------------------------------------------------------------------------------------------------------
    Total loans                                 38,972      3,607        9.26                 27,318      2,194        8.03
- ---------------------------------------------------------------------------------------------------------------------------------
    Total interest earning assets              104,383      7,529        7.21                 97,107      5,639        5.81
- ---------------------------------------------------------------------------------------------------------------------------------
Noninterest earning assets:
  Cash and due from banks                        3,784                                          4,918
  Net unrealized loss on investment securities
    available for sale                            (297)                                         (261)
  Reserve for possible loan losses                (729)                                         (724)
  Other assets                                   3,904                                         2,553
- ---------------------------------------------------------------------------------------------------------------------------------
  Total noninterest earning assets               6,662                                         6,486
- ---------------------------------------------------------------------------------------------------------------------------------
Total assets                                  $111,045                                      $103,593
=================================================================================================================================
Liabilities and stockholders' equity Interest bearing liabilities:
  Savings deposits 4                          $ 36,818        726        1.97               $ 40,060        785        1.96
  Time deposits 5                               47,797      1,927        4.03                 33,611      1,084        3.23
- ---------------------------------------------------------------------------------------------------------------------------------
  Total interest bearing deposits               84,615      2,653        3.14                 73,671      1,869        2.57
  Short-term borrowings                          2,780        156        5.63                  4,306        179        4.16
  Long-term debt                                   249         20        8.01                    249         20        8.03
- ---------------------------------------------------------------------------------------------------------------------------------
  Total interest bearing liabilities            87,644      2,829        3.23                 78,226      2,068        2.67
- ---------------------------------------------------------------------------------------------------------------------------------
Noninterest bearing liabilities:
  Demand deposits                               15,713                                        18,654
  Other liabilities                              1,378                                         1,012
- ---------------------------------------------------------------------------------------------------------------------------------
  Total noninterest bearing liabilities         17,091                                                   19,666
- ---------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                             6,310                                                    5,701
- ---------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity    $111,045                                      $103,593
=================================================================================================================================
Net interest income (tax equivalent basis)                  4,700        3.98                             3,571        3.14
Tax equivalent basis adjustments 6                             59                                           (43)
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income                                         4,641                                       $ 3,528
=================================================================================================================================
Average rate paid to fund interest earning assets                        2.71                                          2.18
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income as a percentage of
   interest earning assets (tax equivalent basis)                        4.50%                                         3.63%
=================================================================================================================================
<FN>
1  Includes  investment  securities  available  for sale and held to  maturity 
2  Includes  nonperforming  loans 
3  Includes  loan fees of $197,000 and $109,000 in 1995 and 1994, respectively
4  Includes  noninterest  bearing  deposits  maintained by a state  governmental
   agency of $469,000 and $860,000 in 1995 and 1994, respectively
5  Includes noninterest bearing deposits maintained by corporations and U.S. 
   governmental agencies of $12,756,000 in 1995 and $4,144,000 in 1994
6  The tax equivalent adjustment was computed assuming a 34% statutory federal 
   income tax rate in 1995 and 1994
</FN>
</TABLE>
<PAGE>
                                       9

The table below set forth, on a fully taxable basis, an analysis of the increase
(decrease)  in net interest  income  resulting  from the specific  components of
income and expenses  due to changes in volume and rate.  Because of the numerous
simultaneous  balance and rate changes, it is not possible to precisely allocate
such changes between balances and rates. Therefore,  for purposes of this table,
changes  which are not due solely to balance and rate  changes are  allocated to
rate.
<TABLE>
<CAPTION>

                                               1995 Net Interest Income Increase       1994 Net Interest Income Increase
                                                 (Decrease) from 1994 due to              (Decrease) from 1993 due to
In thousands                                    Volume       Rate       Total             Volume     Rate       Total
=================================================================================================================================
<S>                                             <C>         <C>       <C>                 <C>      <C>         <C>
Interest income
Loans:
  Commercial                                    $(114)      $394        $163               $354    $  (4)       $350
  Real estate                                   1,323       (181)      1,142                 87      (19)         68
  Installment                                     (19)         8         (11)                (4)     (15)        (19)
- ---------------------------------------------------------------------------------------------------------------------------------
Total loans                                     1,190        221       1,411                437      (38)        399
Taxable investment securities                     280        486         766                523     (280)        243
Tax-exempt investment securities                   37          7          44                157      (36)        121
Federal funds sold and securities
  purchased under agreements to resell           (601)        66        (535)               109      256         365
Other short-term investments                      192         -          192                 -        -           -
Interest-bearing deposits with banks               10         -           10                 -        -           -
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest income                           1,108        780       1,888              1,226      (98)      1,128
- ---------------------------------------------------------------------------------------------------------------------------------
Interest expense
Savings deposits                                   63         (4)         59               (224)     189         (35)
Time deposits                                    (458)      (385)       (843)              (313)    (217)       (530)
Short-term borrowings                             (86)       109          23                 25      (59)        (34)
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest expense                           (481)      (280)       (761)              (512)     (87)       (599)
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income                              $627       $500      $1,027               $714    $(185)       $529
=================================================================================================================================
</TABLE>

Loans

Total loans  averaged $39 million in 1995  compared to $27.3 million in 1994, an
increase of 46.5%.  At December 31,  1995,  total loans were $45.7  million,  up
75.8% from $26  million at 1994  year-end.  The  largest  increase  occurred  in
mortgage loans, where average volume in 1995 was $24 million,  compared to $10.9
million in 1994, an increase of 120.1%.

This  increase  occurred as a result of the  purchase  in January  1995 of $11.5
million  in  seasoned  residential  mortgage  loans  from the  Resolution  Trust
Corporation.   These  loans  consisted  of  one-to-four   family  loans  located
throughout  central New Jersey.  Other than these loans, there was little growth
in the Bank's residential  mortgage  portfolio,  as all its fixed-rate loans are
sold in the secondary  market and there was a lesser demand for  adjustable-rate
loans during 1995 due to the declining interest rate environment.

Loans  originated for sale declined to $4.6 million in 1995 from $6.5 million in
1994.  While  the  Bank  originates  Small  Business   Administration-guaranteed
commercial loans for sale, most loans originated for sale represent  Housing and
Urban Development ("HUD") - guaranteed residential rehabilitation loans. The HUD
loans are more labor intensive than the conventional  residential mortgage loans
that the Bank originated and sold during 1994, but are more profitable.  Because
of the  emphasis  in 1995 on HUD  loans,  the  volume  declined,  but  gains and
commission on loan sales rose by 90.6%. Loans sold decreased, to $4.5 million in
1995 from $6.1  million in 1994.  The Bank  intends  to expand  its  residential
mortgage lending program by moving into Federal Housing  Administration  ("FHA")
guaranteed  home  rehabilitation  loans,  which are sold to the FHA,  as well as
utilizing  the  benefits of the  Federal  Home Loan Bank  community  development
financing programs.

At December  31, 1995,  loans to churches  totaled  $6.3  million,  representing
13.78% of total loans  outstanding  and are  included  with real  estate  loans.
Management does not believe that this loan concentration exposes the Corporation
to any unusual degree of risk.

The Bank generally secures its loans by obtaining  primarily first liens on real
estate,  both  residential  and  commercial,  and does  virtually no asset-based
financing.  Without  additional  side  collateral,  the Bank generally  requires
maximum  loan-to-value ratios of 70% for loan transactions secured by commercial
real estate.
<PAGE>
                                       10

The Bank's  primary  market area  consists of northern New Jersey,  particularly
within the Newark area. The overall unemployment rate in the State of New Jersey
was 7.3% at the end of 1995  compared to a  nationwide  rate of 5.6%,  which was
also the second highest rate of all industrialized states. In addition,  several
major companies  located in New Jersey have recently  announced  layoffs,  which
will further affect the New Jersey economy.

While  management  believes that its loan  portfolio is well secured and able to
withstand  a downturn in economic  conditions,  its effects are being  carefully
considered in making credit decisions in 1996.

Management is unaware of any significant potential problem loans at December 31,
1995. Maturities and interest  sensitivities of loans Information  pertaining to
maturities  and the  sensitivity  to changes in interest  rates of certain  loan
categorizes at December 31, 1995 is presented below.

                              Due After One
                   Due in One Year Through   Due After
In thousands     Year or Less Five Years    Five Years    Total
================================================================
Commercial          $ 15,335     $  937     $  2,015   $ 18,287
Real estate:
  Construction            90         -            -          90
  Mortgage             2,923     19,013        4,436     26,355
- ----------------------------------------------------------------
Total               $ 18,348   $ 19,940     $  6,451   $ 44,739
================================================================
Loans at fixed
  interest rates    $  1,703   $  2,433     $  1,734   $  5,870
Loans at variable
  Interest rates      16,645     17,507        4,717     38,872
- ----------------------------------------------------------------
Total               $ 18,348   $ 19,940     $  6,451   $ 44,739
================================================================

Summary of loan loss experience

Changes in the reserve for possible loan losses are summarized below.

Dollars in thousands                           1995     1994
==============================================================
Balance, January 1                            $625      $700
- --------------------------------------------------------------
Charge-offs:
  Commercial loans                             382        35
  Real estate loans                            163       103
  Installment loans                             14        22
- --------------------------------------------------------------
Total                                          559       160
- --------------------------------------------------------------
Recoveries:
  Commercial loans                              26     1,461
  Real estate loans                             54        48
  Installment loans                             18        40
- --------------------------------------------------------------
Total                                           98     1,549
- --------------------------------------------------------------
Net charge-offs (recoveries)                   164    (1,389)
Provision (credit) for possible loan
  losses charged to operations                 486    (1,464)
- --------------------------------------------------------------
Balance, December 31                          $650      $625
==============================================================
Net charge-offs (recoveries) as a
  percentage of average loans                 1.43%    (5.34)%
Reserve for possible loan losses as
  a percentage of loans                       1.45      2.44
Reserve for possible loan losses as
  a percentage of nonperforming loans        60.07    183.80
===============================================================

The reserve for possible  loan losses is  maintained  at a level  determined  by
management to be adequate to provide for potential losses in the loan portfolio.
The reserve is increased by provisions  charged to operations  and recoveries of
loan  charge-offs.  The reserve is based on management's  evaluation of the loan
portfolio and several other factors,  including past loan loss  experience,  the
credit  conditions  of the  borrower,  the value of the  underlying  collateral,
business and economic conditions and the possibility that there may be potential
losses in the portfolio which cannot currently be identified.

Charge-offs  rose from  $160,000  in 1994 to $559,000 in 1995 as a result of the
charge-off,  in the fourth  quarter of 1995, of a loan that had been  performing
until  that  time  where  credit  quality  rapidly  eroded  to the  extent  that
management considered the collection of the loan to be doubtful.
<PAGE>
                                       11

During 1994, the Bank recovered $1.6 million as an insurance recovery for a loan
that was charged off in 1989.  $175,000  was  recorded  as other  income,  while
$1,425,000,  which  represents  the total  amount of the loan  charged  off, was
recorded as a recovery to the reserve for possible loan losses.

Allocation of the reserve for possible loan losses

The reserve for possible loan losses has been  allocated  based on  management's
estimates of the risk  elements  within the loan  categories  set forth below at
December 31:
                                   1995                  1994
===============================================================
                             Percentage            Percentage
                                of Loan               of Loan
Dollars in thousands  Amount   Category     Amount   Category
===============================================================
Commercial             $ 175      .98%       $  83      .63%
Real estate              448     1.65          384     3.14
Installment                7     1.97            9     1.56
Unallocated               20       -           149       -
- --------------------------------------------------------------
Total                  $ 650     1.44%       $ 625     2.39%
==============================================================

Nonperforming assets

Information  pertaining  to  nonperforming  assets at December 31 is  summarized
below at December 31:

In thousands                                  1995       1994
================================================================
Nonperforming loans
  Commercial                                $   68    $    17
  Real estate                                  800        314
  Installment                                    2          6
  Lease financing receivables                   -           4
- ----------------------------------------------------------------
Total nonperforming loans                      870        341
Other real estate owned                        212        307
- ----------------------------------------------------------------
Total                                       $1,082    $   648
================================================================

The increase in nonperforming loans in 1995 resulted primarily from the addition
of one loan that management considers well-secured by a commercial property.

Deposits

Total  deposits  decreased  from $103.9  million at December  31, 1994 to $100.9
million a year later,  due to a decline in demand  deposits.  The Bank's deposit
levels  may change  significantly  on a daily  basis  because  deposit  accounts
maintained by federal and state  governmental  agencies  represent a significant
part of the Bank's  deposits and are more volatile than  commercial or or retail
deposits.

These municipal and U.S. Government deposits represent a substantial part of the
Bank's business,  tend to have high balance  relationships  and comprise most of
the Bank's  accounts  with  balances of $100,000 or more at December  31,  1995.
While  local  municipalities  use the  accounts  for  operating  and  short-term
investments purposes, the U.S. Government uses noninterest-bearing  certificates
of deposit as compensating balances, representing a form of payment for services
provided.  All the foregoing  deposits  require  collateralization  with readily
marketable U.S.  Government  securities.  While the Bank issues  certificates of
deposit to  municipalities in amounts of $100,000 at rates which are competitive
with other institutions and somewhat more costly than other sources of deposits,
the overall  cost of  certificates  of deposit of $100,000 or more is reduced by
the maintenance of the foregoing compensating balance accounts.

While  the  collateral  maintenance  requirements  associated  with  the  Bank's
municipal and U.S.  Government account  relationships might limit the ability to
readily  dispose of investment  securities used as such  collateral,  management
does not foresee any need for such disposal, and in the event of the loss of any
of these deposits, these securities are readily marketable.

Contributing  to the  decline in demand  deposits  were new  federal tax deposit
regulations which went into effect on December 1, 1994,  whereby large companies
began making their deposits directly to the U.S. Treasury Department rather than
through a commercial  bank. As a result,  at December 31, 1995,  balances  under
this tax deposit program totalled $89,000 compared to $3 million a year earlier.
To offset the loss of these deposits, the U.S. Treasury Department has deposited
a $9.5 million  noninterest bearing time deposits with CNB, which will be repaid
over five years.
<PAGE>
                                       12

Average  deposits  totalled  $100.3 million in 1995, an 8.7% increase from $92.3
million  in 1994,  with  almost  all the growth  occurring  in savings  and time
deposits.  The branch  acquisition  contributed  $14.7  million  to the  deposit
growth.

Certain  corporations and governmental  agencies  maintain  noninterest  bearing
savings and time deposit  accounts  with the Bank as  compensation  for services
performed.   In  1995,  such  balances   averaged   $469,000  and   $12,756,000,
respectively,  contributing  39 basis  points to net interest  income.  In 1994,
these   respective   balances  were  $860,000  and   $4,144,000,   respectively,
contributing 23 basis points.

Short-term borrowings

Average  short-term  borrowings  were  lower  in  1995  because  of the  greater
liquidity available from proceeds received with the branch acquisition.

Other operating income

Other operating  income was $1.4 million in both 1995 and 1994. There were major
changes within the components,  however,  as service  charges rose $216,000,  or
44.8% due to a greater volume of service chargeable  transactions.  Other income
decreased $213,000,  or 26.1%, due primarily to the aforementioned  recording in
1994 of $175,000 associated with the loan loss recovery.

Other operating expenses

Other operating  expenses,  which include  expenses other than interest,  income
taxes and the provision for possible loan losses, totalled $4.2 million in 1995,
a 16.5%  increase  compared  to  1994.  Salaries  and  other  employee  benefits
comprised the largest  portion of the increase,  rising 23.7% from $2 million to
$2.5 million in 1995. The primary  reason for the increase in overall  operating
expenses was the operation of the acquired branch office for a full year.

Also  contributing  to the higher  salary and benefit  costs were the effects of
increased lending and administrative staff and annual merit increases.

Occupancy  expense  rose  $30,000,  or 24.4%  from  1994 to 1995  due to  higher
depreciation  expense  arising from the  completion  of the  renovations  to the
Bank's executive offices

Equipment expense increased  $74,000,  or 37% from 1994 to 1995 due primarily to
higher costs related to the aforementioned renovations.

Other  operating  expense was  nominally  higher in 1995 due  primarily to lower
premiums  for  FDIC  insurance  coverage  as well as the  effectiveness  of cost
containment measures instituted in early 1995. These reductions partially offset
the increased cost of operating the acquired branch for a full year.

Income tax expense

Income  tax  expense as a  percentage  of  pre-tax  income  was 37%,  relatively
unchanged from 36.7% in 1994.

Liquidity

The  liquidity  position  of the  Corporation  is  dependent  on the  successful
management of its assets and liabilities so as to meet the needs of both deposit
and credit  customers.  Liquidity needs arise primarily to accommodate  possible
deposit  outflows and to meet  borrowers'  request for loans.  Such needs can be
satisfied by investment and loan maturities and payments, along with the ability
to raise short-term funds from external sources.

It is the  responsibility  of senior  management  to  monitor  and  oversee  all
activities  relating to liquidity  management and the protection of net interest
income from fluctuations in interest rates.

The Bank depends  primarily  on deposits as a source of funds and also  provides
for a portion  of its  funding  needs  through  short-term  borrowings,  such as
Federal  Funds  purchased,  securities  sold  under  repurchase  agreements  and
borrowings under the U.S.  Treasury tax and loan note option program.  The major
contribution  during  1995  from  operating   activities  to  the  Corporation's
liquidity came from proceeds from sales of loans originated for sale,  amounting
to $4.6 million,  while loans  originated for sale  represented the greatest use
from operating activities, totalling $4.6 million.

The purchase of loans from the Resolution  Trust  Corporation  for $11.5 million
represented the largest use of funds for investing activities, while most of the
cash received from investing  activities  came from proceeds from  maturities of
investment securities, which totalled $10.5 million.

The primary source of funds from financing  activities resulted from an increase
in  short-term  borrowings  of $3.7  million,  while  a  reduction  in  deposits
represented the greatest use for financing activities.
<PAGE>
                                       13

Effects of inflation

Inflation,  as measured by the CPI, has been  relatively  steady  during  recent
years, advancing 2.8% in 1995, 2.7% in 1994 and 1993 and 2.9% in 1992.

The asset and liability  structure of the Corporation and subsidiary bank differ
from that of an industrial  company since its assets and  liabilities  fluctuate
over time based upon monetary policies and changes in interest rates. The growth
in earning  assets,  regardless of the effects of  inflation,  will increase net
income if the  Corporation  is able to  maintain a  consistent  interest  spread
between earning assets and supporting  liabilities.  In an inflationary  period,
the  purchasing  power of  these  net  monetary  assets  necessarily  decreases.
However,  changes in interest  rates may have a more  significant  impact on the
Corporation's  performance than inflation.  While interest rates are affected by
inflation,  they do not necessarily  move in the same direction,  or in the same
magnitude as the prices of other goods and services.

The impact of inflation on the future  operations of the Corporation  should not
be viewed without  consideration of other financial and economic indicators,  as
well as historical  financial  statements and the preceding discussion regarding
the Corporation's liquidity and asset and liability management.

Interest rate sensitivity

The management of interest rate risk is also important to the  profitability  of
the Corporation. Interest rate risk arises when an earning asset matures or when
its interest rate changes in a time period  different  from that of a supporting
interest-bearing  liability,  or when an  interest-bearing  liability matures or
when its  interest  rate  changes  in a time  period  different  from that of an
earning asset that it supports.  While the  Corporation  does not match specific
assets and liabilities,  total earning assets and interest  bearing  liabilities
are  grouped to  determine  the  overall  interest  rate risk within a number of
specific time frames.

Interest  sensitivity  analysis  attempts to measure the  responsiveness  of net
interest  income to changes in interest  rate  levels.  The  difference  between
interest sensitive assets and interest  sensitive  liabilities is referred to as
interest sensitive gap. At any given point in time, the Corporation may be in an
asset-sensitive  position,  whereby  its  interest-sensitive  assets  exceed its
interest-sensitive liabilities or in a liability-sensitive position, whereby its
interest-sensitive  liabilities exceed its interest-sensitive  assets, depending
on management's judgment as to projected interest rate trends.

One measure of interest rate risk is the  interest-sensitivity  analysis,  which
details the repricing  differences for assets and liabilities for given periods.
The primary  limitation of this  analysis is that it is a static (i.e.,  as of a
specific  point in time)  measurement  which does not  capture  risk that varies
nonproportionally  with changes in interest rates.  Because of this  limitation,
the  Corporation  uses a  simulation  model as its primary  method of  measuring
interest rate risk.  This model,  because of its dynamic  nature,  forecasts the
effects of different  patterns of rate movements and variances in the effects of
rate  changes  on  the  Corporations'  mix  of  interest-sensitive   assets  and
liabilities.
<PAGE>
                                       14

The  following  table  presents  the  Corporation's  interest  rate  sensitivity
position at December 31, 1995.
Interest-sensitivity analysis
<TABLE>
<CAPTION>
                                                                 Interest Sensitivity Period
=================================================================================================================================
                                                         Daily    Due After    Due After                  Due After
                                                  Floating and Three Months   Six Months        Total   One Year or
                                                    Due Within   but Within   But Within       Within  Noninterest-
In thousands                                      Three Months   Six Months     One Year     One Year     sensitive        Total
=================================================================================================================================
<S>                                                  <C>          <C>          <C>          <C>            <C>          <C>
Interest-earning assets
Federal funds sold                                    $ 6,950       $   -        $   -       $ 6,950       $    -       $ 6,950
Interest-bearing deposits with banks                      321           -            -           321            -           321
Investment securities                                  16,937        2,025        6,484       25,446        29,792       55,238
Loans                                                  16,922        1,270        4,849       23,041        22,628       45,669
- ---------------------------------------------------------------------------------------------------------------------------------
Total                                                  41,130        3,295       11,333       55,758        52,420      108,178
- ---------------------------------------------------------------------------------------------------------------------------------
Sources of funds supporting interest-earning assets
Savings deposits (1)                                   22,812           -            -        22,812        14,207       37,019
Time deposits                                          26,520        9,614        6,630       42,754         8,191       50,945
Short-term borrowings                                   3,661           -            -         3,661            -         3,661
Long-term debt                                             -            -            -            -          1,749        1,749
Noninterest bearing sources                                -            -            -            -         15,842       15,842
- ---------------------------------------------------------------------------------------------------------------------------------
Total                                                  52,983        9,614        6,630       69,227        40,451      109,678
- ---------------------------------------------------------------------------------------------------------------------------------
Interest-sensitive gap                                (11,853)      (6,319)       4,703      (13,469)
- ---------------------------------------------------------------------------------------------------------------------------------
Cumulative interest-sensitivity gap                  $(11,853)    $(18,172)    $(13,469)    $(13,469)
- ---------------------------------------------------------------------------------------------------------------------------------
Interest-sensitive assets to interest
  sensitive liabilities                                  77:1         .34:1      1.71:1       1.81:1
- ---------------------------------------------------------------------------------------------------------------------------------
Cumulative interest-sensitive assets
  to interest sensitive liabilities                     .77:1         .71:1       .81:1        .81:1
- ---------------------------------------------------------------------------------------------------------------------------------
Interest-sensitivity gap as a percentage
  of total assets                                      (10.33)%      (5.51)%       4.01%       11.74%
- ---------------------------------------------------------------------------------------------------------------------------------
Cumulative interest-sensitivity gap as a percentage
  of total assets                                      (10.33)%     (26.17)%      11.74%       11.74%
=================================================================================================================================
<FN>
(1) Based on historical experience, management has classified passbook and 
    statement savings accounts as noninterest sensitive
</FN>
</TABLE>

At December 31, 1995, the Corporation  had a cumulative  one-year gap of $(13.5)
million, representing 11.74% of total assets and a ratio of .81:1. Utilizing the
dynamic simulation model,  management believes that this amount would not result
in a significant  change in net interest  income should  interest  rates rise or
fall up to 300 basis points, which is the maximum change that management uses to
measure the Corporation's exposure to interest rate risk.

Capital

Capital  adequacy is a measure of the amount of capital  needed to support asset
growth.  Minimum  capital  levels  for  banks  and bank  holding  companies  are
regulated  by capital  adequacy  guidelines,  which  establish  minimum  capital
standards  related  to the  level of assets  and  off-balance  sheet  exposures,
adjusted for credit risk. The guidelines categorize assets and off-balance sheet
items into four  risk-weightings and require banking  institutions to maintain a
minimum ratio of total capital to risk-weighted  assets.  Total capital consists
of the sum of a core (Tier I) and  qualifying  supplementary  (Tier II)  capital
elements.  Tier I capital  essentially  is comprised  of tangible  stockholders'
equity for common  stock and  certain  perpetual  preferred  stock,  and Tier II
capital  includes a portion of the reserve for  possible  loan  losses,  certain
qualifying  subordinated  long-term  debt and  preferred  stock  which  does not
qualify as Tier I capital.  The regulatory  minimum for combined Tier I and Tier
II capital is 8% of  risk-adjusted  assets,  with Tier II elements which qualify
for inclusion in total capital being limited to 100% of the total amount of Tier
I elements.

In addition to the  risk-adjusted  guidelines  discussed  above,  banks and bank
holding  companies  are  subject  to certain  leverage  standards.  Under  these
guidelines,  banks and bank  holding  companies  are  required  to maintain as a
minimum leverage  standard a Tier I  capital-to-total  assets ratio of 3%. Under
these guidelines,  institutions operating at the 3% minimum are expected to have

<PAGE>
                                       15

well diversified risk profiles, including no undue interest rate risk, excellent
asset quality,  high liquidity and strong  earnings.  Institutions  experiencing
growth or with high levels of risk would be expected to maintain  Tier I capital
levels 100 to 200 basis points above the minimum.

The following table presents the consolidated and bank-only  capital  components
and related ratios at December 31:
                                                                 Bank
                                        Consolidated             Only
========================================================================
Dollars in thousands                1995        1994             1995
========================================================================


Total stockholders' equity       $ 6,896     $ 5,588          $ 8,591
Net unrealized loss on investment
  securities available for sale      141         587              141
Disallowed intangibles               (76)        (85)             (76)
- ------------------------------------------------------------------------
Tier 1 capital                     6,961       6,090            8,656
- ------------------------------------------------------------------------
Qualifying long-term debt          1,749         249               -
Reserve for possible loan losses     516         412              516
- ------------------------------------------------------------------------
Tier 2 capital                     2,265         661              563
- ------------------------------------------------------------------------
Total capital                    $ 9,226     $ 6,751          $ 9,172
========================================================================
Risk-adjusted assets             $41,303     $32,997          $41,303
Total assets                     114,410     111,062          114,410
- ------------------------------------------------------------------------
Risk-based capital ratios:
  Tier 1 capital to
    risk-adjusted assets          15.86%      18.46%           20.96%
  Regulatory minimum               5.00        5.00             5.00
  Total capital to risk-adjusted
    assets                        17.81       20.46            22.21
  Regulatory minimum               8.00        8.00             8.00
Leverage ratio                     6.27        5.48             7.80
Total stockholders' equity to
  total assets                     6.03        5.03             7.51
========================================================================

Results of operations - 1994 compared with 1993

Net income for 1994 rose to $1,724,000, or, on a fully diluted basis, $13.90 per
share  compared to $568,000 , or $7.03 per share in 1993,  due to a $1.6 million
insurance  recovery of a loan charged off in 1989.  Excluding the recovery along
with net security gains, net earnings from operations were $688,000, compared to
$476,000  in 1993,  an  increase of 44.5%.  Higher net  interest  income was the
primarily  reason  for this  increase,  reflecting  greater  levels of  interest
earning assets resulting from the May, 1994 branch acquisition.

While net  interest  income was higher,  on a fully tax  equivalent  basis,  the
related net interest  margin  decreased  from 3.99% to 3.81% due  primarily to a
more rate-sensitive deposit structure at the acquired branch.

Average  deposits  grew from $72  million in 1993 to $92.3  million in 1994,  an
increase of 28%, due to the aforementioned  branch  acquisition.  While proceeds
from the the deposit  increase  were  spread  over a number of interest  earning
assets, the major growth was in taxable investment  securities,  which grew from
$39.1 million at December 31, 1993 to $53.7 million a year later.

Loan growth during 1994 was modest, although loans originated for sale rose from
$4.3  million  in  1993 to  $6.5  million  in  1994  as the  Bank  expanded  its
residential  lending  program  under which these loans are sold in the secondary
market.

As a result of generally improved economic  conditions in the Bank's market area
as well as  improvements  in the Bank's asset  quality,  management  reduced the
reserve for possible  loan losses from December 31, 1993 to December 31, 1994 by
recording a credit to the related provision of $1,464,000.

Other operating income

Other  operating  income rose  $302,000,  from $898,000 to $1.2 million in 1994,
primarily due to $339,000 of income  earned from funds  committed to loans to be
acquired from the Resolution  Trust  Corporation  in connection  with the branch
acquisition.  Also  contributing  to this income were higher service fees earned
for acting as lead bank in a  corporate  line of credit  syndication.  Such fees
rose from $42,000 in 1993 to $158,000 in 1994.

Offsetting  these  increases  was a reduction in net gain on sales of investment
securities, which fell from $353,000 in 1993 to $36,000 in 1994.
<PAGE>
                                       16

Other  operating  expenses  totalled  $3.6  million  in 1994,  a 20.7%  increase
compared to 1993. Salaries comprised the largest portion of the increase, rising
from $1.2 million to $1.6 million in 1994 due to the branch acquisition,  annual
merit increases and the added cost of new hires,  made primarily in anticipation
of an expansion in the Bank's lending activities.

Occupancy  expense  declined  19%, from $153,000 in 1993 to $123,000 in 1994 due
primarily to an increase in rental  income from a building  that was  previously
used as a branch  office  which was  subsequently  converted to storage with the
remaining space leased to a commercial business.

Furniture and equipment  expense declined 17%, from $241,000 in 1993 to $200,000
in 1994  due to a  decrease  in  equipment  rental  expense  resulting  from the
purchase of data processing equipment that was being leased. Higher depreciation
expense on the purchased equipment partially offset this reduction.

Other operating expenses rose from $1.1 million in 1993 to $1.3 million in 1994,
a 19% increase.  Expenses  attributable to the new branch comprised  $133,000 of
this increase.  The balance  occurred from increases in a broad range of expense
categories  due  primarily to a higher volume of  operations,  offset in part by
lower legal fees.

Income tax expense as a percentage  of pre-tax  income  increased  from 17.8% in
1993 to 36.7% in 1994.  This increase was  attributable to a decrease in 1993 in
the federal deferred tax valuation  allowance along with higher levels of income
subject to state corporate income tax.
<PAGE>
                                       17

Item 8.       Financial Statements and Supplementary Data

CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARIES

Consolidated Balance Sheet
<TABLE>
<CAPTION>
                                                                                                          Year Ended December 31,
                                                                                                       ============================
Dollars in thousands, except per share data                                                                   1995             1994
====================================================================================================================================
<S>                                                                                                       <C>               <C> 
Assets
Cash and due from banks (Note 2) ...............................................................          $  3,344          $  3,331
Federal funds sold (Note 3) ....................................................................             6,950            23,800
Interest-bearing deposits with banks ...........................................................               321              --
Investment securities available for sale (Note 4) ..............................................            30,609             7,173
Investment securities held to maturity (Market value of $24,434
       in 1995 and $44,118 in 1994) (Note 5) ...................................................            24,494            46,578
Loans held for sale (Note 1) ...................................................................               555               470
Loans (Note 6) .................................................................................            44,739            25,563
Less: Reserve for possible loan losses (Note 7) ................................................               650               625
                                                                                                          --------          --------
Net loans ......................................................................................            44,089            24,938
                                                                                                          --------          --------
Premises and equipment (Note 8) ................................................................             2,288             1,740
Accrued interest receivable ....................................................................               955             1,149
Other real estate owned ........................................................................               212               307
Other assets (Note 9) ..........................................................................               593             1,576
                                                                                                          --------          --------
Total assets ...................................................................................          $114,410          $111,062
                                                                                                          ========          ========
Liabilities and Stockholders' Equity
Deposits:
       Demand ..................................................................................          $ 12,925          $ 16,448
       Savings .................................................................................            37,019            39,615
       Time ....................................................................................            50,945            47,878
                                                                                                          --------          --------
Total deposits (Note 10) .......................................................................           100,889           103,941
Short-term borrowings (Note 11) ................................................................             3,661              --
Accrued expenses and other liabilities .........................................................             1,215             1,284
Long-term debt (Note 12) .......................................................................             1,749               249
                                                                                                          --------          --------
Total liabilities ..............................................................................           107,514           105,474

Commitments and contingencies (Note 21)

Stockholders' equity (Note18):
        Preferred stock, no par value: Authorized 100,000 shares;
               eight shares issued and outstanding in 1995 .....................................               200              --
        Common stock, par value $10: Authorized 400,000 shares;
               outstanding 111,141 shares in 1995 and 1994 .....................................             1,120             1,120
       Surplus .................................................................................               886               886
       Retained earnings .......................................................................             4,856             4,194
       Less:
              Net unrealized loss on investment securities available for sale ..................               141               587
              Treasury stock, at cost - 839 shares .............................................                25                25
                                                                                                          --------          --------
Total stockholders' equity .....................................................................             6,896             5,588
                                                                                                          --------          --------
Total liabilities and stockholders' equity .....................................................          $114,410          $111,062
                                                                                                          ========          ========
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
                                       18

CITY NATIONAL BANCSHARES CORPORATION
 AND SUBSIDIARIES

Consolidated Statement of Changes
in Stockholders' Equity                                                 
<TABLE>
<CAPTION>
                                                                                               Net Unrealized
                                                                                               Gain (Loss) on
                                                                                                   Investment
                                                            Common        Preferred  Retained      Securities        Treasury
Dollars in thousands, except per share data                  Stock  Surplus   Stock  Earnings Available for Sale    Stock     Total
===================================================================================================================================
<S>                                                         <C>      <C>      <C>      <C>         <C>            <C>       <C>    
Balance, December 31, 1992 ...............................  $  987   $  793   $  --    $1,601      $  --          $  (25)   $ 3,356
Net income ...............................................      --       --      --       980         --              --        980
Proceeds from sale of common stock .......................     133       93      --        --         --              --        226
                                                            -------  ------- -------   -------    -------         -------    -------
Balance, December 31, 1993 ...............................   1,120      886      --     2,581         --             (25)     4,562
Net income ...............................................      --       --      --     1,724         --              --      1,724
Net unrealized gain on investment securities upon ........      --       --      --        --         68              --         68
       adoption of a change in accounting principles
Change in unrealized gain (loss) on investment ...........      --       --      --        --       (655)             --       (655)
       securities available for sale
Dividends paid ($1.00 per share) .........................      --       --      --      (111)        --              --       (111)
                                                            -------  ------- -------   -------    -------         -------    -------
Balance, December 31, 1994 ...............................   1,120      886      --     4,194       (587)            (25)     5,588
Net income ...............................................      --       --      --       802         --              --        802
Proceeds from sale of preferred stock ....................      --       --     200        --         --              --        200
Change in unrealized gain (loss) on investment ...........      --       --      --        --        446              --        446
       securities available for sale
Dividends paid ($1.25 per share) .........................      --       --      --      (140)        --              --       (140)
                                                            -------  ------- -------   -------    -------         -------    -------
Balance, December 31, 1995 ...............................  $1,120   $  886   $ 200     $4,856    $ (141)         $  (25)   $ 6,896
                                                            =======  ======= =======   =======    =======         =======    =======
</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>
                                       19

CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARIES

Consolidated Statement of Income
<TABLE>
<CAPTION>
                                                                                                 Year Ended December 31,
                                                                                ====================================================
Dollars in thousands, except per share data                                               1995              1994               1993
====================================================================================================================================
<S>                                                                                  <C>               <C>                <C>    
Interest income
Interest and fees on loans .................................................         $   3,607         $   2,194          $   1,795
Interest on Federal funds sold and securities
        purchased under agreements to resell ...............................               279               815                450
Interest on other short term investments ...................................               192              --                 --
Interest on deposits with banks ............................................                10              --                 --
Interest and dividends on investment securities:
        Taxable ............................................................             3,269             2,503              2,260
        Tax-exempt .........................................................               113                84                  4
                                                                                     ---------         ---------          ---------
Total interest income ......................................................             7,470             5,596              4,509
                                                                                     ---------         ---------          ---------
Interest expense
Interest on deposits .......................................................             2,653             1,869              1,304
Interest on short-term borrowings ..........................................               156               179                145
Interest on long-term debt .................................................                20                20                 20
                                                                                     ---------         ---------          ---------
Total interest expense .....................................................             2,829             2,068              1,469
                                                                                     ---------         ---------          ---------
Net interest income ........................................................             4,641             3,528              3,040
Provision (credit) for possible loan losses (Note 7) .......................               486            (1,464)               (23)
                                                                                     ---------         ---------          ---------
Net interest income after provision (credit)
         for possible loan losses ..........................................             4,155             4,992              3,063
                                                                                     ---------         ---------          ---------
Other operating income
Service charges on deposit accounts ........................................               711               484                401
Other income (Note 13) .....................................................               642               855                144
Net gains on sales of investment securities (Notes 4 and 5) ................                10                36                353
                                                                                     ---------         ---------          ---------
Total other operating income ...............................................             1,363             1,375                898
                                                                                     ---------         ---------          ---------
Other operating expenses
Salaries and other employee benefits (Note 15) .............................             2,455             1,984              1,501
Occupancy expense (Note 8) .................................................               153               123                153
Equipment expense (Note 8) .................................................               274               200                241
Other expenses (Note 13) ...................................................             1,363             1,338              1,124
                                                                                     ---------         ---------          ---------
Total other operating expenses .............................................             4,245             3,645              3,019
                                                                                                                          ---------
Income before income tax expense and cumulative
        effect of accounting change ........................................             1,273             2,722                942
Income tax expense (Note 14) ...............................................               471               998                168
                                                                                     ---------         ---------          ---------

Income before cumulative effect of accounting change .......................               802             1,724                774
Cumulative effect of accounting change (Note 14) ...........................              --                --                  206
                                                                                     ---------         ---------          ---------
Net income .................................................................         $     802         $   1,724          $     568
                                                                                     =========         =========          =========
Net income per share (Note 18) Primary:
Income before cumulative effect of accounting change .......................         $    7.22         $   15.51          $    7.88
Cumulative effect of accounting change .....................................              --                --                 2.09
                                                                                     ---------         ---------          ---------
Net income per share .......................................................         $    7.22         $   15.51          $    9.97
                                                                                     =========         =========          =========
Fully diluted:
Income before cumulative effect of accounting change .......................         $    6.53         $   13.90          $    7.03
Cumulative effect of accounting change .....................................              --                --                 1.83
                                                                                     ---------         ---------          ---------
Net income per share .......................................................         $    6.53         $   13.90          $    8.86
                                                                                     =========         =========          =========
Primary average shares outstanding .........................................           111,141           111,141             98,267
Fully diluted average shares outstanding ...................................           124,991           124,991            112,117
                                                                                     =========         =========          =========
</TABLE>
See accompanying notes to consolidated financial statements.
<PAGE>
                                       20

CITY NATIONAL BANCSHARES CORPORATION                                    
AND SUBSIDIARY                                  
                                        
Consolidated Statement of Cash Flows
<TABLE>
<CAPTION>
                                                                                                     Year Ended December 31,      
                                        
In thousands                                                                            1995                1994               1993
====================================================================================================================================
<S>                                                                                 <C>                 <C>                <C> 
Operating activities
Net income ......................................................................   $    802            $  1,724           $    980
Adjustments to reconcile net income to net cash from operating activities:
    Depreciation and amortization ...............................................        191                 120                 90 
    Provision (credit) for possible loan losses .................................        486              (1,464)
    Amortization of premium, net of discount accretion
         on investment securities ...............................................        151                 423                297
    Net gains on sales of investment securities .................................        (10)                (36)              (353)
    Gains and commissions on loans held for sale ................................       (122)                (64)               (32)
Decrease (increase) in accrued interest receivable ..............................        194                (655)               (35)
Deferred income tax expense .....................................................         16                 578                 12
Decrease in other real estate owned .............................................         95                  --                 --
Decrease (increase) in other assets .............................................        984              (1,314)               (89)
(Decrease) increase  in accrued expenses and other liabilities ..................       (369)                556                 76
Premium paid on branch acquisition ..............................................         --                 (90)                --
                                                                                    ---------           ---------          ---------
Net cash provided by (used in) operating activities .............................      2,418                (222)               923
                                                                                    ---------           ---------          ---------
Investing activities
Loans originated for sale .......................................................     (4,594)             (6,525)            (4,344)
Proceeds from sale of loans held for sale .......................................      4,631               6,118              4,376
Increase in loans ...............................................................     (8,256)                 --                 --
Purchase of loans from Resolution Trust Corporation .............................    (11,479)             (2,370)
Increase in interest-bearing deposits with banks ................................       (321)                 --                 --
Proceeds from recoveries of loans previously charged off ........................         97               1,549                150
Proceeds from sales of investment securities available for sale .................         --               2,382             10,032
Proceeds from calls of investment securities held to maturity ...................      2,170                  --                 --
Proceeds from maturities of investment securities available for sale,
      including principal payments ..............................................      1,524               3,660              2,729
Proceeds from maturities of investment securities held to maturity,
      including principal payments ..............................................      8,957               5,597             15,114
Purchases of investment securities available for sale ...........................     (2,745)            (10,484)           (10,484)
Purchases of investment securities held to maturity .............................    (10,669)            (17,315)           (20,931)
Purchases of premises and equipment .............................................       (739)               (737)              (125)
                                                                                    ---------           ---------          ---------
Net cash used in investing activities ...........................................    (21,424)            (17,887)            (6,840)
                                                                                    ---------           ---------          ---------
Financing activities
Deposits assumed in branch acquisition ..........................................         --              25,209                 --
(Decrease) increase in deposits .................................................     (3,052)             14,297              6,582
Increase (decrease) in short-term borrowings ....................................      3,661              (5,000)             5,000
Proceeds from issuance of long-term debt ........................................      1,500                  --                 --
Proceeds from issuance of common stock ..........................................         --                  --                226
Proceeds from issuance of preferred stock .......................................        200                  --                 --
Dividends paid ..................................................................       (140)               (111)                --
                                                                                    ---------           ---------          ---------
Net cash provided by financing activities .......................................      2,169              34,395             11,808
                                                                                    ---------           ---------          ---------
Net (decrease) increase in cash and cash equivalents ............................    (16,837)             16,286              5,891

Cash and cash equivalents at beginning of year ..................................     27,131              10,845              4,954
                                                                                    ---------           ---------          ---------
Cash and cash equivalents at end of year ........................................    $10,294             $27,131            $10,845
                                                                                    =========           =========          =========
Cash paid during the year:
Interest ........................................................................   $  2,719            $  1,768           $  1,442
Income taxes ....................................................................        991                 102                  5

Supplemental schedule for noncash investing activities:
Real estate acquired in settlement of loans .....................................        212                 307                 --
Transfers of investment securities held to maturity
       to (from) investment securities available for sale .......................     21,836              (6,437)             3,998
</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>
                                       21

Notes to Consolidated Financial Statements

Note 1   Summary of significant accounting policies

The accounting and reporting  policies of City National  Bancshares  Corporation
(the  "Corporation"  or "CNBC") and its  subsidiary  City  National  Bank of New
Jersey  (the  "Bank"  or  "CNB")  conform  with  generally  accepted  accounting
principles and to general practice within the banking industry. In preparing the
financial  statements,  management is required to make estimates and assumptions
that affect the reported  amounts of assets and  liabilities  and  disclosure of
contingent  liabilities  as of the date of the balance  sheet and  revenues  and
expenses for the related periods. Actual results could differ significantly from
those estimates. The following is a summary of the more significant policies and
practices.

Principles of consolidation

The  financial  statements  include the  accounts  of CNBC and its  wholly-owned
subsidiary,  CNB. All significant  intercompany  accounts and transactions  have
been eliminated in consolidation.

Cash and cash equivalents

For purposes of the  presentation of the Statement of Cash Flows,  Cash and cash
equivalents  includes  Cash  and due  from  banks  and  Federal  funds  sold and
securities purchased under agreements to resell.

Investment securities held to maturity and investment securities available for 
sale

On January 1, 1994,  the  Corporation  adopted the  provisions  of  Statement of
Financial   Accounting  Standards  ("SFAS")  No.  115  "Accounting  for  Certain
Investments  in Debt and Equity  Securities".  SFAS 115 addresses the accounting
and  reporting  for   investments  in  equity   securities   that  have  readily
determinable fair values and for all investments in debt securities.

Investment  securities  are designated as held to maturity or available for sale
at the time of  acquisition.  Securities that the Corporation has the intent and
ability at the time of purchase to hold until maturity are designated as held to
maturity. Investment securities held to maturity are stated at cost and adjusted
for  amortization  of  premiums  to the  earlier  of  maturity  or call date and
accretion of discount to maturity.

Securities to be held for indefinite periods of time but not intended to be held
until maturity or on a long-term  basis are classified as investment  securities
available  for sale.  Securities  held for  indefinite  periods of time  include
securities  that  the  Corporation  intends  to use  as  part  of  its  interest
sensitivity  management  strategy and that may be sold in response to changes in
interest  rates,  resultant  risk  and  other  factors.   Investment  securities
available for sale are reported at fair market value,  with unrealized gains and
losses reported as a separate component of stockholders' equity, net of deferred
tax. Gains and losses  realized from the sales of securities  available for sale
are determined using the specific identification method.

The Corporation holds in its investment  portfolio  mortgage-backed  securities.
Such securities are subject to changes in the prepayment rates of the underlying
mortgages, which may affect both the yield and maturity of the securities.

Loans held for sale

Loans held for sale  include  residential  mortgage  loans  originated  with the
intent to sell.  Loans held for sale are carried at the lower of aggregate  cost
or fair value.

Loans

Loans are stated at the principal amounts outstanding,  net of unearned discount
and deferred  loan fees.  Interest  income is accrued as earned,  based upon the
principal  amounts  outstanding.  Loan  origination fees and certain direct loan
origination  costs,  as well as unearned  discount,  are deferred and recognized
over the life of the loan revised for loan prepayments,  as an adjustment to the
loan's  yield.  Recognition  of  interest  on the  accrual  method is  generally
discontinued  when a loan  contractually  becomes  90 days or more past due or a
reasonable doubt exists as to the  collectibility of the loan, unless such loans
are well-secured and in the process of collection.  At the time a loan is placed
on a nonaccrual status, previously accrued and uncollected interest is generally
reversed against interest income in the current period.  Interest on such loans,
if  appropriate,  is recognized as income when payments are received.  A loan is
returned to an accrual status when factors indicating doubtful collectibility no
longer exist.

The Bank originates  mortgage loans for sale.  Premiums received from purchasers
on sales of  conventional  nonguaranteed  one-to-four  family mortgage loans are
recorded as income when received.
<PAGE>
                                       22

Once the  determination to sell a loan has been made, it is transferred to loans
held for sale and carried at the lower of remaining  principal balance or market
value.

As of January 1, 1995,  the  Corporation  adopted the provisions of Statement of
Financial  Accounting  Standards No. 114 "Accounting by Creditors for Impairment
of a Loan" and Statement No. 118  "Accounting  by Creditors for  Impairment of a
Loan Income Recognition and Disclosure".  These statements require that impaired
loans be  measured  based on the  present  value of  expected  future cash flows
discounted at the loan's effective  interest rate or, at the loans's  observable
market  price of the  fair  value of the  collateral  if the loan is  collateral
dependent.

The  Corporation  has  defined  the  population  of  impaired  loans  to be  all
nonaccrual loans of $100,000 or more considered by management to be inadequately
secured  and  subject to risk of loss.  Impaired  loans of  $100,000 or more are
individually  assessed  to  determine  that the loan's  carrying  value does not
exceed the fair value of the  underlying  collateral or the present value of the
loan's expected future cash flows.  Smaller balance  homogeneous  loans that are
collectively   evaluated  for  impairment  such  as  residential   mortgage  and
installment  loans, are specifically  excluded from the impaired loan portfolio.
Where  impaired  loans are carried at the present value of expected  future cash
flows, any change in such value is included with the provision for possible loan
losses. There have been no impaired loans recorded during 1995.

Reserve for possible loan losses

A  substantial  portion of the Bank's  loans are  secured by real  estate in New
Jersey particularly within the Newark area. Accordingly,  as with most financial
institutions  in the market area, the ultimate  collectibility  of a substantial
portion  of the  Bank's  loan  portfolio  is  susceptible  to  changes in market
conditions.

The  reserve  for  possible  loan  losses is  maintained  at a level  determined
adequate to provide for potential  losses on loans.  The reserve is increased by
provisions  charged to operations and recoveries of loans previously charged off
and reduced by loan charge-offs. The reserve is based on management's evaluation
of the loan portfolio  considering current economic  conditions,  the volume and
nature of the loan  portfolio,  historical  loan loss  experience and individual
credit and collateral situations.

Management believes that the reserve for possible loan losses is adequate. While
management uses available  information to determine the adequacy of the reserve,
future additions may be necessary based on changes in economic  conditions or in
subsequently occurring events unforeseen at the time of evaluation.

In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically  review the Bank's reserve for possible loan
losses.  Such  agencies  may require the Bank to increase  the reserve  based on
their  judgment  of  information   available  to  them  at  the  time  of  their
examination.

Bank premises and equipment

Premises and equipment are stated at cost less  accumulated  depreciation  based
upon estimated useful lives of 3 to 39 years,  computed using the  straight-line
method.  Expenditures  for  maintenance and repairs are charged to operations as
incurred,  while major  replacements and  improvements are capitalized.  The net
asset  values  of assets  retired  or  disposed  of are  removed  from the asset
accounts and any related gains or losses are included in operations.

Other real estate owned

Other  real  estate  owned  acquired  through  foreclosure  or  deed  in lieu of
foreclosure is carried at the lower of cost or fair value less estimated cost to
sell.  When a property  is  acquired,  the excess of the loan  balance  over the
estimated  fair  value is charged  to the  reserve  for  possible  loan  losses.
Operating  results of other  real  estate  owned,  including  rental  income and
operating expenses, are included in "Other expenses".

Core deposit premiums

The premium paid for the acquisition of deposits in connection with the purchase
of a branch  office is  amortized  on an  accelerated  basis  over the  ten-year
estimated useful life of the assumed deposit base.

Income taxes

Federal  income taxes are based on currently  reported  income and expense after
the  elimination  of income which is exempt from Federal income tax. Such timing
differences include depreciation and the provision for possible loan losses.
<PAGE>
                                       23

The  Corporation  adopted the  provisions  of Statement of Financial  Accounting
Standards ("SFAS") No. 109,  Accounting for Income Taxes" as of January 1, 1993.
Under the asset and  liability  method of SFAS  109,  deferred  tax  assets  and
liabilities  are  recognized  for  future  tax   consequences   attributable  to
differences  between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases.

The Corporation previously provided for income taxes under Accounting Principles
Board  Opinion  No.  11,  which  provided  for  deferred  income  taxes  on  all
significant  items of income  and  expenses  that are  recognized  in  different
periods for financial reporting and income tax purposes.

The  cumulative  effect of this  change in the method of  accounting  for income
taxes has been included in the 1993 consolidated statement of income.

Net income per share

Primary  income per share is  calculated  by dividing net income by the weighted
average number of shares  outstanding.  Shares  issuable upon  conversion of the
subordinate debentures have been excluded from the computation of primary income
per share as they are not considered to be common stock equivalents.  On a fully
diluted basis, both net income and shares outstanding are adjusted to assume the
conversion of the convertible subordinate debentures from the date of issue.

Reclassifications

Certain  reclassifications  have  been  made to the 1994  and 1993  consolidated
financial statements in order to conform with the 1995 presentation.

Note 2   Restrictions on cash and due from banks

The Bank is required to maintain a reserve balance with the Federal Reserve Bank
based primarily on deposits levels.  These reserve balances averaged $857,000 in
1995 and $1,120,000 in 1994.

Note 3   Federal funds sold and securities purchased under agreements to resell

At  December  31,  1995 and  1994,  there  were no  securities  purchased  under
agreements to resell,  while the average balance during 1995 and 1994 was $0 and
$4,779,000,  respectively.  The maximum balance at any month-end during 1994 was
$15 million.

The aforementioned  repurchase  agreements were  collateralized by U.S. Treasury
securities held for the benefit of the Bank at the Federal Reserve Bank.

Note 4   Investment securities available for sale

The amortized cost and market values as of December 31 of investment  securities
available for sale were as follows:

                                  Gross      Gross
                   Amortized Unrealized Unrealized     Market
1995 In thousands       Cost      Gains     Losses      Value
===============================================================
U.S. Treasury securities
  and obligations of U.S.
  government agencies$14,670    $   276    $   165    $14,781
Other securities:
  Mortgage-backed     15,613         93        339     15,367
  Equity securities      461         -          -         461
- ---------------------------------------------------------------
Total                $30,744    $   369    $   504    $30,609
===============================================================

                                  Gross      Gross
                   Amortized Unrealized Unrealized     Market
1994 In thousands       Cost      Gains     Losses      Value
===============================================================
U.S. Treasury 
  securities         $ 2,298     $   -       $  56    $ 2,242
Mortgage-backed
  securities           5,379         -         448      4,931
- ---------------------------------------------------------------
Total                $ 7,677     $   -       $ 504    $ 7,173
===============================================================

At  December  31,  1995,  the  Corporation  held  structured  notes with a total
amortized  cost  of  $4,459,000  and  a  related  market  value  of  $4,330,000,
reflecting gross unrealized  depreciation of $129,000.  There were no structured
notes in the available for sale portfolio at December 31, 1994. The  Corporation
also held  structured  notes in the held to maturity  portfolio  at December 31,
1995 and December 31, 1994.
<PAGE>
                                       24

The  amortized  cost and the market  values of  investments  in debt  securities
available for sale  presented  below as of December 31, 1995 are  distributed by
contractual  maturity,  including  mortgage-backed  securities,  which  may have
shorter estimated lives as a result of prepayments of the underlying mortgages.

                                         Amortized     Market
In thousands                                  Cost      Value
==============================================================
Due within one year:
  U.S. Treasury securities and obligations
    of U.S. Government agencies           $  4,288   $  4,281
Due after one year but within five years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies              7,235      7,211
  Mortgage-backed securities                 7,219      7,209
Due after ten years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies              3,147      3,289
  Mortgage-backed securities                 8,394      8,158
- --------------------------------------------------------------
Total                                      $30,283    $30,148
==============================================================

There were no sales of  investment  securities  available  for sale during 1995.
During 1994, proceeds from the sale of investment  securities available for sale
were $2,382,000. Gross gains of $36,000 were realized on these sales.

All interest and  dividends on  investment  securities  available  for sale were
taxable in 1995, 1994 and 1993.

Investment securities available for sale having an amortized cost of $27,948,000
were pledged to secure public funds at December 31, 1995.

Note 5   Investment securities held to maturity

The book and market  values as of December 31 of investment  securities  held to
maturity were as follows:
                                    Gross      Gross
                           Book  Unrealized Unrealized    Market
1995 In thousands         Value      Gains     Losses      Value
=================================================================
U.S. Treasury securities
  and obligations of U.S.
  Government agencies   $12,124    $   184   $     79    $12,229
Obligations of state and
  political subdivisions  2,536         26         18      2,544
Other securities:
  Mortgage-backed         9,834         35        208      9,661
- -----------------------------------------------------------------
Total                   $24,494    $   245    $   305   $ 24,434
==================================================================

At  December  31,  1995,  the  Corporation  held  structured  notes with a total
amortized  cost  of  $3,750,000  and  a  related  market  value  of  $3,673,000,
reflecting gross unrealized depreciation of $72,000.  Comparable amounts as of a
year earlier were $11,019,000, $10,401,000 and $618,000, respectively.

                                     Gross      Gross
                           Book Unrealized Unrealized     Market
1994 In thousands          Value      Gains     Losses      Value
==================================================================
U.S. Treasury securities
  and obligations of U.S.
  Government agencies   $23,367     $   12     $  948    $22,431
Obligations of state and
  political subdivisions  2,216         -         193      2,023
Other securities:
  Mortgage-backed        20,725         -       1,331     19,394
  Other debt                200         -          -         200
  Other equity               70         -          -          70
- ------------------------------------------------------------------
Total                   $46,578     $   12    $ 2,472    $44,118
==================================================================
<PAGE>
                                       25

The book value and the market value of  investment  securities  held to maturity
presented below as of December 31, 1995 are distributed by contractual maturity,
including  mortgage-backed  securities,  which have shorter  average  lives as a
result of prepayment assumptions.
                                              Book     Market
In thousands                                 Value      Value
===============================================================
Due after one year but within five years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies           $  8,620   $  8,661
  Mortgage-backed securities                 6,969      6,978
  Obligations of states and political 
    subdivisions                               558        568
Due after five years but within ten years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies              3,300      3,365
  Mortgage-backed securities                   904        890
  Obligations of states and political 
    subdivisions                             1,978      1,976
Due after ten years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies                204        203
  Mortgage-backed securities                 1,961      1,793
- ---------------------------------------------------------------
Total                                      $24,494     $24,434
===============================================================

There  were no sales  of  securities  held to  maturity  in 1995 or 1994,  while
$2,170,000 of investment  securities  were called prior to maturity during 1995,
resulting in gains of $10,000.

Interest and dividends on investment securities held to maturity was as follows:

In thousands                       1995       1994       1993
==============================================================
Taxable                         $ 2,594    $ 1,795    $ 1,642
Tax-exempt                          113         84          4
- --------------------------------------------------------------
Total                           $ 2,707    $ 1,879    $ 1,646
==============================================================

Investment  securities held to maturity having a book value of $16,758,000  were
pledged to secure public funds at December 31, 1995.

Note 6   Loans

Loans, net of unearned  discount and net deferred  origination fees and costs at
December 31 were as follows:

In thousands                                  1995       1994
==============================================================
Commercial                                 $18,002    $13,079
Real estate                                 26,764     12,121
Installment                                    372        470
- --------------------------------------------------------------
Total loans                                 45,138     26,670
Less: Unearned income                          399        107
- --------------------------------------------------------------
Loans                                      $44,739    $25,563
==============================================================

Loans guaranteed by the Small Business Administration  totalling $7,881,000 were
pledged as  collateral  for future  borrowings  under a note  issued to the U.S.
Treasury Department at December 31, 1995. Such borrowings totalled $3,661,000 at
December 31, 1995.

Nonperforming  loans include loans which are  contractually  past due 90 days or
more or on which  interest  income is still being  accrued,  renegotiated  loans
whose terms have been modified due to the borrower's financial  difficulties and
nonaccrual loans.

At December 31, nonperforming loans were as follows:

In thousands                                  1995       1994
==============================================================
Nonaccrual loans                            $  839     $  312
Loans with interest or principal 90
  days or more past due and still accruing      31         29
- --------------------------------------------------------------
Total nonperforming loans                   $  870     $  341
==============================================================
<PAGE>
                                       26

The effect of nonaccrual loans on income before taxes is presented below.

In thousands                       1995       1994       1993
==============================================================
Interest income foregone          $  52      $  68      $  94
Interest income received            (55)       (90)       (41)
- --------------------------------------------------------------
                                  $  (3)     $ (22)     $  53
==============================================================

At December 31, 1995,  there were no  commitments  to lend  additional  funds to
borrowers for loans that were on nonaccrual or contractually  past due in excess
of 90 days and still accruing interest.

A majority of the Bank's loan portfolio is  concentrated in first mortgage loans
to borrowers in northern New Jersey,  particularly  within the Newark area.  Its
borrowers'  abilities  to repay their  obligations  are  dependent  upon various
factors including the borrowers'  income, net worth, cash flows generated by the
underlying  collateral,  the value of the underlying  collateral and priority of
the Bank's lien on the related property. Such factors are dependent upon various
economic  conditions and  individual  circumstances  beyond the Bank's  control.
Accordingly, the Bank may be subject to risk of credit losses.

The Bank believes its lending  policies and procedures  adequately  minimize the
potential  exposure to such risk and that adequate  provisions for possible loan
losses are provided for all known and inherent risk.

Note 7   Reserve for possible loan losses

Transactions in the reserve for possible loan losses are summarized as follows:

In thousands                       1995       1994       1993
==============================================================
Balance, January 1                $ 625      $ 700      $ 650
Provision (credit) for possible loan
  losses                            486     (1,464)       (23)
Recoveries of loans previously
  charged off                        98      1,549        150
- --------------------------------------------------------------
                                  1,209        785        777
Less: Charge-offs                   559        160         77
- --------------------------------------------------------------
Balance, December 31              $ 650      $ 625      $ 700
==============================================================

Included in 1994 is the $1,425,000  recovery of a loan previously charged off in
1989, along with the related effects on the provision (credit) for possible loan
losses.

Note 8   Premises and equipment

A summary of premises and equipment at December 31 follows:

In thousands                                  1995       1994
- --------------------------------------------------------------
Land                                        $  240     $  240
Premises                                       733        678
Furniture and equipment                      1,091        879
Building improvements                        1,341        892
- --------------------------------------------------------------
Total cost                                   3,405      2,689
Less: Accumulated depreciation 
  and amortization                           1,117        949
- --------------------------------------------------------------
Net book value                              $2,288     $1,740
- --------------------------------------------------------------

Depreciation  and  amortization   expense  charged  to  operations  amounted  to
$191,000, $120,000, and $90,000 in 1995, 1994, and 1993, respectively.

Note 9   Other assets

At December  31,  1994,  other  assets  included a  $1,305,000  deposit with the
Resolution Trust  Corporation  representing a deposit on a residential  mortgage
loan  portfolio  that the Bank was  negotiating  to  purchase.  The  deposit was
applied when the loans were purchased in January, 1995.
<PAGE>
                                       27

Note 10  Deposits

Deposits at December 31 are presented below.

In thousands                                  1995       1994
==============================================================
Noninterest bearing
  Demand                                  $ 12,925   $ 16,448
  Savings                                      469        469
  Time                                      11,319     12,898
- --------------------------------------------------------------
Total noninterest bearing deposits          24,713     29,815
- --------------------------------------------------------------
Interest bearing
  Savings                                   36,550     39,146
  Time                                      39,626     34,980
- --------------------------------------------------------------
Total interest bearing deposits             76,176     74,126
- --------------------------------------------------------------
Total deposits                            $100,889   $103,941
==============================================================

Time  deposits  issued  in  amounts  of  $100,000  or more  have  the  following
maturities at December 31:

In thousands                                  1995       1994
==============================================================
Three months or less                       $20,265    $15,647
Over three months but within six months      3,085      1,008
Over six months but within twelve months     2,557        450
Over twelve months                           5,760      9,340
- --------------------------------------------------------------
Total deposits                             $31,627    $26,445
==============================================================

Interest  expense on  certificates of deposits of $100,000 or more was $895,000,
$469,000 and $345,000 in 1995, 1994 and 1993, respectively.

Note 11   Short-term borrowings

Information regarding short-term borrowings at December 31 is presented below.
<TABLE>
<CAPTION>
                                                      Average       Average    Maximum
                                      Interest Rate   Balance      Interest    Balance
                           December 31  December 31    During   Rate During     at any
Dollars in thousands           Balance      Balance  the Year      the Year  Month-end
=======================================================================================
 
<S>                            <C>           <C>      <C>            <C>       <C>   
1995
Federal funds purchased and securities
  sold under repurchase
  agreements                   $   -            -%    $   70         4.87%     $2,000
Demand note issued
  to the U.S. Treasury          3,661        5.37      2,710         5.61       7,541
- ---------------------------------------------------------------------------------------
Total                          $3,661        5.37%    $2,780         5.63%     $9,541
=======================================================================================
1994
Federal funds
  purchased                    $   -           -%     $    4        4.18%      $   -
Demand note issued
  to the U.S. Treasury             -           -       4,302        4.16        5,000
- ---------------------------------------------------------------------------------------
Total                          $   -           -      $4,306        4.16%      $5,000
=======================================================================================
</TABLE>

The demand note,  which has no stated  maturity,  issued by the Bank to the U.S.
Treasury  Department  is payable with  interest at 25 basis points less than the
weekly average of the daily effective  Federal Funds rate and is  collateralized
by various  investment  securities  held at the Federal Reserve Bank of New York
with a book  value of  $6,071,000,  along  with  loans  guaranteed  by the Small
Business Administration totalling $7,881,000.
<PAGE>
                                       28

Note 12  Long-term debt

In thousands                                  1995       1994
==============================================================
5.25% capital note, due December 28, 2005   $1,500    $     -
8.00% mandatory convertible debentures,
  due July 1, 2003                             249        249
- --------------------------------------------------------------
Total                                       $1,749      $ 249
==============================================================

Interest is payable  semiannually  on January 15 and July 15 on the  convertible
debentures.  The debentures convert into CNBC common stock upon maturity and are
convertible  by the  holder  at any  time  on or  before  the  maturity,  unless
previously  redeemed by the  Corporation  into CNBC common stock at a conversion
price of $18.00 per share,  subject to adjustment upon the occurrence of certain
events,  including,  among other  things,  the issuance of common stock as a per
share  price of less than $18 or the  issuance  of rights or options to purchase
shares of common stock at a price of less than $18 per share.

The debentures  are  subordinate to all other  indebtedness  of the  Corporation
except for  indebtedness  which by its terms is equal and not senior in right of
payment to the debentures.  The debentures become  immediately  payable upon the
bankruptcy,  insolvency  or  receivership  of the  Corporation.  In the event of
default as to  principal  or  interest,  the  Corporation  is required  upon the
request  of the  holder,  to pay the  unpaid  principal  balance  along with any
accrued interest by issuing an amount of common stock at the conversion price in
exchange for the  indebtedness,  subject to the holder owning not more than 9.9%
of the total  number of  common  shares  outstanding  when  added to the  shares
already  held by the holder.  The unpaid  balance of  principal,  if any,  after
conversion upon maturity, or an interest payment default is then payable in cash
upon maturity of the debenture  and prior to maturity  would  continue to accrue
interest at an annual rate of 8% payable semiannually.

On December 29, 1995, the  Corporation  issued a $1.5 million  capital note to a
subsidiary  of a major  insurance  company,  due December 28, 2005.  Interest is
payable  semiannually  on June  30 and  December  31,  with  principal  payments
commencing semiannually in June, 2001.

The note  agreement  includes  restrictive  covenants  including the creation of
liens on Bank  assets,  the  sale of such  assets  and  certain  limitations  on
investments  and  dividend  payments and  requires  the  maintenance  of certain
capital levels and earning  performance,  asset quality and reserve for possible
loan loss ratios.

Under the most restrictive  covenant,  $923,000 was available for the payment of
dividends at December 31, 1995.

Note 13  Other operating income and expenses

The following table presents the major items of other operating income and 
expenses:
In thousands                       1995       1994       1993
==============================================================
Other operating income
Income from loans purchased from
  Resolution Trust Corporation prior
  to loan closing                 $ 198      $ 339   $     -
Unrecorded interest income collected
  on loans charged off in 1989       -         175         -
Service fee income                  162        158         42
Other operating expenses
Professional fees                   181        234        277
FDIC deposit insurance              168        201        161
Stationery and supplies expense     115        147         87
Data processing                     115        103         75
==============================================================

Income  from loans  purchased  from the  Resolution  Trust  Corporation  ("RTC")
represents  income  earned from $1.3  million of funds which were  committed  to
loans  acquired  from  the RTC in  January  1995  in  connection  with a  branch
acquisition,  as well as interest on the difference  between the amount of loans
committed and the aforementioned $1.3 million.  This income was recorded because
of the RTC's  agreement  to  compensate  the Bank on the entire loan  commitment
balance,  whether or not the loans were purchased.  The amounts were recorded as
other operating  income because there were no earning assets for which to record
interest income.
<PAGE>
                                       29
Note 14  Income taxes

The components of income tax expense are as follows:
In thousands                       1995       1994       1993
==============================================================
Current
Federal                           $ 571      $ 413      $  55
State                               103          7          1
- --------------------------------------------------------------
Total current income tax expense    674        420         56
- --------------------------------------------------------------
Deferred
Federal                            (172)       407        148
State                               (31)       171        (36)
- --------------------------------------------------------------
Total deferred income tax expense  (203)       578        112
- --------------------------------------------------------------
Total income tax expense            471        998        168
Deferred tax benefit on unrealized 
  loss on investment securities 
  available for sale                105        390         -
- --------------------------------------------------------------
                                  $ 366      $ 608      $ 168
==============================================================

A  reconciliation  between  income tax  expense and the total  expected  federal
income tax is computed by multiplying pre-tax accounting income by the statutory
federal income tax rate is as follows:

In thousands                       1995       1994       1993
==============================================================
Federal income tax at statutory 
  rate                            $ 433      $ 925      $ 320
Increase (decrease) in income tax
  expense resulting from:
  State income taxes, net of federal
    benefit                          48        118        (23)
  Tax-exempt income                 (34)       (26)        (1)
  Life insurance                     (7)        -          -
  Decrease in federal valuation
    allowance                        (1)        -         (97)
  Other, net                         32        (19)       (31)
- ---------------------------------------------------------------
Total income tax expense          $ 471      $ 998      $ 168
===============================================================

The tax effects of temporary  differences  that give rise to deferred tax assets
and liabilities at December 31 are as follows:

In thousands                                  1995       1994
===============================================================
Deferred tax assets
Unrealized loss on investment securities
  available for sale                         $  55      $ 390
State net operating loss carryforward           -          13
Reserve for possible loan losses                -          -
Other                                           40         26
- ---------------------------------------------------------------
Total deferred tax assets                       95        429
Less: Valuation allowance                        7          8
- ---------------------------------------------------------------
Deferred tax asset                              88        421
- ---------------------------------------------------------------
Deferred tax liabilities
Reserve for possible loan losses               343        537
Premises and equipment                          14         20
Investment securities held to maturity           3          4
- --------------------------------------------------------------
Deferred tax liability                         360        561
- --------------------------------------------------------------
Net deferred tax (liability) asset           $(272)     $(140)
==============================================================

The net deferred  liability  represents  the  anticipated  federal and state tax
liability to be incurred in future years upon the  utilization of the underlying
tax attributes  comprising this balance.  Management believes,  based on current
estimates of future  taxable  earnings,  that more likely than not there will be
sufficient taxable income in future years to realize the deferred tax asset.

The valuation  allowance  amounted to $74,000 at December 31, 1993 and $8,000 at
December 31, 1994 and 1995,  decreasing  by $1,000 and $66,000 in 1995 and 1994,
respectively.

The valuation  allowance at December 31, 1995 is  attributable  to the state tax
benefit of deductible timing differences.
<PAGE>
                                       30

Note 15  Employee benefit plans

In 1994,  the  Corporation  established  an employee  savings plan under section
401(k) of the Internal  Revenue Code  covering all  employees  with at least six
months of service. Participants are allowed to make contributions to the plan by
salary  reduction,  up to 15% of total  compensation.  The Corporation  provides
matching contributions of 25% of the first 4% of basic participant  contribution
along  with a 1%  discretionary  contribution,  subject  to a vesting  schedule.
Contributions to the plan amounted to $36,000 in 1995 and $33,000 in 1994.

The  aforementioned  plan replaced a  noncontributory  retirement plan which was
terminated  in 1994.  Proceeds  from the  termination  were rolled over into the
employee savings plan.

The  Corporation  awards  profit  sharing  bonuses to its officers and employees
based on the achievement of certain performance  objectives.  Bonuses charged to
operating  expense in 1995,  1994 and 1993  amounted to  $119,000,  $120,000 and
$70,000, respectively.

Note 16  Preferred stock

On December 28, 1995 the Corporation issued $200,000 of 6% noncumulative 
perpetual preferred stock.  Dividends are payable annually on February 28.

Note 17  Restrictions on subsidiary bank dividends

Subject  to  applicable  law,  the  Board  of  Directors  of the Bank and of the
Corporation  may provide for the payment of dividends when it is determined that
dividend  payments are  appropriate,  taking into account factors  including net
income,  capital  requirements,   financial  condition,  alternative  investment
options, tax implications,  prevailing economic conditions,  industry practices,
and other factors deemed to be relevant at the time.

Because  CNB is a national  banking  association,  it is  subject to  regulatory
limitation  on  the  amount  of  dividends  it  may  pay  to  CNBC,  CNB's  sole
stockholder.  Prior  approval of the Office of the  Comptroller  of the Currency
("OCC") is required if the total dividends  declared by the Bank in any calendar
year exceeds net profit,  as defined,  for that year  combined with the retained
net profits from the preceding two calendar years.

Under this  limitation,  the Bank could declare  dividends in 1996 without prior
OCC  approval of up to  $2,453,000  plus the Bank's net profit up to the date of
the  declaration,  subject to the  restrictive  covenants  under  long-term debt
agreements included in Note 12.
<PAGE>
                                       31

Note 18  Net income per share

The following table summarizes the computation of net income per share.

In thousands, except per share data  1995       1994       1993
================================================================
Net income
Net income applicable to
  primary common shares            $  802     $1,724     $  980
Interest expense on convertible
  subordinated debentures,
  net of income taxes                  13         13         13
- ----------------------------------------------------------------
Net income applicable to fully diluted
  common shares                    $  815     $1,737     $  993
================================================================
Number of average shares
Primary                           111,141    111,141     98,267
- ----------------------------------------------------------------
Fully diluted:
  Average common shares
    outstanding                   111,141    111,141     98,267
  Average convertible subordinate
     debentures converted to
     common shares                 13,850     13,850     13,850
- ----------------------------------------------------------------
                                  124,991    124,991    112,117
================================================================
Net income per share
Income before cumulative effect of
  accounting change and
  extraordinary item
  Primary                          $ 7.22     $15.51     $ 7.88
  Fully diluted                      6.53      13.90       7.03
Cumulative effect of accounting change
  Primary                              -          -        2.09
  Fully diluted                        -          -        1.83
Net income
  Primary                            7.22      15.51       9.97
  Fully diluted                      6.53      13.90       8.86
================================================================

Note 19       Related party transactions

Various directors and executive  officers of the Corporation and its subsidiary,
including   organizations  in  which  they  are  officers  or  have  significant
ownership,  were customers of, and had other  transactions  with the Bank in the
ordinary  course of business  during 1995 and 1994.  Such  transactions  were on
substantially  the same terms,  including  interest  rates and  collateral  with
respect to loans,  as those  prevailing at the time of  comparable  transactions
with others.  Further,  such  transactions  did not involve more than the normal
risk of collectibility and did not include any unfavorable features. Total loans
to the  aforementioned  individuals and  organizations  amounted to $366,000 and
$191,000 at December 31, 1995 and 1994, respectively. The highest amount of such
indebtedness   during  1995  and  1994   amounted  to  $375,000  and   $191,000,
respectively. During 1995, $191,000 of new loans were made.

Note 20  Fair value of financial instruments

The fair  value of  financial  instruments  is the  amount  at which an asset or
obligation could be exchanged in a current  transaction between willing parties,
other than in a forced liquidation.  Fair value estimates are made at a specific
point in time based on the type of  financial  instrument  and  relevant  market
information.

Because  no  quoted  market  price  exists  for a  significant  portion  of  the
Corporation's   financial  instruments,   the  fair  values  of  such  financial
instruments  are  derived  based on the amount and timing of future  cash flows,
estimated  discount rates, as well as management's best judgment with respect to
current economic conditions.  Many of these estimates involve  uncertainties and
matters of significant judgment and cannot be determined with precision.

The fair value  information  provided is indicative of the estimated fair values
of those  financial  instruments and should not be interpreted as an estimate of
the fair market value of the  Corporation  taken as a whole.  The disclosures do
not address the value of recognized  and  unrecognized  nonfinancial  assets and
liabilities  or the value of  future  anticipated  business.  In  addition,  tax
implications related to the realization of the unrealized gains and losses could
have a  substantial  impact  on these  fair  value  estimates  and have not been
incorporated into any of the estimates.
<PAGE>
                                       32

The following  methods and assumptions  were used to estimate the fair values of
significant  financial  instruments  at December 31, 1995, the date on which the
Corporation adopted the provision of Statement of Financial Accounting Standards
No. 107 .

Cash and short-term investments

These  financial  instruments  have  relatively  short  maturities or no defined
maturities  but are payable on demand,  with little or no credit risk. For these
instruments, the carrying amounts represent a reasonable estimate of fair value.

Investment securities

Investment securities available for sale are reported at their fair values based
on quoted  market  prices.  The fair  values of  investment  securities  held to
maturity were also based upon quoted market prices.

Loans

Fair values were estimated for performing  loans by discounting  the future cash
flows using market discount rates that reflect the credit and interest-rate risk
inherent in the loans. Fair value for significant  nonperforming loans was based
on recent  external  appraisals  of  collateral  securing  such  loans.  If such
appraisals were not available,  estimated cash flows were discounted employing a
rate incorporating the risk associated with such cash flows.

Deposit liabilities

The fair values of demand  deposits,  savings deposits and money market accounts
were the amounts payable on demand at December 31, 1995 and 1994. The fair value
of time deposits was based on the discounted  value of  contractual  cash flows.
The  discount  rate was  estimated  utilizing  the rates  currently  offered for
deposits of similar remaining maturities.

Short-term borrowings

For such  short-term  borrowings,  the carrying  amount was  considered  to be a
reasonable estimate of fair value.

Long-term debt

The  fair  value  of  long-term  debt was  estimated  based  on rates  currently
available  to  the  Corporation  for  debt  with  similar  terms  and  remaining
maturities.

Commitments to extend credit and letters of credit

The estimated fair value of financial instruments with off-balance sheet risk is
not significant at December 31, 1995.

The following  table presents the carrying  amounts and fair values of financial
instruments at December 31, 1995:
                                           Carrying       Fair
In thousands                                  Value      Value
===============================================================
Financial assets:
Cash and short-term investments            $10,615    $10,615
Investment securities available for sale    30,609     30,609
Investment securities held to maturity      24,495     24,434
Loans                                       44,644     43,064

Financial liabilities:
Deposits                                  $100,889   $ 99,570
Short-term borrowings                        3,661      3,661
Long-term debt                               1,749      1,107
===============================================================

Note 21  Commitments and contingencies

In the normal course of business,  the  Corporation or its subsidiary  may, from
time to time, be party to various legal  proceedings  relating to the conduct of
its  business.  In  the  opinion  of  management,   the  consolidated  financial
statements  will not be materially  affected by the outcome of any pending legal
proceedings.

Note 22  Financial instruments with off-balance sheet risk

The Bank is party to financial  instruments with  off-balance  sheet risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments  include lines of credit,  commitments  to extend standby
letters of credit,  and could involve,  to varying  degrees,  elements of credit
risk  in  excess  of  the  amounts  recognized  in  the  consolidated  financial
statements.
<PAGE>
                                       33

The Bank's exposure to credit loss in the event of  nonperformance  by the other
party to the financial  instrument for  commitments to extend credit and standby
letters  of  credit  is  represented  by  the   contractual   amounts  of  those
instruments.  The Bank uses the same credit  policies in making  commitments and
conditional  obligations as it does for on balance sheet instruments with credit
risk.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  the payment of a fee.  Since many of the  commitments  are  expected to
expire without being drawn upon, the total commitment amounts do not necessarily
represent  future  cash   requirements.   The  Bank  evaluates  each  customer's
creditworthiness  on a case-by-case basis, and the amount of collateral or other
security obtained is based on management's credit evaluation of the customer.

Standby  letters of credit  are  conditional  commitments  issued by the Bank to
guarantee the performance of a customer to a third party.  These  guarantees are
primarily  issued to  support  borrowing  arrangements  and extend for up to one
year. The credit risk involved in issuing  letters of credit is essentially  the
same as that involved in extending loan facilities to customers.
Accordingly, collateral is generally required to support the commitment.

At December  31,1995  the Bank had  mortgage  commitments  of  $702,500,  unused
corporate   lines  of  credit  of  $11,600,000  and  $1,650,000  of  other  loan
commitments.

The  aforementioned  commitments  and  credit  lines are made at both  fixed and
floating rates of interest based on the Bank's prime lending rate.

Note 23  Parent company information
Condensed financial statements of the parent company only are presented below.

Condensed Balance Sheet
                                                 December 31,
==============================================================
In thousands                                  1995       1994
==============================================================
Assets
Cash and cash equivalents                   $    4     $    4
Investment in subsidiary                     8,143      5,833
Due from subsidiary                            249        249
Other assets                                    11         10
- --------------------------------------------------------------
Total assets                                $8,655     $5,847
==============================================================
Liabilities and stockholders' equity
Other liabilities                           $   10     $   10
Long-term debt                               1,749        249
- --------------------------------------------------------------
Total liabilities                            1,759        259
Stockholders' equity                         6,896      5,588
- --------------------------------------------------------------
Total liabilities and stockholders' equity  $8,655     $5,847
==============================================================

Condensed Statement of Income
                                       Year Ended December 31,
==============================================================
In thousands                       1995       1994       1993
==============================================================
Income
Dividends from subsidiary        $  141     $  112    $    -
Interest from subsidiary             20         20         20
- --------------------------------------------------------------
Total income                        161        132         20
- --------------------------------------------------------------
Expenses
Interest expense                     20         20         20
- --------------------------------------------------------------
Total expense                        20         20         20
- --------------------------------------------------------------
Income before equity in undistributed
  net income of subsidiary          141        112         -
Equity in undistributed income
  of subsidiary                     661      1,612        980
- --------------------------------------------------------------
Net income                       $  802    $ 1,724     $  980
==============================================================
<PAGE>
                                       34


Condensed Statement of Cash Flows
                                       Year Ended December 31,
=================================================================
In thousands                          1995       1994       1993
=================================================================
Operating activities
Net income                          $  802     $1,724      $ 980
Adjustments to reconcile net income
  to cash from (used in) operating activities:
    Equity in undistributed net income
      of subsidiary                   (661)    (1,612)      (980)
    Increase in other assets            (1)        -          (8)
    Increase in other liabilities       -          -           8
- -----------------------------------------------------------------
Net cash from operating activities     140        112         -
- -----------------------------------------------------------------
Investing activities
Capital contribution to subsidiary  (1,700)        -        (226)
- ------------------------------------------------------------------
Net cash applied to investing 
  activities                        (1,700)        -        (226)
- ------------------------------------------------------------------
Financing activities
Proceeds from issuance of
  long-term debt                     1,500         -          -
Proceeds from issuance of common stock  -          -         226
Proceeds from issuance of preferred
  stock                                200         -          -
Dividends paid                        (140)      (111)        -
- -----------------------------------------------------------------
Net cash from (applied to) financing
  activities                         1,560       (111)       226
- -----------------------------------------------------------------
Increase in cash and cash equivalents   -           1         -
Cash and cash equivalents at
  beginning of year                      4          3          3
- -----------------------------------------------------------------
Cash and cash equivalents at
  end of year                        $   4      $   4      $   3
=================================================================

Note 24  Summary of quarterly financial information (unaudited)

                                        1995
- ------------------------------------------------------------------
Dollars in thousands,      First     Second      Third     Fourth
  except per share data   Quarter   Quarter    Quarter    Quarter
==================================================================
Interest income          $1,736     $1,850     $1,911     $1,973
Interest expense            673        681        728        747
- ------------------------------------------------------------------
Net interest income       1,063      1,169      1,183      1,226
Provision (credit) for
  possible loan losses      122         (3)        32        335
Net gains (losses) on sales of
  investment securities      (1)        -          (1)        12
Other operating income      513        321        250        281
Other operating expenses    981      1,071      1,133      1,060
- ------------------------------------------------------------------
Income before income
  tax expense               473        422        267        112
Income tax expense          175        156         90         50
- ------------------------------------------------------------------
Net income                $ 298      $ 266      $ 177     $   62
==================================================================
Net income per share
  (primary)               $2.68      $2.39      $1.59     $  .56
==================================================================
Net income per share
  (fully diluted)         $2.41      $2.13      $1.42     $  .57
==================================================================
<PAGE>
                                       35

                                         1994
- ------------------------------------------------------------------
Dollars in thousands,      First     Second      Third     Fourth
  except per share data   Quarter   Quarter    Quarter    Quarter
==================================================================
Interest income          $1,072     $1,403     $1,562     $1,559
Interest expense            343        487        548        690
- ------------------------------------------------------------------
Net interest income         729        916      1,014        869
Provision (credit) for
  possible loan losses   (1,463)         5          5        (11)
Net gains (losses) on sales of
  investment securities      36         -          -          -
Other operating income      438        235        162        540
Other operating expenses    770        859        948      1,068
- ------------------------------------------------------------------
Income before income
  taxes                   1,860        287        223        352
Income tax expense          545         88         90        275
- ------------------------------------------------------------------
Net income               $1,315    $   199    $   133    $    77
==================================================================
Net income per share
  (primary)              $11.83     $ 1.79     $ 1.20     $  .69
==================================================================
Net income per share
  (fully diluted)        $10.54     $ 1.39    $   .79     $  .29
==================================================================

Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial  Disclosure  There were no changes in or  disagreements  with accounts
during 1994.

Part III

Item 10.      Directors and Executive Officers of the Registrant
The information  required is incorporated herein by by reference to the material
responsive  to such item in the  Corporation's  Proxy  Statement  for the Annual
Meeting of Stockholders to be held on June 8, 1995.

Item 11.      Executive Compensation
The information  required is incorporated herein by by reference to the material
responsive to such item in the Corporation's Proxy Statement.

Item 12.      Security Ownership of Certain Beneficial Owners and Management
The information  required is incorporated herein by by reference to the material
responsive to such item in the Corporation's Proxy Statement.

Item 13.      Certain Relationships and Related Transactions
The information  required is incorporated herein by by reference to the material
responsive to such item in the Corporation's Proxy Statement.

Part IV

Financial  statement  schedules are omitted because they are not required or are
not  applicable  or the  required  information  is  shown  in  the  consolidated
financial statements or notes thereto.
<PAGE>
                                       36

Item 14.   Exhibits, Financial Statement Schedules and Reports on Form 8-K.

The following  exhibits are  incorporated  herein by reference or are annexed to
this Annual Report:

(a) The required  financial  statements  and the related  independent  auditor's
report are included in Item 8.

(b)      The required exhibits are included as follows:

         (3)(a)   The  Corporation's  restated  articles  of  incorporation  are
                  incorporated  herein by  reference  to  exhibit  (3)(d) of the
                  Corporation's Current Report on Form 8-K dated July 28, 1992.
         (3)(b)   Amendments  to  the  Corporation's  article  of  incorporation
                  relating  to  the   Corporation's   Non-cumulative   Perpetual
                  Preferred Stock Series A.
         (3)(c)   Amendments  to  the  Corporation's  article  of  incorporation
                  relating  to  the   Corporation's   Non-cumulative   Perpetual
                  Preferred Stock Series B.
         (3)(d)   The amended by-laws of the Corporation are incorporated herein
                  by reference  to exhibit  (3)(c) of the  Corporation's  Annual
                  Report on Form 10-K for the year ended December 31, 1991.
         (4)(a)   The  debenture  agreements  between  the  Corporation  and its
                  noteholders  are  incorporated  herein by reference to exhibit
                  (4)(a) of the Corporation's Annual Report on Form 10-K for the
                  year ended December 31, 1993.
         (4)(b)   Note Agreement dated December 28, 1995 by and between the 
                  Corporation and the Prudential Foundation.
         (10)(a)  The Employees' Profit Sharing Plan of City National Bank of 
                  New Jersey is incorporated herein by reference to Exhibit (10)
                  of the  Corporation's  Annual Report on Form 10-K for the year
                  ended December 31, 1988.
         (10)(b)  The Employment  Agreement among the Corporation,  the Bank and
                  Louis E.  Prezeau  is  incorporated  herein  by  reference  to
                  Exhibit (10)(b) of the Corporation's  Quarterly Report on Form
                  10-Q for the quarterly period ended June 30, 1993.
         (10)(c)  Limited Branch Purchase and Assumption Agreement dated May 6,
                  1994 by and between the RTC and City National Bank of New 
                  Jersey
         (10)(d)  Lease and Option Agreement dated May 6, 1994 by and between 
                  the RTC and City National Bank of New Jersey
         (10)(e)  Minority Call Option Agreement dated May 6, 1994 by and 
                  between the RTC and City National Bank of New Jersey
         (10)(f)  Indemnity  Agreement  dated May 6, 1994 by and between the RTC
                  and City  National  Bank of New Jersey  (10)(g)  The Order to
                  Cease and Desist issued by the Office of the  Comptroller of 
                  the Currency, dated May 23,
                  1989, with  Stipulation and Consent to Issuance of an Order to
                  Cease  and  Desist is  incorporated  herein  by  reference  to
                  Exhibit  (28)(a) of the  Corporation's  Annual  Report on Form
                  10-K for the year ended December 31, 1988.
         (10)(h)  The Capital Plan of City  National  Bank of New Jersey,  dated
                  May 14, 1991, is  incorporated  herein by reference to Exhibit
                  (28)(b) of the Corporation's  Current Report on Form 8-K dated
                  May 6, 1991.
         (10)(i)  The Amended and Restated Capital Plan, dated April 14, 1992 is
                  incorporated  herein by  reference  to Exhibit  (28)(c) of the
                  Corporation's Current Report on Form 8-K dated July 1, 1992.
         (10)(j)  The Consent Order issued by the Office of the  Comptroller  of
                  the Currency, dated January 21, 1992 is incorporated herein by
                  reference  to  Exhibit  (28)(i)  of the  Corporation's  Annual
                  Report on Form 10-K for the year ended December 31, 1991.
         (10(k)   Purchase and Assumption Agreement dated August 18, 1995 by and
                  between City National Bank of New Jersey and NatWest Bank N.A.
         (11)     Statement regarding computation of per share earnings. The 
                  required information is included on page 24.
         (12)     Ratios have been computed  using the average daily balances of
                  the  respective  asset,  liability  and  stockholders'  equity
                  accounts.
         (13)     Annual Report to security holders for the fiscal year ended 
                  December 31, 1995.
         (21)     Subsidiaries of the registrant.  The required information is 
                  included on page 3.

(c)      No reports on Form 8-K were filed during the quarter ended December 31,
         1995.
<PAGE>
                                       37



                                                       SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, City National Bancshares Corporation has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly authorized:

                      CITY NATIONAL BANCSHARES CORPORATION

By:        /s/ Louis E. Prezeau              By: /s/ Edward R. Wright
           Louis E. Prezeau                  Edward R. Wright
           President and Chief               Chief Financial Officer
           Executive Officer                 and Principal Accounting Officer)

Date:      March 30, 1996                    Date:      March 30, 1996

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.  The undersigned hereby constitute
and appoint  Louis E.  Prezeau  his true and lawful  attorney in fact and agent,
with  full  power  of  substitution  and  resubstitution,  to  sign  any and all
amendments to this report and to file the same, with all exhibits  thereto,  and
other  documents  in  connection  therewith,  with the  Securities  and Exchange
Commission  granting  unto  said  attorney  in fact and  agent,  full  power and
authority to do and perform each and every act and thing requisite and necessary
to be done in and about the  premises,  as fully and to all intents and purposes
as he or she might or could in person,  hereby ratifying and confirming all that
said  attorney in fact and agent,  may lawfully do or cause to be done by virtue
hereof.

Signature                    Title                                Date


/s/ Douglas E. Anderson      Director                             March 21, 1996
Douglas E. Anderson          Chairperson of the Board


/s/ Barbara Bell             Director,                            March 21, 1996
Barbara Bell


/s/ Leon Ewing               Director                             March 21, 1996
Leon Ewing


/s/ Eugene Giscombe          Director                             March 21, 1996
Eugene Giscombe


/s/ Norman Jeffries          Director                             March 21, 1996
Norman Jeffries


/s/ Louis E. Prezeau         Director,                            March 21, 1995
Louis E. Prezeau             President and Chief
                             Executive Officer

/s/ Lemar C. Whigham         Director                             March 21, 1995
Lemar C. Whigham
<PAGE>



                                                                 Exhibit (3)(b)
                         CERTIFICATE OF AMENDMENT TO THE
                          CERTIFICATE OF INCORPORATION
                                       OF
                      CITY NATIONAL BANCSHARES CORPORATION



TO:     THE SECRETARY OF STATE
        STATE OF NEW JERSEY

Pursuant  to the provision of Section  14A:7-2(2) of the New Jersey Business
Corporation Act, the undersigned  corporation executes the following Certificate
of Amendment to its Certificate of Incorporation.
    1.  The name of the corporation is City National Bancshares Corporation.

    2.  The  following  resolution,  establishing  and  designating  a series of
        shares and fixing and  determining  the relative  rights and preferences
        thereof was duly adopted by the Board of Directors of the corporation on
        the 22nd day of January, 1996, pursuant to authority vested in it by the
        Certificate of Incorporation:

        RESOLVED,  pursuant to the  authority  expressly  vested in the Board of
        Directors of the  Corporation by the Certificate of  Incorporation,  the
        Board of Directors  does hereby  classify 8 (eight)  shares of preferred
        stock  of the  Corporation  as a  class  designated  6%  Non-cumulative,
        Perpetual Preferred stock, Series A and it is further

        RESOLVED,  a description of such 6% Non-cumulative,  Perpetual Preferred
        Stock,  Series A,  including the  preferences  and other rights,  voting
        powers, restrictions,  limitations as to dividends,  qualifications, and
        terms  and  conditions  for  redemption,  all as set  by  the  Board  of
        Directors of the Corporation,  is set forth in the attached  Certificate
        of   Designation   Establishing   the  Series  and  Fixing  the  Powers,
        Designations,  Preferences  and  Relative,  Participating,  Optional and
        Other  Special   Rights,   and  the   Qualifications,   Limitations  and
        Restrictions, of the 6% Non-cumulative Perpetual Preferred Stock, Series
        A.

    3.  The  resolution  was adopted by the Board of Directors at a meeting duly
        called  and held on January  22,  1996,  at which a quorum  was  present
        throughout.

    4.  The Certificate of  Incorporation  of the corporation is amended so that
        the designation and number of shares of each class and series acted upon
        in the resolution,  and the relative rights, preferences and limitations
        of each such class and series are as stated in the resolution.

City National Bancshares Corporation


By: ______________________________________
        Louis E. Prezeau, Sr., President & CEO


<PAGE>
                                       1

                      CITY NATIONAL BANCSHARES CORPORATION


         Certificate  of  Designation  Establishing  the  Series  and Fixing the
         Powers, Designations, Preferences and Relative, Participating, Optional
         and Other  Special  Rights,  and the  Qualifications,  Limitations  and
         Restrictions,  of  the 6 %  Noncumulative  Perpetual  Preferred  Stock,
         Series A


         There  is  hereby  established  a new  series  of the  preferred  stock
("Preferred  Stock")  of City  National  Bancshares  Corporation,  a New  Jersey
corporation  ("Corporation"),  to  which  the  following  powers,  designations,
preferences and relative, participating,  optional and other special rights, and
the  qualifications,  limitations  or  restrictions,  of the  shares of such new
series of preferred stock shall apply:

1.       Designation and Rank.

         The  series  (this  "Series")  of shares of  Preferred  Stock  shall be
designated  as "6%  Noncumulative  Perpetual  Preferred  Stock,  Series  A" (the
"Series A Preferred  Stock"),  and each share of Series A Preferred  Stock shall
have a  liquidation  value of $25,000  per share.  Shares of Series A  Preferred
Stock shall have a liquidation  preference of $25,000 per share,  plus an amount
per share equal to any dividends declared but unpaid, without interest.

         The Series A Preferred  Stock  shall rank prior to common  stock of all
classes  (collectively,  "Common  Stock")  of the  Corporation  and to all other
classes and series of equity  securities  of the  Corporation  now or  hereafter
authorized,  issued or outstanding  (the Common Stock and such other classes and
series of equity  securities of the  Corporation  are  collectively  referred to
herein  as the  "Junior  Stock"),  other  than any  class or  series  of  equity
securities of the Corporation  expressly  designated as ranking on a parity with
(the "Parity  Stock") or senior to (the  "Senior  Stock") the Series A Preferred
Stock  as  to  dividend  rights  and  rights  upon  liquidation,  winding  up or
dissolution of the Corporation.  The Series A Preferred Stock shall be junior to
the creditors of the Corporation, including its depositors.

         The number of shares of Series A Preferred  Stock may be  increased  or
decreased from time to time by a vote of not less than a majority of the members
of the Board of Directors then in office, provided that no decrease shall reduce
the  number  of shares of  Series A  Preferred  Stock to a number  less than the
number of shares  then  outstanding  plus the  number  of  shares  reserved  for
issuance upon the exercise of any outstanding  options,  rights or warrants,  if
any, to purchase  shares of Series A Preferred  Stock, or upon the conversion of
any outstanding securities issued by the Corporation  convertible into shares of
Series A Preferred Stock.

2.       Dividends.

         (a) Payment of Dividends. Holders of shares of Series A Preferred Stock
shall  be  entitled  to  receive,  if,  when  and as  declared  by the  Board of
Directors, out of funds legally available therefor, noncumulative cash dividends
at an annual rate of 6% of the $25,000 liquidation  preference per share ($1,500
per share per annum),  and no more. Such  noncumulative  cash dividends shall be
payable,  if declared,  annually on February 28, in each year, or if such day is
not a business  day,  on the next  business  day (each such  date,  a  "Dividend
Payment Date"). The first Dividend Payment Date shall be February 28, 1996. Each
declared  dividend  shall be  payable  to  holders  of  record  of the  Series A
Preferred  Stock as they  appear on the stock  books of the  Corporation  at the
close of business on such record date,  not more than  forty-five  (45) calendar
days nor less than ten (10)  calendar days  preceding the Dividend  Payment Date
therefor,  as  determined  by the Board of Directors  (each such date, a "Record
Date"). Annual dividend periods (each a "Dividend Period") shall commence on and
include  the  first  day,  and  shall end on and  include  the last day,  of the
calendar  year  that  immediately  precedes  the  calendar  year  in  which  the
corresponding  Dividend  Payment Date  occursprovided,  however,  that the first
Dividend  Period (the "Initial  Dividend  Period") shall commence on and include
the first day upon which a share of Series A Preferred Stock shall be issued and
shall end on and include December 31, 1995.

         The amount of dividends payable on each share of the Series A Preferred
Stock for each full Dividend Period during which such share is outstanding shall
be $1,500.  The amount of dividends  payable for the Initial Dividend Period and
for any  Dividend  Period  which,  as to a share  of  Series A  Preferred  Stock
(determined  by reference to the issuance date and the  redemption or retirement
date  thereof),  is less than a full year  shall be  computed  on the basis of a
360-day  year  composed  of twelve  (12)  thirty  (30) day months and the actual
number of days elapsed in the Initial Dividend Period or such Dividend Period.
<PAGE>
                                       2

         Holders of the Series A  Preferred  Stock  shall not be entitled to any
interest,  or any sum of money in lieu of  interest,  in respect of any dividend
payment or  payments on the Series A  Preferred  Stock  declared by the Board of
Directors  which  may be  unpaid.  Any  dividend  payment  made on the  Series A
Preferred Stock shall first be credited against the earliest declared but unpaid
cash dividend with respect to the Series A Preferred Stock.

         (b) Dividends Noncumulative. The right of holders of Series A Preferred
Stock to  receive  dividends  is  noncumulative.  Accordingly,  if the  Board of
Directors does not declare a dividend payable in respect of any Dividend Period,
holders of shares of Series A  Preferred  Stock shall have no right to receive a
dividend in respect of such Dividend Period,  and the Corporation  shall have no
obligation to pay a dividend in respect of such Dividend Period,  whether or not
dividends are declared payable in respect of any future Dividend Period.

         (c) Priority as to Dividends.  No full  dividends  shall be declared or
paid or set apart  for  payment  on any  Parity  Stock or  Junior  Stock for any
Dividend  Period  unless  full  dividends  have  been or  contemporaneously  are
declared and paid (or declared and a sum sufficient for the payment  thereof set
apart for such  payment)  on the  Series A  Preferred  Stock  for such  Dividend
Period.  When  dividends are not paid in full (or declared and a sum  sufficient
for such full payment is not so set apart) for any Dividend Period on the Series
A  Preferred  Stock and any Parity  Stock,  dividends  declared  on the Series A
Preferred  Stock and Parity Stock shall only be declared pro rata based upon the
respective amounts that would have been paid on the Series A Preferred Stock and
such Parity Stock had dividends been declared in full.

         In addition to the foregoing  restriction,  the  Corporation  shall not
declare,  pay  or  set  apart  funds  for  any  cash  dividends  or  other  cash
distributions (other than in Common Stock or other Junior Stock) with respect to
any Common Stock or other Junior Stock of the Corporation or repurchase,  redeem
or otherwise  acquire,  or set apart funds for  repurchase,  redemption or other
acquisition of, any Common Stock or other Junior Stock through a sinking fund or
otherwise,  unless and until (i) the Corporation  shall have paid full dividends
on the Series A Preferred Stock for the most recent preceding Dividend Period or
funds have paid over to the dividend  disbursing  agent of the  Corporation  for
payment of such dividends, and (ii) the Corporation has declared a cash dividend
on the Series A Preferred Stock for the current Dividend Period,  and sufficient
funds have been paid over to the dividend  disbursing  agent for the Corporation
for the payment of such cash dividend for such current Dividend Period.

         No  dividend  shall  be paid or set  aside  for  holders  of  Series  A
Preferred  Stock for any Dividend Period unless full dividends have been paid or
set aside for the  holders of each class or series of equity  securities  of the
Corporation,  if any,  ranking  prior  to the  Series  A  Preferred  Stock as to
dividends for such Dividend Period.

         (d) Any reference to "dividends" or  "distributions"  in this Section 2
shall not be deemed to include  any  distribution  made in  connection  with any
voluntary  or  involuntary  dissolution,   liquidation  or  winding  up  of  the
Corporation.

3.       Redemption

         (a) General.  Except as provided in paragraph 3(b) below, the shares of
Series A Preferred Stock are not subject to mandatory  redemption by the holders
thereof,  and,  except as  hereinafter  provided in Section 3(c) below,  are not
subject to  redemption  prior to December 31, 2000. On or after January 1, 2001,
shares of Series A Preferred  Stock may be redeemed  by the  Corporation  or its
successor or any acquiring or resulting  entity with respect to the  Corporation
(including by any parent or subsidiary of the  Corporation,  any such successor,
or any such acquiring or resulting  entity),  as applicable,  at its option,  in
whole or in part,  at any time or from time to time,  upon notice as provided in
subsection (c) of this Section 3, by resolution of the Board of Directors of the
Corporation  or its successor or any acquiring or resulting  entity with respect
to the  Corporation  (including by any parent or subsidiary of the  Corporation,
any such successor,  or any such acquiring or resulting entity),  as applicable,
at a  redemption  price of $25,000  per share in cash,  plus,  in each case,  an
amount in cash equal to all declared and unpaid  dividends to the date fixed for
redemption, without interest plus the "redemption premium" set forth in Schedule
A.

         The  aggregate  redemption  price  payable to each  holder of record of
Series A  Preferred  Stock to be redeemed  shall be rounded to the nearest  cent
($0.01).

         If less than all of the outstanding  shares of Series A Preferred Stock
are to be redeemed,  the Corporation will select those shares to be redeemed pro
rata,  by lot or such  other  methods  as the  Board  of  Directors  in its sole
discretion  determines to be equitable.  If redemption is being  affected by the
Corporation,  on and after the redemption date,  dividends shall cease to accrue
on the shares of Series A Preferred Stock called for redemption,  and they shall

<PAGE>
                                       3

be  deemed  to cease to be  outstanding,  provided  that  the  redemption  price
(including any declared but unpaid  dividends to the date fixed for  redemption)
has been duly paid or provided for. If redemption is being effected by an entity
other than the  Corporation,  on and as of the redemption date such entity shall
be deemed to own the shares being redeemed for all purposes hereof provided that
the redemption  price (including the amount of any declared but unpaid dividends
to the date fixed for redemption) has been duly paid or provided for.

         (b) Change of  Control.  In addition to the  redemption  provisions  of
subsection  (a) above  and not in lieu of or in  substitution  therefor,  in the
event of a Change of Control,  the Series A Preferred  Stock shall be redeemable
at the option of the  Corporation or its successor or any acquiring or resulting
entity with respect to the Corporation (including by any parent or subsidiary of
the Corporation, any such successor, or any such acquiring or resulting entity),
as  applicable,  in whole but not in part.  Redemption of the Series A Preferred
Stock pursuant to this subsection (b) shall be effected by notice as provided in
subsection (c) of this Section 3, by resolution of the Board of Directors of the
Corporation  or its successor or any acquiring or resulting  entity with respect
to the  Corporation  (including by any parent or subsidiary of the  Corporation,
any such successor,  or any such acquiring or resulting entity),  as applicable,
at the  redemption  price per share in cash as set forth in Schedule A, plus, in
each case, an amount in cash equal to all declared and unpaid dividends.

         "Change of Control" means (a) a sale of all or substantially all of the
property and assets of the Corporation (other than a reorganization  transaction
in which such  properties  and assets are  transferred  to a  subsidiary  of the
Corporation),  (b) a reorganization,  merger, consolidation or other transaction
or  transactions  (whether  or  not  the  Corporation  is a  party  thereto  and
specifically including, without limitation, open market purchases of securities)
as a result of which any person or entity or "group" of persons and/or  entities
becomes the  "beneficial  owner" (as those terms are defined in and construed by
judicial  authority under Rule 13d-3 promulgated  under the Securities  Exchange
Act of 1934,  as  amended,  as that  Rule may be  amended  from time to time) of
securities  representing  at  least  50% of the  ordinary  voting  power  of the
Corporation  in the  election of  directors,  (c) any event as a result of which
City National Bank of New Jersey (the "Bank")  ceases to be owned and controlled
by the  Corporation or (d) all or  substantially  all the assets of the Bank are
transferred to a party which is not an affiliate of the Corporation or the Bank.

         If redemption is being  effected by the  Corporation,  on and as of the
redemption  date,  dividends  shall  cease to accrue  on the  shares of Series A
Preferred Stock called for  redemption,  and they shall be deemed to cease to be
outstanding,  provided that the  redemption  price  (including  any declared but
unpaid  dividends  to the date  fixed  for  redemption)  has been  duly  paid or
provided  for.  If  redemption  is being  effected  by an entity  other than the
Corporation, on and as of the redemption date such entity shall be deemed to own
the shares  being  redeemed  for all purposes of  hereunder,  provided  that the
redemption  price  (including the amount of any declared but unpaid dividends to
the date fixed for redemption) has been duly paid or provided for.

         (c) Notice of Redemption.  Notice of any redemption,  setting forth (i)
the date and place  fixed for said  redemption,  (ii) the  redemption  price and
(iii) a statement that  dividends on the shares of Series A Preferred  Stock (A)
to be redeemed by the Corporation  will cease to accrue on such redemption date,
or (B) to be redeemed by an entity other than the  Corporation  will  thereafter
accrue solely for the benefit of such entity, shall be mailed,  postage prepaid,
at least  thirty  (30) days,  but not more than  sixty (60) days,  prior to said
redemption  date to each  holder of record  of  Series A  Preferred  Stock to be
redeemed  at his or her  address as the same shall  appear on the stock books of
the  Corporation.  If less than all of the  shares of Series A  Preferred  Stock
owned by such  holder are then to be  redeemed,  such notice  shall  specify the
number  of  shares  thereof  that  are to be  redeemed  and the  numbers  of the
certificates  representing such shares.  Notice of any redemption shall be given
by first class mail,  postage prepaid.  Neither failure to mail such notice, nor
any defect therein or in the mailing  thereof,  to any  particular  holder shall
affect the  sufficiency  of the notice or the  validity of the  proceedings  for
redemption with respect to the other holders. Any notice which was mailed in the
manner herein  provided shall be  conclusively  presumed to have been duly given
whether or not the holder receives such notice.

         If such notice of redemption  shall have been so mailed,  and if, on or
before the  redemption  date specified in such notice,  all funds  necessary for
such redemption shall have been set aside by the Corporation (or other entity as
provided in subsection (a) or (b) of this Section 3) separate and apart from its
other  funds in trust  for the  account  of the  holders  of  shares of Series A
Preferred  Stock  to be  redeemed  (so as to be  and  continue  to be  available
therefor),  then, on and after said redemption  date,  notwithstanding  that any
certificate  for shares of Series A  Preferred  Stock so called  for  redemption
shall not have been  surrendered  for  cancellation  or transfer,  the shares of
Series A Preferred Stock (A) so called for redemption by the  Corporation  shall
be deemed to be no longer outstanding and all rights with respect to such shares
of Series A Preferred  Stock so called for redemption  shall forthwith cease and

<PAGE>
                                       4

terminate,  or  (B) so  called  for  redemption  by an  entity  other  than  the
Corporation shall be deemed owned for all purposes hereof by such entity, except
in each case for the right of the holders  thereof to receive,  out of the funds
so set aside in trust,  the amount  payable on redemption  thereof,  but without
interest,  upon  surrender  (and  endorsement  or assignment  for  transfer,  if
required by the Corporation or such other entity) of their certificates.

         In the event that  holders of shares of Series A  Preferred  Stock that
shall have been redeemed shall not within two (2) years (or any longer period if
required by law) after the redemption  date claim any amount  deposited in trust
with a  Corporation  or trust company for the  redemption  of such shares,  such
Corporation or trust company  shall,  upon demand and if permitted by applicable
law, pay over to the  Corporation (or other entity that redeemed the shares) any
such unclaimed  amount so deposited with it, and shall  thereupon be relieved of
all responsibility in respect thereof, and thereafter the holders of such shares
shall,  subject to applicable  escheat laws,  look only to the  Corporation  (or
other  entity that  redeemed  the shares)  for payment of the  redemption  price
thereof, but without interest from the date of redemption.

         (d)  Status of Shares  Redeemed.  Shares  of Series A  Preferred  Stock
redeemed,  purchased or otherwise  acquired for value by the Corporation  shall,
after such  acquisition,  have the status of authorized  and unissued  shares of
Preferred  Stock and may be reissued by the Corporation at any time as shares of
any series of Preferred Stock other than as shares of Series A Preferred Stock.

4.       Liquidation Preference.

         (a)  Liquidating  Distributions.  In  the  event  of  any  liquidation,
dissolution or winding up of the Corporation,  whether voluntary or involuntary,
the holders of shares of Series A  Preferred  Stock shall be entitled to receive
for each share thereof,  out of the assets of the Corporation  legally available
for distribution to shareholders  under applicable law, or the proceeds thereof,
before any  payment or  distribution  of the assets  shall be made to holders of
shares of Common Stock or any other  Junior Stock  (subject to the rights of the
holders  of any  class or series of equity  securities  having  preference  with
respect  to  distributions  upon  liquidation  and  the  Corporation's   general
creditors, including its depositors), liquidating distributions in the amount of
$25,000 per share, plus an amount per share equal to any dividends  declared but
unpaid, without interest.

         If the  amounts  available  for  distribution  in  respect of shares of
Series A Preferred Stock and any outstanding  Parity Stock are not sufficient to
satisfy the full liquidation rights of all of the outstanding shares of Series A
Preferred  Stock and such Parity  Stock,  then the  holders of such  outstanding
shares shall share ratably in any such  distribution  of assets in proportion to
the full  respective  preferential  amounts  to which they are  entitled.  After
payment of the full  amount of the  liquidating  distribution  to which they are
entitled  , the  holders  of  shares  of Series A  Preferred  Stock  will not be
entitled to any further participation in any liquidating  distribution of assets
by the  Corporation.  All  distributions  made in respect of Series A  Preferred
Stock in connection  with such a  liquidation,  dissolution or winding up of the
Corporation shall be made pro rata to the holders entitled thereto.

         (b)  Consolidation,  Merger  or  Certain  Other  Actions.  Neither  the
consolidation,  merger or other business  combination of the Corporation with or
into any other person, nor the sale of all or substantially all of the assets of
the Corporation, shall be deemed to be a liquidation,  dissolution or winding up
of the Corporation for purposes of this Section 4.

5.       Voting Rights.

         Holders  of shares of Series A  Preferred  Stock  shall  have no voting
rights.


6.       No Conversion Rights.

         The  holders of shares of Series A  Preferred  Stock shall not have any
rights to  convert  such  shares  into  shares  of any other  class or series of
capital  stock  or into  any  other  securities  of,  or any  interest  in,  the
Corporation.

7.       No Sinking Fund.

         No sinking fund shall be  established  for the retirement or redemption
of shares of Series A Preferred Stock.

8.       Preemptive or Subscription Rights.

         No  holder  of  shares  of  Series A  Preferred  Stock  shall  have any
preemptive or  subscription  rights in respect of any shares of the  Corporation
that may be issued.
<PAGE>
                                       5

9.       No other Rights.

         The shares of Series A Preferred Stock shall not have any designations,
preferences or relative, participating,  optional or other special rights except
as set forth herein, or as otherwise required by law.

10.      Compliance with Applicable Law.

         Declaration by the Board of Directors and payment by the Corporation of
dividends to holders of the Series A Preferred Stock and repurchase,  redemption
or other  acquisition  by the  Corporation  (or  another  entity as  provided in
subsections  (a) and (b) of  Section 3 hereof)  of shares of Series A  Preferred
Stock  shall  be  subject  in all  respects  to any  and  all  restrictions  and
limitations  placed on  dividends,  redemptions  or other  distributions  by the
Corporation  (or  any  such  other  entity)  under  (i)  laws,  regulations  and
regulatory conditions or limitations  applicable to or regarding the Corporation
(or any such other  entity) from time to time and (ii)  agreements  with federal
banking  authorities  with respect to the Corporation (or any such other entity)
from time to time in effect.

Signatures



Signed by:      _____________________________      Date:      __________________

Title:          _____________________________

City National Bancshares Corporation


                                       
                                                                 Exhibit (3)(c)
                                                         
                         CERTIFICATE OF AMENDMENT TO THE

                          CERTIFICATE OF INCORPORATION
                                       OF
                      CITY NATIONAL BANCSHARES CORPORATION



TO:     THE SECRETARY OF STATE
        STATE OF NEW JERSEY

Pursuant  to the provision of Section  14A:7-2(2) of the New Jersey Business
Corporation Act, the undersigned  corporation executes the following Certificate
of Amendment to its Certificate of Incorporation.
    1.  The name of the corporation is City National Bancshares Corporation.

    2.  The  following  resolution,  establishing  and  designating  a series of
        shares and fixing and  determining  the relative  rights and preferences
        thereof was duly adopted by the Board of Directors of the corporation on
        the 27th day of February,  1996,  pursuant to authority  vested in it by
        the Certificate of Incorporation:

        RESOLVED,  pursuant to the  authority  expressly  vested in the Board of
        Directors of the  Corporation by the Certificate of  Incorporation,  the
        Board of Directors does hereby classify 10,000 shares of preferred stock
        of the Corporation as a class  designated 8%  Non-cumulative,  Perpetual
        Preferred stock, Series Band it is further

        RESOLVED,  a description of such 8% Non-cumulative,  Perpetual Preferred
        Stock,  Series B,  including the  preferences  and other rights,  voting
        powers, restrictions,  limitations as to dividends,  qualifications, and
        terms  and  conditions  for  redemption,  all as set  by  the  Board  of
        Directors of the Corporation,  is set forth in the attached  Certificate
        of   Designation   Establishing   the  Series  and  Fixing  the  Powers,
        Designations,  Preferences  and  Relative,  Participating,  Optional and
        Other  Special   Rights,   and  the   Qualifications,   Limitations  and
        Restrictions, of the 8% Non-cumulative Perpetual Preferred Stock, Series
        B.

    3.  The  resolution  was adopted by the Board of Directors at a meeting duly
        called and held on  February  27,  1996,  at which a quorum was  present
        throughout.

    4.  The Certificate of  Incorporation  of the corporation is amended so that
        the designation and number of shares of each class and series acted upon
        in the resolution,  and the relative rights, preferences and limitations
        of each such class and series are as stated in the resolution.

City National Bancshares Corporation


By: ______________________________________
        Louis E. Prezeau, Sr., President & CEO

<PAGE>
                                       1

                      CITY NATIONAL BANCSHARES CORPORATION


         Certificate  of  Designation  Establishing  the  Series  and Fixing the
         Powers, Designations, Preferences and Relative, Participating, Optional
         and Other  Special  Rights,  and the  Qualifications,  Limitations  and
         Restrictions,  of  the 8 %  Noncumulative  Perpetual  Preferred  Stock,
         Series B


         There  is  hereby  established  a new  series  of the  preferred  stock
("Preferred  Stock")  of City  National  Bancshares  Corporation,  a New  Jersey
corporation  ("Corporation"),  to  which  the  following  powers,  designations,
preferences and relative, participating,  optional and other special rights, and
the  qualifications,  limitations  or  restrictions,  of the  shares of such new
series of preferred stock shall apply:

1.       Designation and Rank.

         The  series  (this  "Series")  of shares of  Preferred  Stock  shall be
designated  as "8%  Noncumulative  Perpetual  Preferred  Stock,  Series  B" (the
"Series B Preferred  Stock"),  and each share of Series B Preferred  Stock shall
have a  liquidation  value of $25,000  per share.  Shares of Series B  Preferred
Stock shall have a liquidation  preference of $25,000 per share,  plus an amount
per share equal to any dividends declared but unpaid, without interest.

         The Series B Preferred  Stock  shall rank prior to common  stock of all
classes  (collectively,  "Common  Stock")  of the  Corporation  and to all other
classes and series of equity  securities  of the  Corporation  now or  hereafter
authorized,  issued or outstanding  (the Common Stock and such other classes and
series of equity  securities of the  Corporation  are  collectively  referred to
herein  as the  "Junior  Stock"),  other  than any  class or  series  of  equity
securities of the Corporation  expressly  designated as ranking on a parity with
(the "Parity  Stock") or senior to (the  "Senior  Stock") the Series B Preferred
Stock  as  to  dividend  rights  and  rights  upon  liquidation,  winding  up or
dissolution of the Corporation.  The Series B Preferred Stock shall be junior to
the creditors of the Corporation, including its depositors.

         The number of shares of Series B Preferred  Stock may be  increased  or
decreased from time to time by a vote of not less than a majority of the members
of the Board of Directors then in office, provided that no decrease shall reduce
the  number  of shares of  Series B  Preferred  Stock to a number  less than the
number of shares  then  outstanding  plus the  number  of  shares  reserved  for
issuance upon the exercise of any outstanding  options,  rights or warrants,  if
any, to purchase  shares of Series B Preferred  Stock, or upon the conversion of
any outstanding securities issued by the Corporation  convertible into shares of
Series B Preferred Stock.
<PAGE>
                                       2

2.       Dividends.

         (a) Payment of Dividends. Holders of shares of Series B Preferred Stock
shall  be  entitled  to  receive,  if,  when  and as  declared  by the  Board of
Directors, out of funds legally available therefor, noncumulative cash dividends
at an annual rate of 8% of the $25,000 liquidation  preference per share ($2,000
per share per annum),  and no more. Such  noncumulative  cash dividends shall be
payable,  if declared,  annually on February 28, in each year, or if such day is
not a business  day,  on the next  business  day (each such  date,  a  "Dividend
Payment Date"). The first Dividend Payment Date shall be February 28, 1997. Each
declared  dividend  shall be  payable  to  holders  of  record  of the  Series B
Preferred  Stock as they  appear on the stock  books of the  Corporation  at the
close of business on such record date,  not more than  forty-five  (45) calendar
days nor less than ten (10)  calendar days  preceding the Dividend  Payment Date
therefor,  as  determined  by the Board of Directors  (each such date, a "Record
Date"). Annual dividend periods (each a "Dividend Period") shall commence on and
include  the  first  day,  and  shall end on and  include  the last day,  of the
calendar  year  that  immediately  precedes  the  calendar  year  in  which  the
corresponding  Dividend  Payment Date  occursprovided,  however,  that the first
Dividend  Period (the "Initial  Dividend  Period") shall commence on and include
the first day upon which a share of Series B Preferred Stock shall be issued and
shall end on and include December 31, 1996.

         The amount of dividends payable on each share of the Series B Preferred
Stock for each full Dividend Period during which such share is outstanding shall
be $2,000.  The amount of dividends  payable for the Initial Dividend Period and
for any  Dividend  Period  which,  as to a share  of  Series B  Preferred  Stock
(determined  by reference to the issuance date and the  redemption or retirement
date  thereof),  is less than a full year  shall be  computed  on the basis of a
360-day  year  composed  of twelve  (12)  thirty  (30) day months and the actual
number of days elapsed in the Initial Dividend Period or such Dividend Period.

         Holders of the Series B  Preferred  Stock  shall not be entitled to any
interest,  or any sum of money in lieu of  interest,  in respect of any dividend
payment or  payments on the Series B  Preferred  Stock  declared by the Board of
Directors  which  may be  unpaid.  Any  dividend  payment  made on the  Series B
Preferred Stock shall first be credited against the earliest declared but unpaid
cash dividend with respect to the Series B Preferred Stock.

         (b) Dividends Noncumulative. The right of holders of Series B Preferred
Stock to  receive  dividends  is  noncumulative.  Accordingly,  if the  Board of
Directors does not declare a dividend payable in respect of any Dividend Period,
holders of shares of Series B  Preferred  Stock shall have no right to receive a
dividend in respect of such Dividend Period,  and the Corporation  shall have no
obligation to pay a dividend in respect of such Dividend Period,  whether or not
dividends are declared payable in respect of any future Dividend Period.
<PAGE>
                                       3

         (c) Priority as to Dividends.  No full  dividends  shall be declared or
paid or set apart  for  payment  on any  Parity  Stock or  Junior  Stock for any
Dividend  Period  unless  full  dividends  have  been or  contemporaneously  are
declared and paid (or declared and a sum sufficient for the payment  thereof set
apart for such  payment)  on the  Series B  Preferred  Stock  for such  Dividend
Period.  When  dividends are not paid in full (or declared and a sum  sufficient
for such full payment is not so set apart) for any Dividend Period on the Series
B  Preferred  Stock and any Parity  Stock,  dividends  declared  on the Series B
Preferred  Stock and Parity Stock shall only be declared pro rata based upon the
respective amounts that would have been paid on the Series B Preferred Stock and
such Parity Stock had dividends been declared in full.

         In addition to the foregoing  restriction,  the  Corporation  shall not
declare,  pay or set apart funds for any dividends or other distributions (other
than in Common Stock or other Junior  Stock) with respect to any Common Stock or
other  Junior  Stock of the  Corporation  or  repurchase,  redeem  or  otherwise
acquire, or set apart funds for repurchase,  redemption or other acquisition of,
any Common  Stock or other Junior  Stock  through a sinking  fund or  otherwise,
unless  and until (i) the  Corporation  shall  have paid full  dividends  on the
Series B Preferred Stock for the most recent preceding  Dividend Period or funds
have paid over to the dividend  disbursing  agent of the Corporation for payment
of such dividends,  and (ii) the Corporation has declared a cash dividend on the
Series B Preferred Stock for the current Dividend  Period,  and sufficient funds
have been paid over to the dividend disbursing agent for the Corporation for the
payment of such cash dividend for such current Dividend Period.

         No  dividend  shall  be paid or set  aside  for  holders  of  Series  B
Preferred  Stock for any Dividend Period unless full dividends have been paid or
set aside for the  holders of each class or series of equity  securities  of the
Corporation,  if any,  ranking  prior  to the  Series  B  Preferred  Stock as to
dividends for such Dividend Period.

         (d) Any reference to "dividends" or  "distributions"  in this Section 2
shall not be deemed to include  any  distribution  made in  connection  with any
voluntary  or  involuntary  dissolution,   liquidation  or  winding  up  of  the
Corporation.

3.       Redemption

         (a) General.  Except as provided in paragraph 3(b) below, the shares of
Series B Preferred Stock are not subject to mandatory  redemption by the holders
thereof,  and,  except as  hereinafter  provided in Section 3(c) below,  are not
subject to  redemption  prior to December 31, 2000. On or after January 1, 2001,
shares of Series B Preferred  Stock may be redeemed  by the  Corporation  or its
successor or any acquiring or resulting  entity with respect to the  Corporation
(including by any parent or subsidiary of the  Corporation,  any such successor,

<PAGE>
                                       4

or any such acquiring or resulting  entity),  as applicable,  at its option,  in
whole or in part,  at any time or from time to time,  upon notice as provided in
subsection (c) of this Section 3, by resolution of the Board of Directors of the
Corporation  or its successor or any acquiring or resulting  entity with respect
to the  Corporation  (including by any parent or subsidiary of the  Corporation,
any such successor,  or any such acquiring or resulting entity),  as applicable,
at a  redemption  price of $25,000  per share in cash,  plus,  in each case,  an
amount in cash equal to all declared and unpaid  dividends to the date fixed for
redemption, without interest.

         The  aggregate  redemption  price  payable to each  holder of record of
Series B  Preferred  Stock to be redeemed  shall be rounded to the nearest  cent
($0.01).

         If less than all of the outstanding  shares of Series B Preferred Stock
are to be redeemed,  the Corporation will select those shares to be redeemed pro
rata,  by lot or such  other  methods  as the  Board  of  Directors  in its sole
discretion  determines to be equitable.  If redemption is being  affected by the
Corporation,  on and after the redemption date,  dividends shall cease to accrue
on the shares of Series B Preferred Stock called for redemption,  and they shall
be  deemed  to cease to be  outstanding,  provided  that  the  redemption  price
(including any declared but unpaid  dividends to the date fixed for  redemption)
has been duly paid or provided for. If redemption is being effected by an entity
other than the  Corporation,  on and as of the redemption date such entity shall
be deemed to own the shares being redeemed for all purposes hereof provided that
the redemption  price (including the amount of any declared but unpaid dividends
to the date fixed for redemption) has been duly paid or provided for.

         (b) Change of  Control.  In addition to the  redemption  provisions  of
subsection  (a) above  and not in lieu of or in  substitution  therefor,  in the
event of a Change of Control,  the Series B Preferred  Stock shall be redeemable
at the option of the  Corporation or its successor or any acquiring or resulting
entity with respect to the Corporation (including by any parent or subsidiary of
the Corporation, any such successor, or any such acquiring or resulting entity),
as  applicable,  in whole but not in part.  Redemption of the Series B Preferred
Stock pursuant to this subsection (b) shall be effected by notice as provided in
subsection (c) of this Section 3, by resolution of the Board of Directors of the
Corporation  or its successor or any acquiring or resulting  entity with respect
to the  Corporation  (including by any parent or subsidiary of the  Corporation,
any such successor,  or any such acquiring or resulting entity),  as applicable,
at the  liquidation  value per share in cash,  plus,  in each case, an amount in
cash equal to all declared and unpaid dividends.

         "Change of Control" means (a) a sale of all or substantially all of the
property and assets of the Corporation (other than a reorganization  transaction
in which such  properties  and assets are  transferred  to a  subsidiary  of the
Corporation),  (b) a reorganization,  merger, consolidation or other transaction

<PAGE>
                                       5

or  transactions  (whether  or  not  the  Corporation  is a  party  thereto  and
specifically including, without limitation, open market purchases of securities)
as a result of which any person or entity or "group" of persons and/or  entities
becomes the  "beneficial  owner" (as those terms are defined in and construed by
judicial  authority under Rule 13d-3 promulgated  under the Securities  Exchange
Act of 1934,  as  amended,  as that  Rule may be  amended  from time to time) of
securities  representing  at  least  50% of the  ordinary  voting  power  of the
Corporation  in the  election of  directors,  (c) any event as a result of which
City National Bank of New Jersey (the "Bank")  ceases to be owned and controlled
by the  Corporation or (d) all or  substantially  all the assets of the Bank are
transferred to a party which is not an affiliate of the Corporation or the Bank.

         If redemption is being  effected by the  Corporation,  on and as of the
redemption  date,  dividends  shall  cease to accrue  on the  shares of Series B
Preferred Stock called for  redemption,  and they shall be deemed to cease to be
outstanding,  provided that the  redemption  price  (including  any declared but
unpaid  dividends  to the date  fixed  for  redemption)  has been  duly  paid or
provided  for.  If  redemption  is being  effected  by an entity  other than the
Corporation, on and as of the redemption date such entity shall be deemed to own
the shares  being  redeemed  for all purposes of  hereunder,  provided  that the
redemption  price  (including the amount of any declared but unpaid dividends to
the date fixed for redemption) has been duly paid or provided for.

         (c) Notice of Redemption.  Notice of any redemption,  setting forth (i)
the date and place  fixed for said  redemption,  (ii) the  redemption  price and
(iii) a statement that  dividends on the shares of Series B Preferred  Stock (A)
to be redeemed by the Corporation  will cease to accrue on such redemption date,
or (B) to be redeemed by an entity other than the  Corporation  will  thereafter
accrue solely for the benefit of such entity, shall be mailed,  postage prepaid,
at least  thirty  (30) days,  but not more than  sixty (60) days,  prior to said
redemption  date to each  holder of record  of  Series B  Preferred  Stock to be
redeemed  at his or her  address as the same shall  appear on the stock books of
the  Corporation.  If less than all of the  shares of Series B  Preferred  Stock
owned by such  holder are then to be  redeemed,  such notice  shall  specify the
number  of  shares  thereof  that  are to be  redeemed  and the  numbers  of the
certificates  representing such shares.  Notice of any redemption shall be given
by first class mail,  postage prepaid.  Neither failure to mail such notice, nor
any defect therein or in the mailing  thereof,  to any  particular  holder shall
affect the  sufficiency  of the notice or the  validity of the  proceedings  for
redemption with respect to the other holders. Any notice which was mailed in the
manner herein  provided shall be  conclusively  presumed to have been duly given
whether or not the holder receives such notice.

         If such notice of redemption  shall have been so mailed,  and if, on or
before the  redemption  date specified in such notice,  all funds  necessary for
such redemption shall have been set aside by the Corporation (or other entity as

<PAGE>
                                       6

provided in subsection (a) or (b) of this Section 3) separate and apart from its
other  funds in trust  for the  account  of the  holders  of  shares of Series B
Preferred  Stock  to be  redeemed  (so as to be  and  continue  to be  available
therefor),  then, on and after said redemption  date,  notwithstanding  that any
certificate  for shares of Series B  Preferred  Stock so called  for  redemption
shall not have been  surrendered  for  cancellation  or transfer,  the shares of
Series B Preferred Stock (A) so called for redemption by the  Corporation  shall
be deemed to be no longer outstanding and all rights with respect to such shares
of Series B Preferred  Stock so called for redemption  shall forthwith cease and
terminate,  or  (B) so  called  for  redemption  by an  entity  other  than  the
Corporation shall be deemed owned for all purposes hereof by such entity, except
in each case for the right of the holders  thereof to receive,  out of the funds
so set aside in trust,  the amount  payable on redemption  thereof,  but without
interest,  upon  surrender  (and  endorsement  or assignment  for  transfer,  if
required by the Corporation or such other entity) of their certificates.

         In the event that  holders of shares of Series B  Preferred  Stock that
shall have been redeemed shall not within two (2) years (or any longer period if
required by law) after the redemption  date claim any amount  deposited in trust
with a  Corporation  or trust company for the  redemption  of such shares,  such
Corporation or trust company  shall,  upon demand and if permitted by applicable
law, pay over to the  Corporation (or other entity that redeemed the shares) any
such unclaimed  amount so deposited with it, and shall  thereupon be relieved of
all responsibility in respect thereof, and thereafter the holders of such shares
shall,  subject to applicable  escheat laws,  look only to the  Corporation  (or
other  entity that  redeemed  the shares)  for payment of the  redemption  price
thereof, but without interest from the date of redemption.

         (d)  Status of Shares  Redeemed.  Shares  of Series B  Preferred  Stock
redeemed,  purchased or otherwise  acquired for value by the Corporation  shall,
after such  acquisition,  have the status of authorized  and unissued  shares of
Preferred  Stock and may be reissued by the Corporation at any time as shares of
any series of Preferred Stock other than as shares of Series B Preferred Stock.

4.       Liquidation Preference.

         (a)  Liquidating  Distributions.  In  the  event  of  any  liquidation,
dissolution or winding up of the Corporation,  whether voluntary or involuntary,
the holders of shares of Series B  Preferred  Stock shall be entitled to receive
for each share thereof,  out of the assets of the Corporation  legally available
for distribution to shareholders  under applicable law, or the proceeds thereof,
before any  payment or  distribution  of the assets  shall be made to holders of
shares of Common Stock or any other  Junior Stock  (subject to the rights of the
holders  of any  class or series of equity  securities  having  preference  with
respect  to  distributions  upon  liquidation  and  the  Corporation's   general
creditors, including its depositors), liquidating distributions in the amount of
$25,000 per share, plus an amount per share equal to any dividends  declared but
unpaid, without interest.
<PAGE>
                                       7

         If the  amounts  available  for  distribution  in  respect of shares of
Series B Preferred Stock and any outstanding  Parity Stock are not sufficient to
satisfy the full liquidation rights of all of the outstanding shares of Series B
Preferred  Stock and such Parity  Stock,  then the  holders of such  outstanding
shares shall share ratably in any such  distribution  of assets in proportion to
the full  respective  preferential  amounts  to which they are  entitled.  After
payment of the full  amount of the  liquidating  distribution  to which they are
entitled  , the  holders  of  shares  of Series B  Preferred  Stock  will not be
entitled to any further participation in any liquidating  distribution of assets
by the  Corporation.  All  distributions  made in respect of Series B  Preferred
Stock in connection  with such a  liquidation,  dissolution or winding up of the
Corporation shall be made pro rata to the holders entitled thereto.

         (b)  Consolidation,  Merger  or  Certain  Other  Actions.  Neither  the
consolidation,  merger or other business  combination of the Corporation with or
into any other person, nor the sale of all or substantially all of the assets of
the Corporation, shall be deemed to be a liquidation,  dissolution or winding up
of the Corporation for purposes of this Section 4.

5.       Voting Rights.

         Holders  of shares of Series B  Preferred  Stock  shall  have no voting
rights.


6.       No Conversion Rights.

         The  holders of shares of Series B  Preferred  Stock shall not have any
rights to  convert  such  shares  into  shares  of any other  class or series of
capital  stock  or into  any  other  securities  of,  or any  interest  in,  the
Corporation.

7.       No Sinking Fund.

         No sinking fund shall be  established  for the retirement or redemption
of shares of Series B Preferred Stock.

8.       Preemptive or Subscription Rights.

         No  holder  of  shares  of  Series B  Preferred  Stock  shall  have any
preemptive or  subscription  rights in respect of any shares of the  Corporation
that may be issued.

9.       No other Rights.

         The shares of Series B Preferred Stock shall not have any designations,
preferences or relative, participating,  optional or other special rights except
as set forth herein, or as otherwise required by law.
<PAGE>
                                       8

10.      Compliance with Applicable Law.

         Declaration by the Board of Directors and payment by the Corporation of
dividends to holders of the Series B Preferred Stock and repurchase,  redemption
or other  acquisition  by the  Corporation  (or  another  entity as  provided in
subsections  (a) and (b) of  Section 3 hereof)  of shares of Series B  Preferred
Stock  shall  be  subject  in all  respects  to any  and  all  restrictions  and
limitations  placed on  dividends,  redemptions  or other  distributions  by the
Corporation  (or  any  such  other  entity)  under  (i)  laws,  regulations  and
regulatory conditions or limitations  applicable to or regarding the Corporation
(or any such other  entity) from time to time and (ii)  agreements  with federal
banking  authorities  with respect to the Corporation (or any such other entity)
from time to time in effect.


Signatures



Signed by:      _____________________________     Date:      __________________

Title:          _____________________________

City National Bancshares Corporation

                                     
                                                                 Exhibit (4)(b)
- -------------------------------------------------------------------------------
- ------------------------------------------------------------------------------


                                       CITY NATIONAL BANCSHARES CORPORATION


                                                    $1,500,000


                                     5.25% CAPITAL NOTES DUE DECEMBER 28, 2005


                                                   ------------

                                                  NOTE AGREEMENT
                                                   ------------

                                           Dated as of December 28, 1995




- -------------------------------------------------------------------------------
- ------------------------------------------------------------------------------


<PAGE>
                                                 TABLE OF CONTENTS
                                                                            PAGE

1.       AUTHORIZATION OF ISSUE OF NOTES.....................................-1-
2.       PURCHASE AND SALE OF NOTES..........................................-1-
3.       CONDITIONS OF CLOSING...............................................-1-
         3A.      Opinion of Company's Counsel...............................-1-
         3B.      Representations and Warranties; No Default.................-1-
         3C.      Permitted By Applicable Laws...............................-1-
         3D.      Purchase and Assumption Agreement..........................-1-
         3E.      Proceedings................................................-2-

4.       PREPAYMENTS.........................................................-2-
         4A.      Required Prepayments.......................................-2-
         4B.      Partial Payments Pro Rata..................................-2-
         4C.      Retirement of Notes........................................-2-

5.       AFFIRMATIVE COVENANTS...............................................-2-
         5A.      Financial Statements.......................................-3-
         5B.      Inspection of Property.....................................-3-
         5C.      Covenant to Secure Note Equally............................-3-

6.       NEGATIVE COVENANTS..................................................-4-
         6A.      Unencumbered Assets........................................-4-
         6B.      Financial Maintenance Covenants............................-4-
                  6B(1).   Capital Adequacy..................................-4-
                  6B(2).   Asset Quality ....................................-4-
                  6B(3).    Liquidity........................................-4-
                  6B(4).    Earnings.........................................-4-
         6C.      Sale of Assets.............................................-4-
         6D.      Merger and Consolidation...................................-4-
         6E.      Restricted Investments ....................................-4-
         6F.      Restrictions on Subsidiaries...............................-5-
         6G.      Sale or Discount of Receivables............................-5-
         6H.      Transactions with Affiliates...............................-5-
         6I.      Restricted Payments........................................-5-

7.       EVENTS OF DEFAULT...................................................-6-
         7A.      Acceleration...............................................-7-
         7B.      Rescission of Acceleration.................................-7-
         7C.      Notice of Acceleration or Rescission.......................-7-
         7D.      Other Remedies.............................................-7-

8.       REPRESENTATIONS, COVENANTS AND WARRANTIES...........................-7-
         8A.      Organization...............................................-7-
         8B.      Financial Statements.......................................-8-
         8C.      Actions Pending............................................-8-
         8D.      Outstanding Debt...........................................-8-
         8E.      Title to Properties........................................-8-
         8F.      Taxes......................................................-8-
         8G.      Conflicting Agreements and Other Matters...................-8-
         8H.      Offering of Notes..........................................-8-
         8I.      Use of Proceeds............................................-9-
         8J.      ERISA......................................................-9-
         8K.      Governmental Consent.......................................-9-
         8L.      Environmental Compliance...................................-9-
         8M.      Disclosure.................................................-9-

9.       REPRESENTATIONS OF THE PURCHASER....................................-9-
         9A.      Nature of Purchase........................................-10-
         9B.      Registration of Notes.....................................-10-

10.      DEFINITIONS........................................................-10-
         10B.     Accounting Principles, Terms and Determinations...........-13-

11.      MISCELLANEOUS......................................................-13-
         11A.     Note Payments.............................................-13-
         11B.     Expenses..................................................-14-
         11C.     Consent to Amendments.....................................-14-
         11D.     Form, Registration, Transfer and Exchange of Notes; 
                   Lost Notes...............................................-14-
         11E.     Persons Deemed Owners; Participations.....................-14-
         11F.     Seal of Representations and Warranties; Entire Agreement..-15-
         11G.     Successors and Assigns....................................-15-
         11H.     Disclosure to Other Persons...............................-15-
         11I.     Notices...................................................-15-
         11J.     Payments Due on Non-Business Days.........................-15-
         11K.     Satisfaction Requirement..................................-16-
         11L.     Governing Law.............................................-16-
         11M.     Severability..............................................-16-
         11N.     Descriptive Headings......................................-16-
         11O.     Counterparts..............................................-16-

PURCHASER SCHEDULE

EXHIBIT A         -        FORM OF NOTE
<PAGE>
                                       1






                      CITY NATIONAL BANCSHARES CORPORATION
                                900 Broad Street
                              News New Jersey 07102



                                                         As of December 28, 1995



The Prudential Foundation
751 Broad Street, 15th Floor
Newark, New Jersey 07102


Ladies and Gentlemen:

         The undersigned,  City National  Bancshares  Corporation (herein called
the "Company"), hereby agrees with you as follows:

         1.  AUTHORIZATION  OF ISSUE OF NOTES.  The Company will  authorize  the
issue of its capital notes in the aggregate  principal amount of $1,500,000,  to
be dated  the date of issue  thereof,  to  mature  December  28,  2005,  to bear
interest on the unpaid balance thereof from the date thereof until the principal
thereof  shall have become due and payable at the rate of 5.25% per annum and on
overdue payments at the rate specified  therein,  and to be substantially in the
form of Exhibit A attached hereto. The term "Notes" as used herein shall include
each such capital note delivered pursuant to any provision of this Agreement and
each such capital note delivered in  substitution or exchange for any other Note
pursuant to any such provision.

         2. PURCHASE AND SALE OF NOTES. The Company hereby agrees to sell to you
and, subject to the terms and conditions herein set forth, you agree to purchase
Notes in the aggregate  principal amount of $1,500,000 at 100% of such aggregate
principal amount.  The Company will deliver to you, at the offices of Prudential
Capital Group, One Gateway Center, 11th Floor,  Newark, New Jersey 07102, one or
more Notes registered in your name, evidencing the aggregate principal amount of
Notes to be purchased by you and in the denomination or denominations  specified
in the Purchaser Schedule attached hereto, against payment of the purchase price
thereof  by  transfer  of  immediately  available  funds for  credit to the City
National Bank of New Jersey,  Account No#.  021201639 at Federal Reserve Bank of
New York, 33 Liberty  Street,  New York,  New York 10045 on the date of closing,
which shall be December  29,  1995 or any other date on or before  December  29,
1995 upon  which the  Company  and you may  mutually  agree  (herein  called the
"closing" or the "date of closing").

         3.  CONDITIONS OF CLOSING.  Your obligation to purchase and pay for the
Notes to be purchased by you  hereunder  is subject to the  satisfaction,  on or
before the date of closing, of the following conditions:

         3A.      Opinion of Company's Counsel.  You shall have received from 
Robinson, St. John & Wayne, special counsel for the Company, a favorable opinion
satisfactory to you and substantially in the form of Exhibit B attached hereto.

         3B. Representations and Warranties; No Default. The representations and
warranties  contained  in  paragraph  8 shall  be true on and as of the  date of
closing,  except to the  extent of  changes  caused by the  transactions  herein
contemplated;  there  shall  exist on the date of closing no Event of Default or
Default;  and the Company shall have delivered to you an Officer's  Certificate,
dated the date of closing, to both such effects.

         3C. Purchase  Permitted By Applicable Laws. The purchase of and payment
for the Notes to be  purchased  by you on the date of  closing  on the terms and
conditions herein provided  I(including the use of the proceeds of such Notes by
the Company)  shall not violate any applicable  law or  governmental  regulation
(including, without limitation, section 5 of the Securities Act or Regulation G,
T or X of the Board of  Governors of the Federal  Reserve  System) and shall not
subject you to any tax,  penalty,  liability or other onerous condition under or
pursuant to any applicable law or  governmental  regulation,  and you shall have
received  such  certificates  or other  evidence as you may request to establish
compliance with this condition.

          3D.  Purchase and  Assumption  Agreement.  The Purchase and Assumption
Agreement shall have been duly authorized and executed and delivered by the 
parties  thereto and you shall have received a fully  executed  counterpart
thereof.

<PAGE>
                                       2

         3E.  Proceedings.  All corporate and other  proceedings  taken or to be
taken in connection with the transactions  contemplated hereby and all documents
incident  thereto  shall be  satisfactory  in substance and form to you, and you
shall have received all such counterpart  originals or certified or other copies
of such documents as you may reasonably request.

         4.  PREPAYMENTS.  The Notes shall be subject to  prepayment  only with
respect to the required prepayments specified in paragraph 4A.

         4A. Required  Prepayments.  Until the Notes shall be paid in full, the
Company  shall,  on  the  date  indicated  below,  apply  to  the prepayment of 
the Notes,  without  premium,  the amount  opposite such date:



Date of Prepayment                          Amount
- ------------------                          ------
June 30, 2001 and
December 31, 2001                           $ 75,000

June 30, 2002 and
December 31, 2002                            112,500

June 30, 2003 and
December 31, 2003                            150,000

June 30, 2004
December 31, 2004                            187,500

June 30, 2005                                225,000

The remaining  $225,000  principal  amount of the Notes,  together with interest
accrued thereon, shall become due on the maturity date of the Notes.

         4B. Partial Payments Pro Rata. Upon any partial prepayment of the Notes
pursuant to paragraph 4A, the principal  amount so prepaid shall be allocated to
all Notes at the time outstanding (including,  for the purpose of this paragraph
4B only,  all Notes  prepaid or  otherwise  retired or  purchased  or  otherwise
acquired by the Company or any of its  Subsidiaries or Affiliates  other than by
prepayment pursuant to paragraph 4A) in proportion to the respective outstanding
principal amounts thereof.

         4C.  Retirement  of Notes.  The Company shall not, and shall not permit
any of its Subsidiaries or Affiliates to, prepay or otherwise retire in whole or
in part prior to their stated final maturity  (other than upon  acceleration  of
such final maturity pursuant to paragraph 7A), or purchase or otherwise acquire,
directly  or  indirectly,  Notes held by any holder  unless the  Company or such
Subsidiary  or Affiliate  shall have  offered to prepay or  otherwise  retire or
purchase or otherwise  acquire,  as the case may be, the same  proportion of the
aggregate  principal  amount of Notes held by each other  holder of Notes at the
time  outstanding  upon the same terms and  conditions.  Any Notes so prepaid or
otherwise  retired or purchased  or otherwise  acquired by the Company or any of
its  Subsidiaries  or Affiliates  shall not be deemed to be outstanding  for any
purpose under this Agreement, except as provided in paragraph 4B.

         5.       AFFIRMATIVE COVENANTS.

         5A.      Financial Statements.  The Company covenants that it will 
deliver to each Significant Holder in triplicate:

                  (i) as soon as practicable and in any event within 32 days the
         after  the end  each  fiscal  quarterly  period  (other  than  the last
         quarterly  period)  in  each  fiscal  year,  consolidated  reports  of
         condition and income (including  supporting  schedules),   repared  in
         accordance with applicable federal regulatory guidelines and certified
         by an authorized financial officer of the Company;

                  (ii) as soon as  practicable  and in any event  within 50 days
         after the end of each  quarterly  period (other than the last quarterly
         period) in each fiscal year,  consolidating and consolidated statements
         of income,  stockholders'  equity and cash flows of the Company and its
         Subsidiaries  for the period from the  beginning of the current  fiscal
         year to the end of  such  quarterly  period,  and a  consolidating  and
         consolidated  balance sheet of the Company and its  Subsidiaries  as at
         the  end of such  quarterly  period,  setting  forth  in  each  case in
         comparative form figures for the corresponding  period in the preceding
         fiscal year, all in reasonable  detail and  satisfactory in form to the
         Required Holder(s) and certified by an authorized  financial officer of
         the Company, subject to changes resulting from year-end adjustments;


<PAGE>
                                       3

                  (iii) as soon as  practicable  and in any event within 95 days
         after  the end of each  fiscal  year,  consolidating  and  consolidated
         statements  of income and cash flows and a  consolidating  statement of
         stockholders' equity of the Company and its Subsidiaries for such year,
         and a consolidating  and consolidated  balance sheet of the Company and
         its Subsidiaries as at the end of such year, setting forth in each case
         in  comparative  form  corresponding   consolidated  figures  from  the
         preceding annual audit, with respect to the consolidating statements in
         reasonable  detail and  satisfactory in form to the Required  Holder(s)
         and, as to the  consolidated  statements,  reported  on by  independent
         public  accountants  of recognized  national  standing  selected by the
         Company whose report shall be unqualified and without  limitation as to
         the  scope  of  the  audit  and,  as to the  consolidating  statements,
         certified by an authorized financial officer of the Company;

                  (iv) promptly upon  transmission  thereof,  copies of all such
         financial statements, notices, reports and filings with the FDIC or the
         OCC, to the extent not prohibited by law, (or any governmental  body or
         agency  succeeding  to the functions of the FDIC or OCC by operation of
         law or change in  designation  by the Company as a federally  regulated
         entity),  and, if applicable,  copies of all such financial statements,
         proxy  statements,  notices  and reports as it shall send to its public
         stockholders  and  copies  of  all  registration   statements  (without
         exhibits)  and all  reports  which it files  with  the  Securities  and
         Exchange  Commission (or any governmental  body or agency succeeding to
         the functions of the Securities and Exchange Commission);

                  (v) promptly upon receipt thereof, a copy of each other report
         submitted to the Company or any Subsidiary by  independent  accountants
         in connection with any annual, interim or special audit made by them of
         the books of the Company or any Subsidiary;

                   (vi) management letters and any material press releases;  and
                  (vii) with reasonable promptness, such other financial data as
                  such Significant Holder may reasonably request.

Together with each delivery of financial statements required by clauses (ii) and
(iii)  above,  the  Company  will  deliver  to each  Significant  Holder  (a) an
Officer's  Certificate  demonstrating  (with  computations in reasonable detail)
compliance by the Company and its Subsidiaries with the provisions of paragraphs
6A, 6B and 6C and stating that there exists no Event of Default or Default,  or,
if any Event of Default or Default  exists,  specifying the nature and period of
existence  thereof  and what action the  Company  proposes to take with  respect
thereto.  Together with each delivery of financial statements required by clause
(iii)  above,  the  Company  will  deliver  to  each  Significant  Holder  (a) a
certificate of such accountants  stating that, in making the audit necessary for
their report on such  financial  statements,  they have obtained no knowledge of
any Event of Default or  Default,  or, if they have  obtained  knowledge  of any
Event of  Default or  Default,  specifying  the  nature and period of  existence
thereof. Such accountants,  however,  shall not be liable to anyone by reason of
their failure to obtain knowledge of any Event of Default or Default which would
not be  disclosed  in the  course  of an  audit  conducted  in  accordance  with
generally accepted auditing standards, and (b) a report, in such detail and form
satisfactory to the Required  Holders,  certified by the chief financial officer
of the Company  specifying  how the proceeds of the Notes are being  utilized by
the Bank in furtherance of the Foundation's charitable purpose.

The Company  also  covenants  that  immediately  after any  Responsible  Officer
obtains  knowledge  of an Event of Default or Default,  it will  deliver to each
Significant Holder an Officer's Certificate  specifying the nature and period of
existence  thereof  and what action the  Company  proposes to take with  respect
thereto.

         5B.  Inspection of Property.  The Company covenants that it will permit
any Person designated by any Significant Holder in writing,  at such Significant
Holder's expense,  to visit and inspect any of the properties of the Company and
its  Subsidiaries,  to examine the corporate books and financial  records of the
Company and its Subsidiaries  and make copies thereof or extracts  therefrom and
to discuss the affairs,  finances and accounts of any of such  corporations with
the principal  officers of the Company and its independent  public  accountants,
all at such  reasonable  times  and as  often  as such  Significant  Holder  may
reasonably request.

         5C. Covenant to Secure Note Equally.  The Company covenants that, if it
or any  Subsidiary  shall  create or assume any Lien upon any of its property or
assets in violation of paragraph  6A,  whether now owned or hereafter  acquired,
(unless prior written  consent to the creation or assumption  thereof shall have
been  obtained  pursuant  to  paragraph  11C),  it will make or cause to be made
effective  provision  whereby the Notes will be secured by such Lien equally and
ratably  with any and all other Debt  thereby  secured so long as any such other
Debt shall be so secured:

         6.       NEGATIVE COVENANTS.
<PAGE>
                                       4

         6A.      Unencumbered Assets.  The Company covenants that it will at 
all times maintain  assets with a fair market value of $3,000,000,  and will not
create, assume or suffer to exist any Lien upon any such assets.

         6B.      Financial Maintenance Covenants.  The Company covenants that 
it will not permit, at any time

         6B(1).  Capital Adequacy -- (a) Tier I Capital to be less than 5% of
Consolidated  Total Assets or (b) the sum of Tier I Capital plus Tier II Capital
to be less than 12% of Risk Adjusted Assets;
         
         6B(2).   Asset Quality  --  (a) Consolidated Non-Performing Loans to 
exceed  1.40% of  Consolidated  Total  Assets or (b)  Consolidated  Loss Reserve
Allowance to be less than 50% of Consolidated Non-Performing Loans;

         6B(3).  Liquidity --  the Liquidity Ratio to be less than 1.25 to 1; or

         6B(4).  Earnings  --  (a) Return on Assets to be less than .50% or (b)
Return on Equity to be less than 10.5%.

         6C.      Sale of Assets.  The Company covenants that it will not, and 
will not permit any Subsidiary to, sell, lease, transfer or otherwise dispose (a
"Transfer") of any assets, except

                  (i)      any Depository Institution may sell loans in the 
         ordinary course of business;

                  (ii) the Company or any Subsidiary  may Transfer  assets that,
         in its good  faith,  reasonable  judgment,  have no  further  useful or
         productive capacity, are fully used or depreciated, are obsolete or are
         no  longer  necessary  or  productive  in the  ordinary  course  of the
         Company's business;

                  (iii)    Transfers between Subsidiaries and from any 
         Subsidiary to the Company; and

                  (iv)     Sales of Investments permitted by paragraph 6E; and

                  (v) other  Transfers if, after giving effect to such Transfer,
         (a) no Default or Event of Default exist and (b) all assets Transferred
         during the then  current  fiscal  year would not (1) have an  aggregate
         book  value,  or,  if  higher,   market  value  in  excess  of  10%  of
         Consolidated   Tangible  Net  Worth  at  the  end  of  the  immediately
         proceeding  fiscal  year  or (2)  have  contributed  more  than  10% of
         Consolidated  Operating  Profit  for  any of the  three  most  recently
         completed  fiscal years,  provided that in no event shall the aggregate
         assets Transferred pursuant to this clause (iii) have a book value, or,
         if higher,  market value in excess of 20% of Consolidated  Tangible Net
         Worth.

         6D.      Merger and Consolidation.  The Company covenants that it will 
not, and will not permit any Subsidiary to, merge or consolidate with any Person
except, if no Default or Event of Default shall exist or result therefrom

                  (i)      a Subsidiary may merge into the Company, if the 
         Company is the surviving corporation;

                  (ii)     a Subsidiary may merge into any other Subsidiary; and

                  (iii) any Person may merge into the Company or any  Subsidiary
         if the Company or such Subsidiary is the surviving corporation.

          6E. Restricted Investments. The Company covenants that is will not, 
and will not permit any Subsidiary to, make any Investment except

                  (i) that the Company or any  Subsidiary  may make  Investments
         permitted  by the  Investment  Policy  adopted in December  1994 by the
         board of directors  of City  National  Bank of New Jersey,  as it maybe
         amended from time to time,  provided that any  amendment  affecting the
         quality  standard or the limits per  Investment  category will not take
         effect  until 20 days after the holders of Notes shall have  received a
         copy of the revised  Investment  Policy and shall not have delivered to
         the  Company a written  dissent to such  amendment  within  such 20 day
         period;

                  (ii)     Investments in stocks, obligations or securities of a
          Subsidiary or a corporation which immediately after such purchase
          or acquisition will be a Subsidiary; and

                  (iii)  Investments  made in connection with the acquisition of
         all or any part of loan  portfolios,  deposit  taking  activities,  and
         other banking  functions from another  person or any branch,  agency or
         instrumentality of the Federal government.
<PAGE>
                                       5

         6F.      Restrictions on Subsidiaries.  The Company covenants that it 
will not, and will not permit any Subsidiary to,

                  (i) sell, assign,  pledge or otherwise dispose of or part with
         control  of, any Debt  owing to the  Company  or a  Subsidiary,  or any
         shares  of stock or other  equity  interest  (or  warrants,  rights  or
         options to acquire  stock of or other equity  interest)  in, any of its
         Subsidiaries,  except to the Company or a Subsidiary, provided that all
         the stock and Debt of a Subsidiary may be sold as an entirety if all of
         the assets of such Subsidiary could be sold pursuant to paragraph 6E;


                  (ii) in the  case of any  Subsidiary,  (A)  issue  or sell any
         shares of stock or equity  interest (or warrants,  rights or options to
         acquire  stock of or other equity  interest) in such  Subsidiary to any
         Person, except to the Company or another Subsidiary, or (B) enter into,
         or suffer to exist,  any contract or agreement  (including  any charter
         provision) that imposes restrictions on any Subsidiary's ability to pay
         make any Restricted Payment.

         6G.  Sale  or  Discount  of  Receivables.  Except  as  permitted  under
paragraph 6C, the Company covenants that it will not, and will not permit any of
its Subsidiaries to, discount,  pledge, sell with recourse or otherwise sell any
Receivable of the Company or any Subsidiary.

         6H.      Transactions with Affiliates.  The Company covenants that it 
shall not,  and shall not permit any  Subsidiary  to,  directly  or  indirectly,
purchase,  acquire or lease any property  from,  or sell,  transfer or lease any
property  to, or  otherwise  deal with,  in the  ordinary  course of business or
otherwise,

                  (i)      any Affiliate of the Company; or

                  (ii) any Person owning, beneficially or of record, directly or
         indirectly,   equity   securities  or  other  shares  or  evidences  of
         beneficial  interest of the Company  aggregating 5% or more of all such
         securities, shares and interest; or

                  (iii)  any  Person  of which any  Person  described  or coming
         within the  provisions of clause (i) or (ii) of this paragraph 6H shall
         own,  beneficially  or  of  record,  directly  or  indirectly,   equity
         securities  or  other  shares  or  evidences  of  beneficial   interest
         aggregating 5% or more of all such securities, shares and interests;

except that (a) any such  Person may be a  director,  officer or employee of the
Company  or  any  Subsidiary  and  may  be  paid  reasonable   compensation  and
participate in employee  benefit plans in connection  with his employment by the
Company or such  Subsidiary,  (b) any  transaction  permitted under paragraph 6E
shall be  permitted  under this  paragraph  6H, (c) the  Company may sell to, or
purchase from, any such Person shares of the Company's  stock, and (d) such acts
and transactions prohibited by the foregoing provisions of this paragraph 6H may
be performed or engaged in if made upon terms not less  favorable to the Company
than if no such  relationship  described in clauses (i),  (ii),  and (iii) above
existed.

         6I.      Restricted Payments.  The Company covenants that it will not, 
directly  or  indirectly,  declare,  order,  pay,  make or set  apart any sum or
property for any Restricted Payment, except that the Company may make Restricted
Payments,

                  (i) on,  cumulative  perpetual  preferred  stock not to exceed
         $125,000 in any fiscal  year,  provided  that such  Restricted  Payment
         shall  not  violate  any  law,  rule or  regulation  applicable  to the
         Company,

                  (ii)     on common stock not to exceed Excess Cash if, 
         immediately prior and after giving effect thereto,

                           (a)      Tier I Capital of any Depository Institution
Subsidiary is not less than 5.0% of Consolidated Total Assets of such Depository
Institution Subsidiary; and

                           (b)      the sum of Tier I Capital and Tier II 
Capital is not less than 12% of Risk-Adjusted Assets; and

                  (iii) in either  case,  immediately  prior  and  after  giving
         effect to any such Restricted  Payment,  no Default or Event of Default
         would occur.

         7.       EVENTS OF DEFAULT.
<PAGE>
                                       6

         7A.      Acceleration.  If any of the following events shall occur and
be continuing for any reason  whatsoever (and whether such  occurrence  shall be
voluntary  or  involuntary  or come about or be effected by  operation of law or
otherwise):

                  (i)      the Company defaults in the payment of any principal
         of any Note when the same shall become due, either by the terms thereof
         or otherwise as herein provided; or

                  (ii)     the Company defaults in the payment of any interest 
         on any Note for more than 5 days after the date due; or

                  (iii) the  Company  or any  Subsidiary  defaults  (whether  as
         primary  obligor or as  guarantor  or other  surety) in any  payment of
         principal of or interest on any other obligation for money borrowed (or
         any Capitalized  Lease  Obligation,  any obligation under a conditional
         sale or other  title  retention  agreement,  any  obligation  issued or
         assumed as full or partial payment for property  whether or not secured
         by a purchase money  mortgage or any obligation  under notes payable or
         drafts accepted representing extensions of credit) beyond any period of
         grace provided with respect  thereto,  or the Company or any Subsidiary
         fails to perform  or observe  any other  agreement,  term or  condition
         contained in any agreement  under which any such  obligation is created
         (or if any other event  thereunder  or under any such  agreement  shall
         occur and be continuing)  and the effect of such failure or other event
         is to cause,  or to permit the holder or holders of such obligation (or
         a  trustee  on  behalf  of such  holder  or  holders)  to  cause,  such
         obligation  to become due (or to be  repurchased  by the Company or any
         Subsidiary)  prior to any stated maturity,  provided that the aggregate
         amount of obligations as to which such payment  default shall occur and
         be  continuing  or such  failure or other event  causing or  permitting
         acceleration (or resale to the Company or any Subsidiary)  shall exceed
         $100,000; or

                  (v)      the Company fails to perform or observe any agreement
         contained in paragraph 5A or paragraph 6; or

                  (vi) the  Company  fails  to  perform  or  observe  any  other
         agreement,  term or condition  contained  herein and such failure shall
         not be remedied  within 30 days after any  Responsible  Officer obtains
         actual knowledge thereof; or

                  (vii) the Company or any  Subsidiary  makes an assignment  for
         the benefit of creditors  or is generally  not paying its debts as such
         debts become due; or

                  (viii)  any  decree or order  for  relief  in  respect  of the
         Company   or  any   Subsidiary   is  entered   under  any   bankruptcy,
         reorganization,  compromise,  arrangement,  insolvency, readjustment of
         debt,  dissolution  or  liquidation  or  similar  law,  whether  now or
         hereafter  in effect  (herein  called  the  "Bankruptcy  Law"),  of any
         jurisdiction; or

                  (ix) the Company or any Subsidiary petitions or applies to any
         tribunal for, or consents to, the appointment of, or taking  possession
         by, a trustee, receiver,  custodian,  liquidator or similar official of
         the Company or any Subsidiary, or of any substantial part of the assets
         of the Company or any  Subsidiary,  or commences a voluntary case under
         the Bankruptcy Law of the United States or any proceedings  (other than
         proceedings  for  the  voluntary   liquidation  and  dissolution  of  a
         Subsidiary)  relating  to the  Company  or  any  Subsidiary  under  the
         Bankruptcy Law of any other jurisdiction; or

                  (x) any such  petition or  application  is filed,  or any such
         proceedings  are  commenced,  against the Company or any Subsidiary and
         the  Company  or such  Subsidiary  by any act  indicates  its  approval
         thereof, consent thereto or acquiescence therein, or an order, judgment
         or decree is entered appointing any such trustee, receiver,  custodian,
         liquidator or similar  official,  or approving the petition in any such
         proceedings, and such order, judgment or decree remains unstayed and in
         effect for more than 30 days; or

                  (xi)  any  order,   judgment  or  decree  is  entered  in  any
         proceedings  against  the  Company  decreeing  the  dissolution  of the
         Company and such  order,  judgment or decree  remains  unstayed  and in
         effect for more than 60 days; or

                  (xii)  any  order,  judgment  or  decree  is  entered  in  any
         proceedings against the Company or any Subsidiary  decreeing a split-up
         of the Company or such  Subsidiary  which  requires the  divestiture of
         assets representing a substantial part, or the divestiture of the stock

<PAGE>
                                       7

         of a  Subsidiary  whose assets  represent a  substantial  part,  of the
         consolidated assets of the Company and its Subsidiaries  (determined in
         accordance  with  generally  accepted  accounting  principles) or which
         requires the  divestiture  of assets,  or stock of a Subsidiary,  which
         shall have  contributed  a  substantial  part of the  consolidated  net
         income of the Company and its  Subsidiaries  (determined  in accordance
         with generally  accepted  accounting  principles)  for any of the three
         fiscal  years then most  recently  ended,  and such order,  judgment or
         decree remains unstayed and in effect for more than 60 days; or

                  (xiii) one or more final  judgments in an aggregate  amount in
         excess of $100,000 is  rendered  against the Company or any  Subsidiary
         and,  within  60  days  after  entry  thereof,  such  judgment  is  not
         discharged or execution  thereof  stayed pending  appeal,  or within 60
         days  after the  expiration  of any such  stay,  such  judgment  is not
         discharged; or

                  (xiv) the Company or any ERISA  Affiliate,  in its capacity as
         an employer  under a  Multiemployer  Plan,  makes a complete or partial
         withdrawal from such  Multiemployer Plan resulting in the incurrence by
         such  withdrawing  employer  of a  withdrawal  liability  in an  amount
         exceeding $25,000;

then (a) if such event is an Event of Default specified in clause (i) or (ii) of
this  paragraph 7A, the holder of any Note (other than the Company or any of its
Subsidiaries  or  Affiliates)  may at its  option,  by notice in  writing to the
Company,  declare such Note to be, and such Note shall  thereupon be and become,
immediately  due and payable at par  together  with  interest  accrued  thereon,
without presentment,  demand,  protest or other notice of any kind, all of which
are  hereby  waived by the  Company,  (b)if  such  event is an Event of  Default
specified in clause (viii), (ix) or (x) of this paragraph 7A with respect to the
Company,  all of the Notes at the time outstanding  shall  automatically  become
immediately  due and payable at par  together  with  interest  accrued  thereon,
without  presentment,  demand,  protest or notice of any kind,  all of which are
hereby  waived  by the  Company,  and (c) is such  event is any  other  Event of
Default,  the Required  Holders may,  their option,  by notice in writing to the
Company, declare all of the Notes to be, and all of the Notes shall thereupon be
and become,  immediately due and payable  together with interest accrued thereon
with respect to each Note, without presentment,  demand, protest or other notice
of any kind, all of which are hereby waived by the Company.

         7B.  Rescission  of  Acceleration.  At any time after any or all of the
Notes shall have been declared immediately due and payable pursuant to paragraph
7A, the Required Holder(s) may, by notice in writing to the Company, rescind and
annul such  declaration and its  consequences if (i) the Company shall have paid
all  overdue  interest  and,  the  principal  of any Notes which have become due
otherwise  than by reason of such  declaration,  and  interest  on such  overdue
interest  and overdue  principal at the rate  specified  in the Notes,  (ii) the
Company  shall not have paid any amounts  which have become due solely by reason
of such  declaration,  (iii) all  Events of  Default  and  Defaults,  other than
non-payment  of  amounts  which  have  become  due  solely  by  reason  of  such
declaration, shall have been cured or waived pursuant to paragraph 11C, and (iv)
no judgment or decree shall have been entered for the payment of any amounts due
pursuant to the Notes or this  Agreement.  No such rescission or annulment shall
extend to or affect  any  subsequent  Event of  Default or Default or impair any
right arising therefrom.

         7C. Notice of  Acceleration  or Rescission.  Whenever any Note shall be
declared  immediately  due and  payable  pursuant  to  paragraph  7A or any such
declaration  shall be  rescinded  and  annulled  pursuant to  paragraph  7B, the
Company shall  forthwith  give written notice thereof to the holder of each Note
at the time outstanding.

         7D. Other Remedies.  If any Event of Default or Default shall occur and
be  continuing,  the holder of any Note may  proceed to protect  and enforce its
rights under this  Agreement  and such Note by  exercising  such remedies as are
available to such holder in respect thereof under applicable law, either by suit
in equity or by action at law, or both, whether for specific  performance of any
covenant  or  other  agreement  contained  in  this  Agreement  or in aid of the
exercise of any power  granted in this  Agreement.  No remedy  conferred in this
Agreement  upon the holder of any Note is intended to be  exclusive of any other
remedy,  and each and every  such  remedy  shall be  cumulative  and shall be in
addition to every other remedy conferred herein or now or hereafter  existing at
law or in equity or by statute or otherwise.

         8.       REPRESENTATIONS, COVENANTS AND WARRANTIES.  The Company
represents, covenants and warrants as follows:

         8A.      Organization.  The Company is a corporation duly organized and
existing  in good  standing  under the laws of the State of New  Jersey and each
Subsidiary is duly organized and existing in good standing under the laws of the
jurisdiction in which it is incorporated.
<PAGE>
                                       8

         8B.  Financial  Statements.  The  Company  has  furnished  you with the
following financial  statements,  identified by a principal financial officer of
the  Company:   (i)  a  consolidated  balance  sheet  of  the  Company  and  its
Subsidiaries as at December 31 in each of the years 1992 to 1994, inclusive, and
consolidated  statements of income,  stockholders'  equity and cash flows of the
Company and its Subsidiaries for each such year, all reported on by December 31;
and (ii) a consolidated  balance sheet of the Company and its Subsidiaries as at
September 30 in each of The years 1992 through 1995 and consolidated  statements
of income,  stockholders'  equity and cash flows for the nine-month period ended
on each such date, prepared by the Company. Such financial statements (including
any  related  schedules  and/or  notes)  are true and  correct  in all  material
respects (subject,  as to interim  statements,  to changes resulting from audits
and year-end  adjustments),  have been  prepared in  accordance  with  generally
accepted  accounting  principles  consistently  followed  throughout the periods
involved and show all liabilities, direct and contingent, of the Company and its
Subsidiaries  required  to be shown in  accordance  with  such  principles.  The
balance sheets fairly present the condition of the Company and its  Subsidiaries
as at the dates thereof, and the statements of income,  stockholders' equity and
cash flows fairly  present the results of the  operations of the Company and its
Subsidiaries and their cash flows for the periods  indicated.  There has been no
material adverse change in the business,  condition  (financial or otherwise) or
operations of the Company and its  Subsidiaries-taken  as a whole since December
31, 1994.

         8C.  Actions  Pending.  There  is no  action,  suit,  investigation  or
proceeding  pending or, to the knowledge of the Company,  threatened against the
Company or any of its  Subsidiaries,  or any properties or rights of the Company
or any of its Subsidiaries, by or before any court, arbitrator or administrative
or  governmental  body which might result in any material  adverse change in the
business,  condition  (financial  or otherwise) or operations of the Company and
its Subsidiaries taken as a whole.

         8D.      Outstanding Debt.  Neither the Company nor any of its 
Subsidiaries has outstanding any Debt listed on Exhibit C attached hereto. There
exists no default under the provisions of Any instrument evidencing such Debt or
of any agreement relating thereto.

         8E. Title to Properties.  The Company has and each of its  Subsidiaries
has good and  indefeasible  title to its respective real properties  (other than
properties  which it  leases)  and good  title  to all of its  other  respective
properties  and assets,  including the  properties  and assets  reflected in the
balance  sheet as at December  31, 1994  referred to in paragraph 8B (other than
properties  and assets  disposed of in the  ordinary  course of  business).  All
leases  necessary  in any  material  respect for the  conduct of the  respective
businesses of the Company and its  Subsidiaries are valid and subsisting and are
in full force and effect.

         8F. Taxes.  The Company has and each of its  Subsidiaries has filed all
federal,  state and other  income tax returns  which,  to the  knowledge  of the
officers of the Company,  are required to be filed,  and each has paid all taxes
as shown on such  returns  and on all  assessments  received by it to the extent
that such taxes have become due,  except  such taxes as are being  contested  in
good faith by  appropriate  proceedings  for which  adequate  reserves have been
established in accordance with generally accepted accounting principles.

         8G. Conflicting  Agreements and Other Matters.  Neither the Company nor
any of its  Subsidiaries  is a party to any  contract or agreement or subject to
any  charter or other  corporate  restriction  which  materially  and  adversely
affects its business,  property or assets, or financial  condition.  Neither the
execution  nor  delivery  of this  Agreement  or the  Notes,  nor the  offering,
issuance and sale of the Notes, nor fulfillment of nor compliance with the terms
and provisions hereof and of the Notes will conflict with, or result in a breach
of the terms,  conditions or provisions  of, or constitute a default  under,  or
result in any  violation  of, or result in the  creation of any Lien upon any of
the properties or assets of the Company or any of its Subsidiaries  pursuant to,
the charter or by-laws of the Company or any of its  Subsidiaries,  any award of
any arbitrator or any agreement  (including  any agreement  with  stockholders),
instrument,  order, judgment,  decree, statute, law, rule or regulation to which
the Company or any of its  Subsidiaries is subject.  Neither the Company nor any
of its  Subsidiaries  is a party  to,  or  otherwise  subject  to any  provision
contained  in, any  instrument  evidencing  indebtedness  of the Company or such
Subsidiary,  any agreement  relating  thereto or any other contract or agreement
(including  its  charter)  which  limits  the amount  of, or  otherwise  imposes
restrictions  on the  incurring  of,  Debt  of the  Company  of the  type  to be
evidenced by the Notes except as set forth in the agreements listed in Exhibit E
attached hereto.

         8H. Offering of Notes.  Neither the Company nor any agent acting on its
behalf has, directly or indirectly, offered the Notes or any similar security of
the Company for sale to, or solicited any offers to buy the Notes or any similar
security of the Company from, or otherwise approached or negotiated with respect

<PAGE>
                                       9

thereto with,  any Person other than  institutional  investors,  and neither the
Company  nor any agent  acting on its  behalf  has taken or will take any action
which would  subject  the  issuance  or sale of the Notes to the  provisions  of
section 5 of the  Securities  Act or to the provisions of any securities or Blue
Sky law of any applicable jurisdiction.

         8I.      Use of Proceeds.  Neither the Company nor any Subsidiary owns 
or has any present  intention  of  acquiring  any  "margin  stock" as defined in
Regulation G (12 CFR Part 207) of the Board of Governors of the Federal  Reserve
System (herein called "margin stock"). The proceeds of sale of the Notes will be
invested in the Bank in the form of Tier I capital.  None of such  proceeds will
be used, directly or indirectly, for the purpose, whether immediate,  incidental
or ultimate,  of  purchasing  or carrying any margin stock or for the purpose of
maintaining, reducing or retiring any Indebtedness which was originally incurred
to purchase or carry any stock that is currently a margin stock or for any other
purpose which might  constitute this  transaction a "purpose  credit" within the
meaning of such  Regulation  G.  Neither the Company nor any agent acting on its
behalf has taken or will take any action which might cause this Agreement or the
Notes to violate Regulation G, Regulation T or any other regulation of The Board
of Governors of the Federal  Reserve  System or to violate the Exchange  Act, in
each case as in effect now or as the same may hereafter be in effect.

         8J. ERISA. No accumulated funding deficiency (as defined in section 302
of ERISA and  section  412 of the Code),  whether  or not  waived,  exists  with
respect to any Plan (other  than a  Multiemployer  Plan).  No  liability  to the
Pension Benefit  Guaranty  Corporation has been or is expected by the Company or
any ERISA  Affiliate  to be  incurred  with  respect to any Plan  (other  than a
Multiemployer Plan) by the Company,  any Subsidiary or any ERISA Affiliate which
is or would be  materially  adverse to the  business,  condition  (financial  or
otherwise) or operations of the Company and its  Subsidiaries  taken as a whole.
Neither the Company,  any  Subsidiary  nor any ERISA  Affiliate  has incurred or
presently expects to incur any withdrawal liability under Title IV of ERISA with
respect to any Multiemployer Plan which is or would be materially adverse to the
business,  condition  (financial  or otherwise) or operations of the Company and
its Subsidiaries  taken as a whole. The execution and delivery of this Agreement
and the issuance and sale of the Notes will be exempt from,  or will not involve
any  transaction  which is subject to, the  prohibitions of section 406 of ERISA
and will not involve any transaction in connection with which a penalty could be
imposed  under  section  502(i) of ERISA or a tax could be imposed  pursuant  to
section  4975  of the  Code.  The  representation  by the  Company  in the  next
preceding  sentence is made in reliance upon and subject to the accuracy of your
representation in paragraph 9B.

         8K. Governmental  Consent.  Neither the nature of the Company or of any
Subsidiary,  nor any of  their  respective  businesses  or  properties,  nor any
relationship between the Company or any Subsidiary and any other Person, nor any
circumstance in connection with the offering,  issuance, sale or delivery of the
Notes is such as to require any authorization,  consent, approval,  exemption or
other  action  by or notice to or  filing  with any court or  administrative  or
governmental body (other than routine filings after the date of closing with the
Securities  and  Exchange  Commission  and/or  state  Blue Sky  authorities)  in
connection  with the  execution  and delivery of this  Agreement,  the offering,
issuance, sale or delivery of the Notes or fulfillment of or compliance with the
terms and provisions hereof or of the Notes.

         8L. Environmental Compliance.  The Company and its Subsidiaries and all
of their respective  properties and facilities have complied at all times and in
all  respects  with all  federal,  state,  local and  regional  statutes,  laws,
ordinances  and  judicial  or  administrative  orders,  judgments,  rulings  and
regulations  relating to protection of the environment except, in any such case,
where  failure to comply  would not result in a material  adverse  effect on the
business,  condition  (financial  or otherwise) or operations of the Company and
its Subsidiaries taken as a whole.

         8M.  Disclosure.   Neither  this  Agreement  nor  any  other  document,
certificate  or  statement  furnished  to you by or on behalf of the  Company in
connection herewith contains any untrue statement of a material fact or omits to
state a material fact necessary in order to make the statements contained herein
and therein not  misleading.  There is no fact peculiar to the Company or any of
its Subsidiaries which materially adversely affects or in the future may (so far
as the  Company  can now  foresee)  materially  adversely  affect the  business,
property  or  assets,  or  financial  condition  of  the  Company  or any of its
Subsidiaries  and which has not been set forth in this Agreement or in the other
documents,  certificates and statements  furnished to you by or on behalf of the
Company  prior  to  the  date  hereof  in  connection   with  the   transactions
contemplated  hereby.  The  financial  projections  provided  by the Company are
reasonable  based on the  assumptions  stated  therein and the best  information
available to the officers of the Company.

         9.       REPRESENTATIONS OF THE PURCHASER.  You represent as follows:
<PAGE>
                                       10

         9A.  Nature  of  Purchase.  (a) You are not  acquiring  the Notes to be
purchased by you  hereunder  with a view to or for sale in  connection  with any
distribution thereof within the meaning of the Securities Act, provided that the
disposition  of your  property  shall at all  times be and  remain  within  your
control. (b) You further represent that you are an "accredited investor" as such
term is defined in Rule 501(a) under the Securities  Act. You further  represent
that you are  knowledgeable,  sophisticated  and  experienced  in  business  and
financial  matters  and that you are  able to bear  the  economic  risks of your
investment in the Notes.

         9B.  Registration of Notes.  You acknowledge that if you desire to sell
or otherwise dispose of all or any of the Notes, you will deliver to the Company
an opinion of counsel, which may be in-house counsel, reasonably satisfactory in
form and substance to the Company that an exemption from registration  under the
Securities  Act and  any  applicable  state  laws is  available.  Upon  original
issuance thereof and until such time as the same is no longer required under the
applicable  requirements  of the  Securities  Act, the Notes (and all securities
issued and exchanged  thereof or substitution  thereof) shall bear the following
legend:

                  "THE SECURITIES  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN
                  REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED OR ANY
                  APPLICABLE  STATE  BLUE  SKY  LAW.  THEY  MAY  NOT BE  SOLD OR
                  TRANSFERRED  IN THE ABSENCE OF  REGISTRATION  OR ANY EXEMPTION
                  THEREFROM UNDER SAID ACT OR ANY APPLICABLE STATE BLUE SKY LAW,
                  NOR  MAY  THEY BE SOLD OR  TRANSFERRED  UNLESS  CITY  NATIONAL
                  BANCSHARES  CORPORATION  HAS BEEN PRESENTED WITH AN OPINION OF
                  COUNSEL   (WHICH   MAY   BE   IN-HOUSE   COUNSEL)   REASONABLY
                  SATISFACTORY TO IT THAT AN EXEMPTION FROM  REGISTRATION  UNDER
                  THE SECURITIES ACT IS AVAILABLE."

         10.      DEFINITIONS.  For the purpose of this Agreement, the terms 
defined in the  introductory  sentence and in  paragraphs 1 and 2 shall have the
respective  meanings specified  therein,  and the following terms shall have the
meanings specified with respect thereto below:

                  "Affiliate"  shall  mean any  Person  directly  or  indirectly
controlling, controlled by, or under direct or indirect common control with, the
Company, except a Subsidiary.  A Person shall be deemed to control a corporation
if such Person possesses,  directly or indirectly,  the power to direct or cause
the  direction  of the  management  and  policies of such  corporation,  whether
through the ownership of voting securities, by contract or otherwise.

                  "Average Assets" shall mean, on the date of determination, the
average daily assets of the Company and its consolidated Subsidiaries determined
in accordance with GAAP.

                  "Average Equity" shall mean, on any date of determination, the
average  daily  consolidated  net  worth  of the  Company  and its  Subsidiaries
determined, in accordance with GAAP.

                  "Bank" shall mean City National Bank of New Jersey, a national
banking association and wholly-owned Subsidiary of the Company.

                  "Bankruptcy  Law" shall have the meaning  specified  in clause
(viii) of paragraph 7A.

                  "Capitalized  Lease"  shall  mean any  lease  under  which the
obligation to make rental payments  thereunder  constitutes a Capitalized  Lease
Obligation.

                  "Capitalized   Lease   Obligation"   shall   mean  any  rental
obligation  which,  under generally  accepted  accounting  principles,  would be
required to be capitalized on the books of the Company or any Subsidiary,  taken
at the amount thereof accounted for as indebtedness (net of interest expense) in
accordance with such principles.

                  "Code" shall mean the Internal Revenue Code of 1986, as 
amended.

                  "Consolidated   Loss   Reserve   Allowance"   shall  mean  the
consolidated  loss  reserve  allowance  of  the  Company  and  its  Subsidiaries
determined  in  accordance  with  the  Company's  underwriting  standards  or as
required by law or any regulatory agency.

                  "Consolidated  Operating  Profit" shall mean,  for any period,
consolidated  net income of the Company and its  Subsidiaries  for such  period,
plus all amounts deducted in calculating consolidated net income in respect of:

                  (i)      net interest expense (including amortization of debt 
discount and imputed interest on Capitalized Lease Obligations) on Debt,

                  (ii)     taxes imposed on or measured by income or excess 
profit, and
<PAGE>
                                       11

                  (iii)  all  charges  for  depreciation  of  fixed  assets  and
amortization of intangibles, all determined in accordance with GAAP.

                  "Consolidated  Non-Performing  Means" shall mean  Restructured
Assets or loans made by the Company and its Subsidiaries  which are not accruing
or in which  either a scheduled  principal  payment,  interest  payment or other
anticipated  economic  return is past due for more  than 90 days  after the date
originally scheduled for such payment.

                  "Consolidated  Tangible  Net Worth"  shall mean the  aggregate
amount of (a) capital stock (less any treasury stock,  capital stock  subscribed
and unissued and other contra-equity  accounts),  (b) surplus,  and (c) retained
earnings of the Company and its Subsidiaries, determined on a consolidated basis
in accordance with GAAP, excluding any (i) intercompany  transactions,  (ii) the
net  book  value of all  assets  which  would be  treated  as  intangible  under
generally accepted accounting principles, and (iii) the cumulative amount of any
net write-up of asset values after the date of the audit  immediately  preceding
the date of closing.

                  "Consolidated Total Assets" shall mean the aggregate amount of
assets  carried  on the books of the  Company,  on a  consolidated  basis  after
eliminating all intercompany items, in accordance with GAAP.

                  "Debt" shall mean,  without  duplication,  (a) indebtedness of
the Company and each  Subsidiary  for borrowed  money payable within one year of
the date of creation,  (b) all  indebtedness of the Company and each Subsidiary,
including  Capitalized Lease Obligations and other obligations,  in each case to
the extent required to be listed as a liability on a consolidated  balance sheet
under GAAP (other than deferred taxes,  deferred  credit and reserves,  deferred
compensation  obligations and "other noncurrent  liabilities," listed as such or
that would be required to be listed as such on the consolidated balance sheet of
the Company),  in each case,  having a final maturity of more than one year from
the date of creation  thereof (or which is renewable or extendable  for a period
or  periods  more than one year  from the date of  creation),  (c)  indebtedness
secured by a Lien on property owned by the Company or any Subsidiary, whether or
not such indebtedness has been assumed by the Company or any Subsidiary, and (d)
all Guarantees of the Company or any Subsidiary.

                  "Depository  Institution  Subsidiary"  shall mean the Bank and
any federal or state chartered  banking  institution in which all of the capital
stock is owned, directly or indirectly by the Company.

                  "ERISA" shall mean the Employee Retirement Income Security Act
of 1974, as amended.

                  "ERISA Affiliate" shall mean any corporation which is a member
of the same  controlled  group of corporations as the Company within the meaning
of section  414(b) of the Code,  or any trade or business  which is under common
control with the Company within the meaning of section 414(c) of the Code.

                  "Event of Default"  shall mean any of the events  specified in
paragraph  7A,  provided  that  there  has been  satisfied  any  requirement  in
connection  with such event for the giving of notice,  or the lapse of time,  or
the happening of any further  condition,  event or act, and "Default" shall mean
any of such events, whether or not any such requirement has been satisfied.

                  "Excess Cash" shall mean, at any time, the sum of consolidated
net income of the Company and its  Subsidiaries,  determined in accordance  with
GAAP, for the immediately  preceding four consecutive full fiscal quarters minus
the  sum of (a)  all  regularly  scheduled  amortization  of  Debt,  and (b) all
regularly   scheduled  and  anticipated  accrued  interest  on  Debt  (including
amortization  of Debt discount and imputed  interest on Capitalized  Leases) for
the immediately succeeding four consecutive full fiscal quarters.

                  "Exchange Act" shall mean the Securities Exchange Act of 1934,
as amended.

                  "FDIC" shall mean the Federal Deposits  Insurance  Corporation
or any successor agency thereto.

                  "GAAP" shall mean generally accepted accounting principles.

                  "Government  Securities"  shall mean securities  issued by the
United States Treasury or any United States government agency.

                  "Guarantee" shall mean, with respect to any Person, any direct
or indirect liability,  contingent or otherwise,  of such Person with respect to
any  indebtedness,  lease,  dividend or other obligation of another,  including,
without  limitation,  any such  obligation  directly or  indirectly  guaranteed,
endorsed  (otherwise  than for  collection or deposit in the ordinary  course of
business) or discounted  or sold with recourse by such Person,  or in respect of
which such Person is otherwise directly or indirectly liable, including, without

<PAGE>
                                       12

limitation,  any such obligation in effect guaranteed by such Person through any
agreement (contingent or otherwise) to purchase, repurchase or otherwise acquire
such obligation or any security therefor, or to provide funds for the payment or
discharge  of such  obligation  (whether in the form of loans,  advances,  stock
purchases,  capital contributions or otherwise),  or to maintain the solvency or
any  balance  sheet  or  other  financial  condition  of  the  obligor  of  such
obligation,  or to make payment for any  products,  materials or supplies or for
any transportation or services  regardless of the non-delivery or non-furnishing
thereof,  in any such case if the  purpose  or intent  of such  agreement  is to
provide  assurance that such obligation will be paid or discharged,  or that any
agreements  relating  thereto will be complied with, or that the holders of such
obligation will be protected against loss in respect thereof.  The amount of any
Guarantee shall be equal to the outstanding  principal  amount of the obligation
guaranteed or such lesser amount to which the maximum  exposure of the guarantor
shall have been specifically limited.

                  "Investment" shall mean any loans or advances to, or purchases
or  acquisitions  of  the  securities  or  obligations  of,  any  Person  or the
assumption  of any  liability  of  another  Person,  other  than  loans  made or
purchased by a Depository  Institution in the ordinary  course of business,  and
the acquisition of securities arising from therefrom.

                  "Lien" shall mean any  mortgage,  pledge,  security  interest,
encumbrance,  lien (statutory or otherwise) or charge of any kind (including any
agreement  to give any of the  foregoing,  any  conditional  sale or other title
retention  agreement,  any lease in the  nature  thereof,  and the  filing of or
agreement to give any financing  statement under the Uniform  Commercial Code of
any jurisdiction) or any other type of preferential arrangement for the purpose,
or having the effect,  of  protecting  a creditor  against  loss or securing the
payment or performance of an obligation.

                  "Liquid Assets" shall mean, without duplication, the Company's
and its each Subsidiaries'  consolidated cash and cash equivalents,  other short
term Investments,  securities available for sale, Government  Securities,  loans
fully guaranteed by the Small Business  Administration,  excluding Federal Funds
purchased and securities sold subject to repurchase  obligations and reserves of
the Company and each Subsidiary required by the Federal Reserve Bank.

                  "Liquidity  Ratio" shall mean the ratio of Liquid  Assets over
Volatile Liabilities.

                  "Multiemployer   Plan"   shall   mean  any  Plan  which  is  a
"multiemployer plan" (as such term is defined in section 4001(a)(3) of ERISA).

                  "OCC" shall mean the Office of the Comptroller of the Currency
 or any successor agency thereto.

                  "Officer's Certificate" shall mean a certificate signed in the
name  of the  Company  by its  President,  one of  its  Vice  Presidents  or its
Treasurer.

                  "Person" shall mean and include an individual,  a partnership,
a joint venture,  a corporation,  a trust, an unincorporated  organization and a
government or any department or agency thereof.

                  "Plan" shall mean any "employee pension benefit plan" (as such
term is  defined  in  section 3 of ERISA)  which is or has been  established  or
maintained,  or to which  contributions are or have been made, by the Company or
any ERISA Affiliate.

                  "Purchase and Assumption Agreement" shall mean the Purchase 
and Assumption Agreement, dated as of August 18, 1995, between NatWest Bank N.A.
and City National Bank of New Jersey.

                  "Receivables"  shall mean any accounts,  contracts  rights and
other form of obligation  for the payment of money arising out of the lending of
money,  the sale of goods or the  rendering  of  services  by the Company or any
Subsidiary.

                  "Required  Holder(s)"  shall  mean the holder or holders of at
least 51% of the  aggregate  principal  amount  of the  Notes  from time to time
outstanding.

                  "Responsible  Officer" shall mean the chief executive officer,
chief operating officer,  chief financial officer or chief accounting officer of
the Company or any other  officer of the  Company  involved  principally  in its
financial administration or its controllership function.

                  "Restricted  Payments"  shall mean (i) any  dividend  or other
distribution, direct or indirect, on account of any shares of any class of stock
of the Company now or hereafter outstanding, except a dividend payable solely in
shares of stock of the Company or options,  rights or warrants to acquire  stock

<PAGE>
                                       13

of  the  Company,  and  (ii)  any  redemption,  retirement,  purchase  or  other
acquisition,  direct  or  indirect,  of any  shares of any class of stock of the
Company now or hereafter outstanding,  or of any warrants,  rights or options to
acquire any such shares,  except to the extent that the  consideration  therefor
consists solely of shares of stock of the Company or warrants, rights or options
to  acquire  such  shares  or  is  funded   solely  from  the  proceeds  of  the
substantially concurrent sale of any of the foregoing.

                  "Restructured Asset" shall mean any loan in any Person made by
the Company or any  Subsidiary in which the Company or any Subsidiary has agreed
to a change in any payment term, including, (a) a change in maturity,  principal
amount, or allocation of any mandatory or scheduled prepayment or repayment with
respect to  principal  of, (b) the rate or payment date with respect to interest
on, or (c) a change in any term reducing the anticipated economic return of such
loan.

                  "Return on Assets" shall mean the  consolidated  net income of
the Company and its Subsidiaries, determined in accordance to GAAP, over Average
Assets.

                  "Return on Equity" shall mean the  consolidated  net income of
the Company and its Subsidiaries, determined in accordance to GAAP, over Average
Equity.

                  "Risk Adjusted Assets" shall mean as defined in 12 CFR ss. 2,
Part 3, App. A.

                  "Securities Act" shall mean the Securities Act of  1933, as 
amended.

                  "Significant  Holder" shall mean (i) you, so long as you shall
hold (or be committed  under this  Agreement to purchase)  any Note, or (ii) any
other holder of at least 5% of the aggregate  principal amount of the Notes from
time to time outstanding.

                  "Subsidiary" shall mean (a) any corporation,  all of the stock
of every class of which, except directors' qualifying shares, shall, at the time
as of which any  determination  is being made,  be owned by the  Company  either
directly or indirectly through  Subsidiaries and (b) any Depository  Institution
Subsidiary.

                  "Tier I Capital" shall have the meaning specified in 12 CFR 
ss. 2, Part 3, App. A.

                  "Tier II Capital" shall have the meaning specified in 12 CFR 
ss. 2, Part 3, App. A.

                  "Transferee"  shall mean any direct or indirect  transferee of
all or any part of any Note purchased by you under this Agreement.

                  "Volatile  Liabilities"  shall  mean  the  Company's  and each
Subsidiaries'  consolidated total deposits payable to federal and state agencies
and  municipalities,  tax and loan  note  option  account,  excluding  insurance
premiums payable to the FDIC.

                  "Voting  Stock" shall mean,  with respect to any  corporation,
any  shares  of stock of such  corporation  whose  holders  are  entitled  under
ordinary circumstances to vote for the election of directors of such corporation
(irrespective  of whether at the time stock of any other class or classes  shall
have or might have voting power by reason of the happening of any contingency).

         10B. Accounting Principles, Terms and Determinations. All references in
this Agreement to "generally accepted accounting  principles" shall be deemed to
refer to generally accepted accounting principles in effect in the United States
at the time of application  thereof.  Unless  otherwise  specified  herein,  all
accounting  terms used herein  shall be  interpreted,  all  determinations  with
respect  to  accounting  matters  hereunder  shall  be made,  and all  unaudited
financial  statements  and  certificates  and  reports as to  financial  matters
required  to be  furnished  hereunder  shall be  prepared,  in  accordance  with
generally accepted accounting principles, applied on a basis consistent with the
most recent  audited  consolidated  financial  statements of the Company and its
Subsidiaries  delivered  pursuant to clause (iii) of paragraph 5A or, if no such
statements have been so delivered,  the most recent audited financial statements
referred to in clause (i) of paragraph 8B.

         11.      MISCELLANEOUS.

         11A. Note Payments.  The Company agrees that, so long as you shall hold
any Note, it will make payments of principal  of,  interest on such Note,  which
comply  with the  terms  of this  Agreement,  by wire  transfer  of  immediately
available  funds for credit (not later than 12:00 noon,  New York City time,  on
the date due) to your account or accounts as specified in the Purchaser Schedule

<PAGE>
                                       14

attached  hereto,  or such other account or accounts in the United States as you
may designate in writing,  notwithstanding  any contrary  provision herein or in
any Note with respect to the place of payment.  You agree that, before disposing
of any  Note,  you will  make a  notation  thereon  (or on a  schedule  attached
thereto) of all principal  payments  previously  made thereon and of the date to
which interest  thereon has been paid. The Company agrees to afford the benefits
of this paragraph 11A to any Transferee which shall have made the same agreement
as you have made in this paragraph 11A.

         11B.  Expenses.  The Company  agrees,  whether or not the  transactions
contemplated  hereby  shall  be  consummated,  to  pay,  and  save  you  and any
Transferee  harmless  against  liability  for the payment of, all  out-of-pocket
expenses  arising  in  connection  with  such  transactions,  including  (i) all
document  production  and  duplication  charges and the fees and expenses of any
special  counsel  engaged by you or such  Transferee in connection  with and any
subsequent proposed  modification of, or proposed consent under, this Agreement,
whether or not such proposed  modification shall be effected or proposed consent
granted, and (ii) the costs and expenses, including attorneys' fees, incurred by
you or such Transferee in enforcing (or  determining  whether or how to enforce)
any rights under this Agreement or the Notes or in responding to any subpoena or
other legal process or informal  investigative  demand issued in connection with
this Agreement or the transactions  contemplated  hereby or by reason of your or
such Transferee's  having acquired any Note,  including without limitation costs
and expenses  incurred in any bankruptcy  case.  The  obligations of the Company
under this  paragraph  11B shall  survive  the  transfer  of any Note or portion
thereof or  interest  therein by you or any  Transferee  and the  payment of any
Note.

         11C.  Consent to  Amendments.  This  Agreement may be amended,  and the
Company may take any action herein prohibited, or omit to perform any act herein
required to be performed by it, if the Company shall obtain the written  consent
to such amendment,  action or omission to act, of the Required  Holder(s) except
that,  without the written  consent of the holder or holders of all Notes at the
time  outstanding,  no amendment to this Agreement  shall change the maturity of
any Note, or change the principal of, or the rate or time of payment of interest
on any Note, or affect the time,  amount or allocation  of any  prepayments,  or
change the proportion of the principal amount of the Notes required with respect
to any consent, amendment, waiver or declaration. Each holder of any Note at the
time or thereafter  outstanding shall be bound by any consent authorized by this
paragraph 11C,  whether or not such Note shall have been marked to indicate such
consent,  but any Notes issued  thereafter may bear a notation  referring to any
such  consent.  No course of dealing  between  the Company and the holder of any
Note nor any delay in  exercising  any rights  hereunder or under any Note shall
operate as a waiver of any rights of any holder of such Note. As used herein and
in the Notes, the term "this  Agreement" and references  thereto shall mean this
Agreement as it may from time to tune be amended or supplemented.

         11D. Form,  Registration,  Transfer and Exchange of Notes;  Lost Notes.
The Notes are issuable as registered  notes without coupons in  denominations of
at least  $500,000,  except as may be necessary to reflect any principal  amount
not evenly divisible by $500,000. The Company shall keep at its principal office
a register in which the Company shall provide for the  registration of Notes and
of transfers of Notes.  Upon surrender for  registration of transfer of any Note
at the  principal  office of the  Company,  the Company  shall,  at its expense,
execute and deliver one or more new Notes of like tenor and of a like  aggregate
principal amount,  registered in the name of such transferee or transferees.  At
the option of the holder of any Note, such Note may be exchanged for other Notes
of like tenor and of any authorized denominations, of a like aggregate principal
amount,  upon  surrender of the Note to be exchanged at the principal  office of
the Company.  Whenever any Notes are so  surrendered  for exchange,  the Company
shall, at its expense, execute and deliver the Notes which the holder making the
exchange is entitled to receive.  Every Note  surrendered  for  registration  of
transfer or exchange  shall be duly  endorsed,  or be  accompanied  by a written
instrument  of  transfer  duly  executed,  by the  holder  of such  Note or such
holder's  attorney  duly  authorized  in  writing.  Any Note or Notes  issued in
exchange for any Note or upon transfer  thereof shall carry the rights to unpaid
interest  and  interest to accrue which were carried by the Note so exchanged or
transferred,  so that  neither  gain nor loss of interest  shall result from any
such transfer or exchange. Upon receipt of written notice from the holder of any
Note of the loss, theft, destruction or mutilation of such Note and, in the case
of any such loss, theft or destruction,  upon receipt of such holder's unsecured
indemnity  agreement,  or in the case of any such  mutilation upon surrender and
cancellation of such Note, the Company will make and deliver a new Note, of like
tenor, in lieu of the lost, stolen, destroyed or mutilated Note.

         11E.  Persons Deemed Owners;  Participations.  Prior to due presentment
for registration of transfer, the Company may treat the Person in whose name any
Note is  registered  as the owner and  holder  of such Note for the  purpose  of
receiving  payment  of  principal  of,  interest  on such Note and for all other
purposes whatsoever,  whether or not such Note shall be overdue, and the Company
shall not be  affected  by  notice to the  contrary.  Subject  to the  preceding

<PAGE>
                                       15

sentence,  the holder of any Note may from time to time grant  participations in
such Note to any Person on such terms and  conditions  as may be  determined  by
such  holder  in its  sole  and  absolute  discretion,  provided  that  any such
participation shall be in a principal amount of at least $100,000.

         11F. Survival of Representations and Warranties;  Entire Agreement. All
representations  and  warranties  contained  herein or made in  writing by or on
behalf of the Company in  connection  herewith  shall  survive the execution and
delivery of this  Agreement  and the Notes,  the  transfer by you of any Note or
portion  thereof or interest  therein  and the  payment of any Note,  and may be
relied upon by any Transferee,  regardless of any investigation made at any time
by or on behalf of you or any  Transferee.  Subject to the  preceding  sentence,
this  Agreement  and the Notes  embody the entire  agreement  and  understanding
between  you  and  the  Company  and   supersede   all  prior   agreements   and
understandings relating to the subject matter hereof.

         11G. Successors and Assigns. All covenants and other agreements in this
Agreement  contained by or on behalf of either of the parties  hereto shall bind
and inure to the benefit of the respective successors and assigns of the parties
hereto (including,  without limitation,  any Transferee) whether so expressed or
not.

         11H.  Disclosure  to Other  Persons.  Each  holder  of Notes  agrees to
maintain the confidentiality of the Confidential  Information in accordance with
procedures adopted by such holder of Notes in good faith to protect confidential
information of third parties delivered to such holder of Notes, except that, the
Company  acknowledges  that the  holder  of any Note may  deliver  copies of any
financial  statements and other documents delivered to such holder, and disclose
any other  information  disclosed to such holder, by or on behalf of the Company
or any  Subsidiary in connection  with or pursuant to this Agreement to (i) such
holder's directors,  officers,  employees,  agents and professional consultants,
(ii) any other holder of any Note,  (iii) any Person to which such holder offers
to sell such Note or any part  thereof,  (iv) any  Person to which  such  holder
sells or offers to sell a participation in all or any part of such Note, (v) any
Person from which such holder  offers to purchase  any  security of the Company,
(vi) any federal or state  regulatory  authority having  jurisdiction  over such
holder, (vii) the National Association of Insurance Commissioners or any similar
organization  or (vii) any other Person to which such delivery or disclosure may
be necessary or appropriate (a) in compliance with any law, rule,  regulation or
order applicable to such holder,  (b) in response to any subpoena or other legal
process  or  informal  investigative  demand  or  (c)  in  connection  with  any
litigation  to  which  such  holder  is  a  party.  Prior  to  the  delivery  of
Confidential  Information  to any  Person  by any  holder of Notes  pursuant  to
clauses  (iii),  (iv) or (v) of this  paragraph  11H, such Person shall agree in
writing  (which shall be addressed and delivered to the Company and such holder)
to be bound by the  provisions  of this  paragraph  11H.  For  purposes  of this
paragraph 11H,  "Confidential  Information"  means information  delivered to any
holder of Notes by or on behalf of the  Company  or any  Subsidiary  during  any
inspection  pursuant  to  paragraph  5B or in  connection  with the  transaction
contemplated  by or otherwise  pursuant to this Agreement that is proprietary in
nature and that was clearly marked or labeled,  when received by such holder, as
being confidential information of the Company or such Subsidiary, that such term
does not include  information  that (a) was publicly known or otherwise known to
such  holder or any person  acting on such  holder's  behalf,  (b)  subsequently
becomes publicly known through no act or omission by such holder,  (c) otherwise
becomes known to such holder other than through disclosure by the Company or any
Subsidiary,  or (d) constitutes  financial  statements  delivered to such holder
under paragraph 5A that are otherwise publicly available.

         11I. Notices. All written  communications  provided for hereunder shall
be sent by first  class mail or  nationwide  overnight  delivery  service  (with
charges  prepaid) and (i) if to you,  addressed to you at the address  specified
for such  communications  in (he Purchaser  Schedule attached hereto, or at such
other address as you shall have specified to the Company in writing,  (ii) if to
any other holder of any Note,  addressed to such other holder at such address as
such other holder shall have specified to the Company in writing or, if any such
other  holder  shall not have so  specified  an  address  to the  Company,  then
addressed  to such  other  holder in care of the last  holder of such Note which
shall have so specified an address to the Company,  and (iii) if to the Company,
addressed  to it at 900 Broad  Street,  Newark,  New Jersey,  07102,  Attention:
President  and the Chief  Financial  Officer,  or at such  other  address as the
Company  shall have  specified to the holder of each Note in writing;  provided,
however,  that any such  communication to the Company may also, at the option of
the holder of any Note, be delivered by any other means either to the Company at
its address specified above or to any officer of the Company.

         11J.     Payments Due on Non-Business Days. Anything in this Agreement 
or the Notes to the  contrary  notwithstanding,  any payment of  principal of or
interest  on any Note that is due on a date other  than a Business  Day shall be
made on the  next  succeeding  Business  Day.  If the date  for any  payment  is
extended  to the  next  succeeding  Business  Day  by  reason  of the  preceding
sentence,  the period of such extension  shall be included in the computation of
the interest payable on such Business Day.
<PAGE>
                                       16

         11K. Satisfaction Requirement.  If any agreement,  certificate or other
writing,  or any action taken or to be taken,  is by the terms of this Agreement
required  to  be  satisfactory  to  you  or  to  the  Required  Holder(s),   the
determination  of  such  satisfaction  shall  be  made  by you  or the  Required
Holder(s),  as the case may be, in the sole and exclusive judgment (exercised in
good faith) of the Person or Persons making such determination.

         11L.     Governing Law.  This Agreement shall be construed and enforced
in accordance  with, and the rights of the parties shall be governed by, the law
of the State of New Jersey.

         11M. Severability.  Any provision of this Agreement which is prohibited
or  unenforceable  in  any  jurisdiction  shall,  as to  such  jurisdiction,  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

         11N.     Descriptive Headings. The descriptive headings of the several
paragraphs  of this  Agreement  are  inserted  for  convenience  only and do not
constitute a part of this Agreement.

         11O.     Counterparts. This Agreement may be executed in any number of 
counterparts, each of which shall be an original but all of which together shall
constitute one instrument.

         If you are in  agreement  with the  foregoing,  please sign the form of
acceptance on the enclosed counterpart of this letter and return the same to the
Company,  whereupon  this letter  shall become a binding  agreement  between the
Company and you.

                                               Very truly yours,

                                               CITY NATIONAL BANCSHARES
                                               CORPORATION


                                               By:_____________________________
                                               Louis E. Prezeau
                                               President

The foregoing Agreement is hereby accepted as of the date first above written.


THE PRUDENTIAL FOUNDATION




By:____________________________
         Gabriella Coleman
         President


<PAGE>
                                       17


                               PURCHASER SCHEDULE
                           Aggregate Principal Amount

THE PRUDENTIAL FOUNDATION                                          $1,500,000

(1)      All payments on account of Notes held by such  purchaser  shall be made
         by wire transfer of immediately available funds for credit to:

         Account No. 001-57-942

         Morgan Guaranty Trust Company of New York
         23 Wall Street New York, New York 10015
         (ABA No.: 021-000-238)

         Each such  wire  transfer  shall set forth the name of the Fund,  and a
         reference to "$1,500,000  5.25% Capital  Notes,  due December 28, 2005,
         Security No. !INV 5296:" and in each case, the due date and application
         (as among principal and interest) of the payment being made.

         (2)      Address for all notices relating to payments:

                           The Prudential Foundation
                           Four Gateway Center
                           100 Mulberry Street
                           Newark, New Jersey  07102-4069

                           Attention: Private Placement Portfolio
                                         Management, Manager

(3)      Address for all other communications and notices:

                  The Prudential Foundation
                  751 Broad Street,
                  15th Floor
                  Newark, New Jersey 07102

                  Attention: Social Investment Unit

(4)      Recipient of telephonic prepayment notices:

                  Manager, Asset Management Unit
                  (201) 802-6429
                  (201) 802-8055 (facsimile)

(5)      Tax Identification No.: 22-1211670


<PAGE>
                                       18

                                                                     EXHIBIT A

                                                  [FORM OF NOTE]

                                       CITY NATIONAL BANCSHARES CORPORATION


                                      5.25% CAPITAL NOTE DUE DECEMBER _, 2005

                  THE SECURITIES  REPRESENTED BY THIS  CERTIFICATE HAVE NOT BEEN
                  REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED OR ANY
                  APPLICABLE  STATE  BLUE  SKY  LAW.  THEY  MAY  NOT BE  SOLD OR
                  TRANSFERRED  IN THE ABSENCE OF  REGISTRATION  OR ANY EXEMPTION
                  THEREFROM UNDER SAID ACT OR ANY APPLICABLE STATE BLUE SKY LAW,
                  NOR  MAY  THEY BE SOLD OR  TRANSFERRED  UNLESS  CITY  NATIONAL
                  BANCSHARES  CORPORATION  HAS BEEN PRESENTED WITH AN OPINION OF
                  COUNSEL (WHICH MAYBE IN-HOUSE COUNSEL) REASONABLY SATISFACTORY
                  TO IT THAT AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
                  ACT IS AVAILABLE.

No.__                                                                    [Date]

$1,500,000

         FOR  VALUE  RECEIVED,   the  undersigned,   CITY  NATIONAL   BANCSHARES
CORPORATION (herein called the "Company"),  a corporation organized and existing
under  the  laws of the  State  of New  Jersey,  hereby  promises  to pay to THE
PRUDENTIAL  FOUNDATION,  or registered assigns, the principal sum of ONE MILLION
FIVE HUNDRED THOUSAND  DOLLARS on December 31, 2005, with interest  (computed on
the basis of a 360-day  year--30 day month) (a) on the unpaid balance thereof at
the rate of 5.25% per annum from the date hereof,  payable  semiannually  on the
___ day of June and December in each year,  commencing with the December __ next
succeeding the date hereof, until the principal hereof shall have become due and
payable,  and (b) on any overdue payment  (including any overdue  prepayment) of
principal,  any overdue  payment of interest  payable  semiannually as aforesaid
(or, at the option of the registered  holder hereof,  on demand),  at a rate per
annum  from  time to time  equal  to 2.0%  over the  rate of  interest  publicly
announced by Morgan  Guaranty Trust Company of New York from time to time in New
York City as its Prime Rate.

         Payments of  principal  of and  interest on this Note are to be made at
the main office of Morgan Guaranty Trust Company of New York in New York City or
at such other  place as the holder  hereof  shall  designate  to the  Company in
writing, in lawful money of the United States of America.

         This Capital Note is one of a series of Capital  Notes  (herein  called
the "Notes") issued pursuant to a Note Agreement,  dated as of December 28, 1995
(herein  called  the  "Agreement"),  between  the  Company  and  The  Prudential
Foundation and is entitled to the benefits thereof.

         This Note is a registered Note and, as provided in the Agreement,  upon
surrender  of  this  Note  for  registration  of  transfer,  duly  endorsed,  or
accompanied by a written instrument of transfer duly executed, by the registered
holder hereof or such holder's  attorney duly authorized in writing,  a new Note
for a like  principal  amount will be issued to, and  registered in the name of,
the  transferee.  Prior to due presentment  for  registration  of transfer,  the
Company may treat the person in whose name this Note is  registered as the owner
hereof for the purpose of receiving payment and for all other purposes,  and the
Company shall not be affected by any notice to the contrary.

         The Company  agrees to make  required  prepayments  of principal on the
dates and in the amounts specified in the Agreement.

         In case an Event of Default,  as defined in the Agreement,  shall occur
and be  continuing,  the  principal  of this Note may be declared  or  otherwise
become  due and  payable  in the  manner  and with the  effect  provided  in the
Agreement.

         This Note is  intended to be  performed  in the State of New Jersey and
shall be construed and enforced in accordance with the law of such State.

                                        CITY NATIONAL BANCSHARES
                                        CORPORATION


                                        By_____________________________
                                          President


                                        By______________________________
                                          Treasurer
                                          CONFORMED COPY


                                                                Exhibit (10)(k)

                        PURCHASE AND ASSUMPTION AGREEMENT

                           dated as of August 18, 1995

                                     between

                                NATWEST BANK N.A.

                                       and

                        CITY NATIONAL BANK OF NEW JERSEY








                            Relating to the branch of
                                NatWest Bank N.A.
                                   located in
                               Newark, New Jersey



<PAGE>
                                TABLE OF CONTENTS

                                    ARTICLE I
                TRANSFER OF ASSETS AND ASSUMPTION OF LIABILITIES

         Section

         1.01     Effective Date...............................................1
         1.02     Transfer of Assets and Consideration Therefor................1
         1.03     Purchase of Account Loans and Loans; Servicing Agreement;
                  Post Closing Adjustment......................................2
         1.04     Obligations of the Seller on the Effective Date..............3
         1.05     Operating Agreements.........................................4
         1.06     Assignment and Assumption Agreement..........................5
         1.07     Certain Transitional Matters.................................5
         1.08     Indemnification..............................................5
         1.09     Prorata Adjustment of Branch Expenses........................6
         1.10     Taxes....................................................... 6
         1.11     IRAs and Keogh Plans.........................................7
         1.12     Notices Regarding Operating Agreements.......................7
         1.13     Consents to Transfer of Operating Agreements.................7
         1.14     Notice to Branch Customers...................................7
         1.15     ATM Machine..................................................7

                                   ARTICLE II
             REPRESENTATIONS. WARRANTIES AND COVENANTS OF THE SELLER

         2.01     Corporate Organization and Powers............................7
         2.02     No Violation.................................................7
         2.03     Corporate Authority; Governmental Consents...................8
         2.04     Binding Effect; Enforceability...............................8
         2.05     Governmental Notices.........................................8
         2.06     Finders or Brokers...........................................8
         2.07     Deposit Liabilities..........................................8
         3.02     No Violation.................................................8
         3.03     Corporate Authority; Governmental Consents...................9
         3.04     Binding Effect; Enforceability...............................9
         3.05     Governmental Notices.........................................9
         3.06     Finders or Brokers...........................................9

                                   ARTICLE IV
                 CONDUCT OF BUSINESS PENDING THE EFFECTIVE DATE

         4.01     Continuation of Business; Compliance with Law................9

                                    ARTICLE V
                         CLOSING OBLIGATIONS OF PARTIES
                        PRIOR TO AND AFTER EFFECTIVE DATE
                                                                               
         5.01     Time and Place of Closing....................................9
         5.02     Full Access..................................................9
         5.03     Requirements of Regulatory Authorities......................10
         5.04     Application for Approval to Effect Purchase of
                  Assets and Assumption of Liabilities and to Operate Branch..10
         5.05     No Use of Seller's Name; Change of Name at the Branch.......10
         5.06     Further Assurances; Payment of Title and Real Estate 
                    Transfer Costs............................................10
         5.07     Right to Intervene..........................................10
         5.08     Retained Assets.............................................10
         5.09     Tax Allocation..............................................10
         5.10     [Intentionally Omitted].....................................10

                                   ARTICLE VI
                      CONDITIONS TO PURCHASER'S OBLIGATIONS

         6.01     Representations and Warranties True; Obligations Performed..11
         6.02     Transfer Documents; Payment of Net Consideration............11
         6.03     Evidence of Corporate Action; Status Certificate............11
         6.04     Opinion of Seller's Counsel.................................11

                                   ARTICLE VII
                     CONDITIONS TO THE SELLER'S OBLIGATIONS

         7.01     Representations and Warranties True; Obligations Performed..11
         7.02     Assignment and Assumption Agreement; Bulk Assignment of 
                    Loans.....................................................12
         7.03     Evidence of Corporate Action: Status Certificate............12
         7.04     Opinion of Purchaser's Counsel..............................12

                                  ARTICLE VIII
               CONDITIONS TO SELLER'S AND PURCHASER'S OBLIGATIONS

         8.01     Approval of Governmental Authorities........................12
         8.02     Absence of Litigation.......................................12

<PAGE>

                                   ARTICLE IX
                                   TERMINATION

         9.01     Methods of Termination......................................12
         9.02     Automatic Termination.......................................12
         9.03     Procedure Upon Termination; Effect of Termination...........12

                                    ARTICLE X
                            MISCELLANEOUS PROVISIONS

         10.01    Confidentiality.............................................13
         10.02    Hiring of Employees.........................................13
         10.03    Amendment and Modification; Entire Agreement................14
         10.04    Successors and Assigns......................................14
         10.05    Counterparts................................................14
         10.06    Headings....................................................15
         10.08    Payment of Expenses.........................................15
         10.09    Choice of Law; Jurisdiction; Consent to Arbitration.........15
         10.10    Addresses for Notice etc....................................16
         10.11    No Third Party Beneficiaries................................16
         10.12    Public Announcements........................................16

Schedules

Schedule 1        Schedule of Real Estate Encumbrances Relating to the Real 
                  Estate and Other Assets(Section 1.02(a)(i))

Schedule 2        Schedule of Furniture, Fixtures and Equipment to be sold to 
                  the Purchaser (Section 1.02(a)(ii))

Schedule 3        Schedule of Furniture, Fixtures and Equipment to be retained 
                  by Seller (Section 1.02(a)(ii))

Schedule 4        Schedule of Rights and Preferences of the Preferred Stock 
                  (Section 1.02(b))

Schedule 5        Schedule of Operating Agreements (Section 1.02(c))

Schedule 6        Schedule of Deposit Liabilities (Section 1.02(c))

Schedule 7        Schedule of Account Loans (Section 1.03(a))

Schedule 8        Schedule of Loans (Section 1.03(a))

Schedule 9        Schedule of Excluded Employees (Section 10.02(a))

Exhibits

Exhibit A         Form of Servicing Agreement (Section 1.03(a))

Exhibit B         Form of Bill of Sale (Section 1.04(b)(i))

Exhibit C         Form of Deed (Section 1.04(b)(ii))

Exhibit D-1       Form of Bulk Assignment of Loans (Section 1.04(b)(iii))

Exhibit D-2       Form of Assignment of Mortgage (Section 1.04(d))

Exhibit E         Form of Assignment and Assumption Agreement (Section 1.06)

Exhibit F-1       Form of Seller's Compliance Certificate (Section 6.01(c))

Exhibit F-2       Form of Seller's Counsel Opinion (Section 6.04)

Exhibit G-1       Form of Purchaser's Compliance Certificate (Section 7.01(c))

Exhibit G-2       Form of Purchaser's Counsel Opinion (Section 7.04)


<PAGE>
                                       1

                        PURCHASE AND ASSUMPTION AGREEMENT
                               (Southside Branch)

                  AGREEMENT  made as of the 18th day of  August,  1995,  between
NatWest Bank N.A., a national banking association having its principal office at
10 Exchange Place Centre,  Jersey City, New Jersey 07302 (the "Seller") and City
National Bank of New Jersey, a national banking association having its principal
office at 900 Broad Street, Newark, New Jersey 07102 (the "Purchaser");

                  WHEREAS,  the Seller wishes to sell  substantially  all of the
assets of the branch office operated by it at 1074-1080  Bergen Street,  Newark,
New Jersey (the "Branch") and to transfer  certain  liabilities  relating to the
operations of the Branch; and

                  WHEREAS, the Purchaser wishes to buy such assets and assume
Such liabilities;

                  NOW,  THEREFORE,  IN  CONSIDERATION  of the  premises,  of the
mutual covenants  contained herein,  and other good and valuable  consideration,
the receipt and  sufficiency of which are hereby  acknowledged,  it is agreed as
follows:

                                    ARTICLE I

                TRANSFER OF ASSETS AND ASSUMPTION OF LIABILITIES

        1.01      Effective Date.

                  Except  as  otherwise   provided  herein,   the  closing  date
(hereinafter termed the "Effective Date") shall be the date on which the closing
(the  "Closing") of this  transaction  shall occur,  which shall be a Friday and
shall be a date mutually acceptable to the Seller and the Purchaser, within five
(5)  business  days after the date on which all of the  conditions  set forth in
this  Agreement  shall have been  satisfied or shall have been  waived,  or such
other time or date as the parties  hereto may specify by agreement  set forth in
writing,  but not less than  thirty  (30) days  after the date the Office of the
Comptroller of the Currency (the "OCC") or any other legally required regulatory
authority approves the transactions contemplated herein, or such fewer number of
days as  required  by such  regulatory  approval.  The  transfer  of assets  and
assumption of liabilities of the Branch,  as set forth in this Agreement,  shall
become  effective,  and the risk of loss in  respect  thereof  shall pass to the
Purchaser, as of the close of business of the Branch on the Effective Date.

        1.02      Transfer of Assets and Consideration Therefor.

                  (a)  Subject to the terms and  conditions  of this  Agreement,
Seller will sell, assign, transfer,  convey and deliver to the Purchaser, on the
Effective Date:

(i)    all of its right, title and interest in the real estate pertaining to the
Branch which is described on Schedule I attached  hereto and made a part of this
Agreement,   together  with  all   improvements   thereon  and  subject  to  the
encumbrances set forth and described on Schedule 1 (the "Real Estate");

(ii)  all of its right, title and interest in and to the furniture, fixtures and
equipment  located at the Branch and used in the operation of the Branch,  which
is set forth on Schedule 2 attached hereto,  other than the furniture,  fixtures
and equipment  specified in Schedule 3 attached hereto (the furniture,  fixtures
and  equipment  transferred  by the  Seller to the  Purchaser  pursuant  to this
Agreement are collectively the "Furniture and Fixtures");

(iii) all of its right,  title and interest  in, to and under the Account  Loans
and the Loans (as defined herein); and

(iv)     cash (including, cash on hand at the Branch on the Effective Date) in
an amount  sufficient  to further and fully offset the  Liabilities  (as defined
herein)  assumed  by the  Purchaser  after  giving  effect to the offset of such
Liabilities  as more  fully set forth in Section  1.04(c)  hereof.  (The  assets
referred to in clauses (ii) through (iv) above are hereinafter collectively, the
"Other Assets").
<PAGE>
                                       2

                  (b) On the Effective Date, subject to the terms and conditions
of this Agreement,  in consideration  for the aforesaid sale of the Real Estate,
there  will be issued to the  Seller or its  designee,  20 shares of  non-voting
preferred stock (the "Preferred Stock") in City National Bancshares  Corporation
(the  "Issuer")  having  the  rights  and  preferences  set forth on  Schedule 4
attached hereto and valued at $500,000 (the "Real Estate Consideration"),  which
in all respects shall be  satisfactory to the Seller.  The Purchaser  heretofore
has made an  inspection  of' and has  requested  that the  Seller  make  certain
repairs at, the Branch.  In lieu of such  repairs,  on the Effective  Date,  the
Seller shall make available to the Purchaser cash in the amount of $115,000 (the
"Repairs  Cash") to be used by the  Purchaser to make Branch  repairs  after the
Effective  Date.  The Seller  makes no  representation  or warranty of any kind,
express or implied,  regarding  the  condition of the Branch or the Real Estate.
Additionally, the Purchaser's indemnity obligations set forth in Section 1.08(b)
hereof shall include,  without limitation,  any loss incurred by the Seller as a
result of the Purchaser's  failure to make Branch repairs or maintain the Branch
in compliance with all applicable laws, rules and regulations.

                  (c) On the Effective Date, subject to the terms and conditions
of this Agreement, and in consideration for the sale of the Other Assets (i) the
Purchaser  will  assume and agree to pay,  perform  and  discharge  all  deposit
liabilities  (as defined  herein) of the Seller which are reflected on the books
and records of the Seller as deposit  liabilities of the Branch on the Effective
Date including, without limitation,  interest accrued on the deposit liabilities
as of the Effective Date together with the obligation to pay interest in respect
of the  deposit  liabilities  from and after the  Effective  Date;  and (ii) the
Purchaser will assume and thereafter  fully and timely perform and discharge all
of the  liabilities  and  obligations  of the  Seller  with  respect to the Real
Estate,  the Other  Assets,  the  Branch  and all  agreements  relating  thereto
including,  without  limitation,  agreements relating to the deposit liabilities
(as  defined  below)  and all  leases and other  agreements  (collectively,  the
"Operating  Agreements")  listed on Schedule 5 attached hereto (the  liabilities
and  obligations  described in this  subsection  (c)  together  with the Deposit
Liabilities (as defined below) are collectively, the "Liabilities").

                  As used in this  Agreement,  the  term  "Deposit  Liabilities"
shall mean (i) all demand deposits,  negotiable order of withdrawal accounts and
other  transaction  accounts  reflected  on the books and  records of the Seller
relating to the Branch, not including  certified checks,  money orders and other
official  cashier or teller  checks which are  outstanding  and unpaid as of the
Effective  Date,  (ii) all time and savings  deposits,  including  money  market
deposit accounts,  statement savings accounts, deposits maintained in connection
with IRAs and Keogh Plans  (except as excluded  pursuant to Section 1.11 hereof,
certificates of deposit, and escrow or rental security deposits reflected on the
books and records of the Seller  relating  to the  Branch,  other than escrow or
rental  security  deposits  relating to loans or other assets not assumed by the
Purchaser,  (iii) all liabilities for unpaid interest accrued in accordance with
generally  accepted  accounting  principles  on any of the  Deposit  Liabilities
listed above  together  with the  obligation  to pay interest in respect of such
Deposit  Liabilities  from after the Effective  Date,  and (iv) all  uncollected
items included in depositors'  balances and credited on the books and records of
the Seller relating to the Branch subject to final  collection;  provided,  that
the term "Deposit  Liabilities" shall not include any deposit relating to a loan
originating at the Branch which is not transferred to the Purchaser  pursuant to
this Agreement.  The Deposit Liabilities shall have an aggregate value as of the
Effective Date as set forth on Schedule 6 hereto.

                  (d) The  Purchaser  shall obtain the benefit of and shall bear
the risk of all items (as defined  herein)  relating to the Deposit  Liabilities
which are in transit as of the close of business on the Effective  Date. As used
in this Agreement,  the term "items" shall have the meaning  ascribed thereto in
Article 4 of the New Jersey Uniform Commercial Code.

         1.03     Purchase of Account Loans and Loans; Servicing Agreement;
                  Post Closing Adjustment.

                  (a) The  Purchaser  shall have the option to  purchase  on the
Effective  Date certain loans  reflected on the books and records of the Seller.
Such loans shall  consist of: (i) loans of the Seller  (whether or not reflected
on the books and records of the Seller as  originating  at the Branch) which are
secured  by  Deposit  Liabilities  maintained  at the  Branch  and set  forth on
Schedule 7 attached hereto; (ii) loans reflected on the books and records of the
Seller as  originating  at the  Branch  created  by  writing a check or  similar
instrument on a deposit  account  maintained at the Branch with respect to which
the Seller has  established  a line of credit and  creating an overdraft on such
deposit account and set forth on Schedule 7 (the loans referred to in clause (i)
and (ii) above are hereinafter  collectively,  the "Account Loans"); (iii) loans
which are more fully  described  on  Schedule 8 attached  hereto  (the  "Special
Loans");  and (iv) residential  mortgages set forth on Schedule 8 (the "Mortgage
Loans")  underwritten in accordance with FNMA/FHLMC credit guidelines which will
not, in any one case (A) have original  principal amounts in excess of $400,000,

<PAGE>
                                       3

(B) have  loan to value  ratios  in  excess of 80%  unless  covered  by  private
mortgage insurance,  (C) as to fixed rate loans, have initial terms in excess of
15 years,  or (D) be secured by real property  located  outside the State of New
Jersey (the Special Loans and the Mortgage Loans are collectively, the "Loans").
The Loans shall be  transferred  by the Seller to the  Purchaser  on a servicing
retained  basis.  The Seller or an  affiliate  of the Seller (in its capacity as
Servicer,  the  "Servicer")  shall  continue  to  service  the  Loans  after the
Effective Date pursuant to a servicing agreement (the "Servicing  Agreement") in
the form of Exhibit A attached  hereto.  If the Purchaser  does not purchase any
Account Loan of the type set forth herein then the related  Deposit  Liabilities
will not be transferred to the Purchaser pursuant to this Agreement.

                  (b) The Real  Estate  and the Other  Assets  shall be sold and
transferred by the Seller and purchased by the Purchaser "as is" and without any
representation  or warranty  whatsoever.  All  Account  Loans and Loans (and any
notes,  other  evidences  of  indebtedness  or security  instruments  associated
therewith)  transferred  to  the  Purchaser  on  the  Effective  Date  shall  be
transferred  "as  is"  and  without  recourse  and  without  any  warranties  or
representations  whatsoever  except  as  expressly  and  specifically  stated in
clauses (i), (ii) and (iii) of the third  sentence of subsection  1.03(d) below.
The Seller hereby  disclaims any  representation  and warranty in respect of the
Account  Loans and the Loans  regarding  (i) the  collectability  thereof or the
creditworthiness  of any obligor with respect  thereto,  or (ii) any  insolvency
proceeding  instituted  in respect of any such  obligor.  The  Purchaser  hereby
confirms that the Account Loans and the Loans shall be purchased  based upon the
Purchaser's  independent credit analysis in respect thereof and a review of such
agreements,  instruments and documents as the Purchaser deems necessary in order
to make its determination regarding such purchase.

                  (c) The purchase  price for each Loan shall be an amount equal
to the unpaid  principal  balance of' and accrued and unpaid  interest  on, such
Loan as of the  Effective  Date  adjusted to the market value of the Loans as of
the Effective  Date. The purchase price for each Account Loan shall be an amount
equal to the unpaid  principal  balance of' and accrued and unpaid  interest on,
such Account Loan as of the Effective Date. The aggregate purchase price for all
Account Loans and Loans as set forth in the final  Schedules 7 and 8 referred to
in subsection 1.03 (d) below shall be paid by offsetting such aggregate purchase
price in the manner set forth in Section 1.04(c) below.

                  (d) Not later than five (5) days prior to the Effective  Date,
the Seller shall deliver to the Purchaser a final Schedule 7 listing the Account
Loans,  specifying  the  name of the  depositor  and the  outstanding  principal
balance  of such  Account  Loan.  Not  later  than  five (5)  days  prior to the
Effective Date, the Seller shall deliver to Purchaser a final Schedule 8 listing
the Loans,  specifying the borrower,  the initial principal amount,  the current
interest rate, the unpaid  principal  amount,  the loan number,  and whether the
interest  rate is fixed or  adjustable.  The Seller  warrants that (i) all Loans
listed  in such  final  schedule  will be  existing  loans,  made by Seller or a
predecessor in interest of Seller, (ii) unless otherwise specified in such final
schedule, the Seller has not delivered or received any written notice of default
or  any  written   notice  that  any  borrower  is  asserting  any  defenses  or
counterclaims  with respect to such  borrower's  Loan, and (iii) the information
listed in such  schedule  will be true,  complete  and  correct,  including  any
information  necessary to make the information  included  therein not materially
misleading.  The Seller will update such  information  at all times prior to the
Effective  Date as  necessary  to keep the  schedule  from  becoming  materially
misleading  as to any Loan or as to all the Loans in the  aggregate.  The values
set forth on the final Schedules 7 and 8 relating to the Account Loans and Loans
and delivered by the Seller to the Purchaser pursuant to this subsection 1.03(d)
shall be used for purposes of the Closing on the Effective Date.  Adjustments to
such  values in respect of the period of time  between the date of the value set
forth on such final Schedules 7 or 8, as the case may be, and the Effective Date
including, without limitation, the adjustment of the Loans to market value as of
the Effective Date shall be made by the Seller and the Purchaser within ten (10)
days  following  the  Effective  Date.  The net balance due to the Seller or the
Purchaser as a result of such adjustment and the prorata adjustments pursuant to
Section 1.09 hereof shall be made to the  applicable  party by wire  transfer of
immediately  available  funds on the tenth (10th) day  following  the  Effective
Date.

         1.04     Obligations of the Seller on the Effective Date.

                  On the Effective Date, the Seller will:

                  (a)      deliver to the Purchaser at the Branch such of the
assets purchased as shall be capable of physical delivery including, without
limitation, all keys to the Branch;

                  (b)      execute and deliver to the Purchaser:

(i)   a bill of sale substantially in the form attached hereto as Exhibit B (the
"Bill of Sale");
<PAGE>
                                       4

(ii)     a bargain and sale deed without covenant substantially ii' the form
attached hereto as Exhibit C (the "Deed");

(iii)    a bulk assignment of the Loans substantially in the form attached
hereto as Exhibit  D-1 (the "Bulk  Assignment  of  Loans"),  which shall also be
executed by the  Purchaser,  thereby  evidencing its receipt of ownership of the
Loans;

                  (c)  make  available  to the  Purchaser  cash  in  immediately
available  funds equal to (x) the sum of (i) the aggregate  value of the Deposit
Liabilities  as of the Effective  Date (net of cash on hand at the Branch at the
close of  business  on the  Effective  Date) plus (ii) the  aggregate  amount of
payments  due to be paid in respect of the  Operating  Agreements  to the extent
such payments  relate to periods prior to the Effective Date less (y) the sum of
(i) the  purchase  price  for the  Account  Loans and the Loans set forth in the
final  Schedules 7 and 8 referred to in Section I .03 above,  (ii) the aggregate
amount  of  prepaid  expenses  in  respect  of the  Branch  to the  extent  such
prepayments  relate to periods  after the  Effective  Date,  (iii) the amount of
Federal  Deposit  Insurance  Corporation  ("FDIC")  insurance  premiums paid and
payable by the Seller in respect of the Deposit  Liabilities  to the extent such
premiums  relate to periods  including the Effective  Date or any period of time
thereafter,  and (iv) the amount  allocable  to the  Furniture  and Fixtures set
forth on Schedule 2;

                  (d) subject to the terms of the  Servicing  Agreement,  assign
and deliver to the  Servicer all  documents  and records held by the Seller with
respect to any Loan being acquired by the Purchaser  including,  but not limited
to (i) the original note endorsed in blank without  recourse,  (ii) the original
recorded  mortgage,  (iii) the original  assignment of mortgage (a copy of which
shall be delivered to Purchaser),  in blank,  in the form of Exhibit D-2 annexed
hereto (in each case an "Assignment of Mortgage") suitable for recording but not
recorded,  (iv)  the  original  title  insurance  policy,  and (v) the  original
mortgage insurance certificate, if applicable;

                  (e) deliver to the Purchaser (by means of leaving such records
at the  Branch)  such  of  the  following  records  pertaining  to  the  Deposit
Liabilities  to be assumed by the  Purchaser as exist and are  available (in the
form existing whether original documentation or microfilm reproduction),  except
where the Purchaser waives expressly and in writing compliance with any document
delivery contemplated hereby:

                           (i)      Signature cards, orders and contracts 
between the Seller and Branch depositors  relating to the Deposit Liabilities to
be assumed by the Purchaser pursuant hereto, and records of similar character;

                           (ii)     Deposit slips and cancelled checks or 
withdrawal orders representing charges to depositors;

                           (iii)    Records of accounts;

                           (iv)     The form of rules and regulations applicable
to the Branch and other documents of similar  character  relating to the Deposit
Liabilities  to be assumed by the  Purchaser  hereunder;  and, if the  Purchaser
acquires any Account  Loans,  all files and records  pertaining  to such Account
Loans.  The  Purchaser  shall,  and shall  require any  successors or assigns or
purchasers to whom Purchaser may sell any of the assets or liabilities purchased
and assumed pursuant  hereunder to, preserve and safely keep, for as long as may
be required by applicable law (but in no event less than the applicable  statute
of  limitations  for any claim or suit which may be  asserted  or  commenced  in
respect of the assets and liabilities  purchased and assumed hereunder),  all of
the files, books of account, and records referred to in this subsection 1.04 (e)
and the Purchaser will permit the Seller and its  representatives to inspect and
make extracts from or copies of' any such files,  books of account,  or records,
during regular  business hours upon reasonable  notice to the Purchaser,  and at
the expense of the Seller, as shall be reasonably necessary to the Seller or its
counsel for purposes of their records.

                  (f)  Notwithstanding  the  foregoing,  the Seller shall retain
after the Effective Date all books and records  relating to the Branch which, in
accordance with its normal banking practice, are not kept at the Branch together
with copies of documents delivered pursuant to subsection 1.04(e) above.

         1.05     Operating Agreements.

                  (a) On the Effective  Date, the Seller shall assign,  transfer
and  deliver  to the  Purchaser  the  Operating  Agreements,  except  where  the
Purchaser waives expressly and in writing  compliance with any document delivery
contemplated hereby.

                  (b) The  Purchaser  shall assume and  discharge,  in the usual
course of banking  business,  the  liabilities,  duties and  obligations  of the
Seller, from and after the Effective Date, with respect to each of the Operating
Agreements, subject to the provisions of such Operating Agreements.
<PAGE>
                                       5

         1.06     Assignment and Assumption Agreement.

                  To  evidence  (i) the  assignment  by the Seller of all of its
right,  title and interest in, to and under the Account  Loans and the Operating
Agreements and any other  agreements,  instruments and documents  evidencing the
Liabilities;   and  (ii)  the  assumption  by  the  Purchaser  of  the  Seller's
performance  and payment  obligations  in respect of the  Liabilities  after the
Effective  Date,  the Seller and the Purchaser  will  execute,  on the Effective
Date,  an  assignment  and  assumption  agreement  substantially  in the form of
Exhibit E attached hereto (the "Assignment and Assumption Agreement").

         1.07     Certain Transitional Matters.

                  Following the Effective Date:

                  (a)  The  Purchaser  shall  pay in  accordance  with  law  all
properly drawn and presented  checks,  drafts and withdrawal orders presented to
the Purchaser by mail,  over its counters,  through any check  clearing house or
otherwise, by depositors whose Deposit Liabilities are assumed by the Purchaser,
whether drawn on the checks,  withdrawal or draft forms  provided by the Seller,
or by the Purchaser, and in all other respects to discharge, in the usual course
of the banking  business,  the duties and obligations of the Seller with respect
to the balances due and owing to the depositors  whose Deposit  Liabilities  are
assumed by the Purchaser. The Purchaser's obligation to honor checks, withdrawal
or draft forms  provided  by the Seller and  carrying  its imprint and  properly
presented to the Purchaser  shall expire on the later of (i) the date upon which
the Purchaser may, under applicable law, refuse to pay such check, withdrawal or
draft;  or (ii) the close of business on the 210th  business day  following  the
Effective Date.

                  (b) The Seller shall cooperate with the Purchaser and take all
reasonable  steps  requested by the  Purchaser  to ensure that,  with respect to
checks or drafts drawn against customer accounts included in Deposit Liabilities
assumed by Purchaser, each such item that is coded for presentment to the Seller
or to any bank for the account of the Seller is  available  for  delivery to the
Purchaser's  messenger at such time and place as the parties  shall  agree.  The
Seller shall be under no  obligation  with respect to any such items after their
delivery.

                  (c) The Purchaser agrees, at its cost and expense,  as soon as
reasonably  possible after the Effective  Date, but in no event more than thirty
(30) days  thereafter,  to notify  depositors of the  Purchaser's  assumption of
their Deposit  Liabilities  and to furnish each depositor of an assumed  Deposit
Liability  with  checks  on the forms of the  Purchaser,  with  instructions  to
utilize the Purchaser's  checks and to destroy unused checks of the Seller as of
the Effective Date. In addition,  the Purchaser agrees to notify the FDIC of the
Purchaser's  assumption  of the  Deposit  Liabilities  in the  form  and  manner
specified in Part 307 of the FDIC's regulations (12 C.F.R. Part 307(1989)).

                  (d) The Purchaser agrees to pay to the Seller,  not later than
the start of the fifth (5th) business day after demand by the Seller,  an amount
equal to the amount of any  uncollected  item in respect of a Deposit  Liability
assumed  by  Purchaser  which  is  returned  after  the  Effective  Date  as not
collected.

                  (e) If the balance due on any Account Loan purchased  pursuant
hereto  has been  reduced  by the  Seller as a result  of a  payment  of an item
received prior to the Effective Date, which item is returned after the Effective
Date as uncollected, the asset value represented by the Account Loan transferred
shall be correspondingly  increased and an amount in cash equal to such increase
shall be paid by the Purchaser to the Seller after the  Effective  Date no later
than five (5) business days after demand therefor by the Seller.

                  (f) If the  Seller  receives  after  the  Effective  Date  any
payment in respect of  principal  or interest  on an Account  Loan that has been
purchased by the Purchaser  pursuant  hereto,  the Seller shall promptly (and in
any event  within  five (5)  business  days after  receipt  thereof)  remit such
payment to the Purchaser.

         1.08     Indemnification.

                  (a) The  Seller  shall  indemnify,  hold  harmless  and defend
Purchaser  from  and  against  all  claims,  losses,  liabilities,  demands  and
obligations,  including  reasonable legal fees and expenses,  real estate, sales
and use, social security and  unemployment  taxes and other taxes payable by the
Seller  pursuant  to Section  1.10  hereof and the tax  filings  referred  to in
Section  5.09 hereof all  accounts  payable and  operating  expenses  (including
salaries,  rents,  and utility  charges) which Purchaser may receive,  suffer or
incur as a  result  of or in  connection  with (i) any  breach  of the  Seller's
covenants under this Agreement, or of any representation or warranty made by the

<PAGE>
                                       6

Seller  or  any of its  officers  under  this  Agreement  or in any  certificate
delivered by the Seller or any of its officers to the Purchaser hereunder,  (ii)
operations and  transactions  relating to the Branch and occurring  prior to the
Effective  Date,  and (iii) any  actions,  suits or  proceedings  arising out of
operations at the Branch prior to the Effective  Date.  The Purchaser  will give
the Seller  written  notice of a threatened or pending  claim,  action,  suit or
proceeding  within  twenty  (20)  calendar  days  (except  in the case where the
Purchaser's  first  notice is its receipt of (A) an order to show cause in which
case  such  time for  giving  notice  shall be at least one (1) day prior to the
return date thereof' or (B) the summons and complaint  commencing a legal action
in which case such notice  shall be given  promptly  but in any event within ten
(10) days) of its learning about such threatened or pending claim,  action, suit
or  proceeding,  together  with a statement of facts known to it regarding  such
threatened or pending claim, action, suit or proceeding.  In connection with any
such  third  party  claim,  the  Seller  may,  at its  expense,  select  counsel
reasonably  satisfactory  to the Purchaser for the purpose of defending any such
third party claim. The Seller will be given the Purchaser's full cooperation and
assistance  in  maintaining  the defense of such claim.  The Seller shall not be
liable for any amounts in settlement of a claim,  action,  suit or proceeding as
described  above if such  settlement  is effected  without the Seller's  written
consent, which consent shall not be unreasonably withheld. It is understood that
the  obligations of the Seller under this  subsection 1.08 (a) shall survive the
Effective Date.

                  (b) The Purchaser  shall  indemnify,  hold harmless and defend
the Seller  from and  against  all  claims,  losses,  liabilities,  demands  and
obligations,  including  reasonable legal fees and expenses,  real estate, sales
and use, social security and  unemployment  taxes and other taxes payable by the
Purchaser  pursuant to Section  1.10  hereof and the tax filings  referred to in
Section 5.09  hereof' all accounts  payable and  operating  expenses  (including
salaries,  rents and utility  charges)  which the Seller may receive,  suffer or
incur as a result of or in  connection  with (i) the failure of the Purchaser to
duly discharge (in  accordance  with all applicable  leases,  agreements,  laws,
rules or  regulations)  the duties,  liabilities  and  obligations of the Seller
assumed by the  Purchaser  pursuant  to this  Agreement,  (ii) any breach of the
Purchaser's covenants under this Agreement, or of any representation or warranty
made  by the  Purchaser  or any of its  officers  in  this  Agreement  or in any
certificate  delivered  by the  Purchaser  or any of its  officers to the Seller
hereunder,  (iii)  operations  and  transactions  relating  to  the  Branch  and
occurring  on or  after  the  Effective  Date and  (iv)  any  actions,  suits or
proceedings  arising out of  operations  at the Branch on or after the Effective
Date.  The Seller will give the  Purchaser  written  notice of a  threatened  or
pending  claim,  action,  suit or  proceeding  within  twenty (20) calendar days
(except in the case where the  Seller's  first  notice is its  receipt of (A) an
order to show cause in which case such time for giving  notice  shall be a least
one (1) day prior to the return date  thereof' or (B) the summons and  complaint
commencing a legal action, in which case such notice shall be given promptly but
in any event  within ten (10) days) of its  learning  about such  threatened  or
pending claim,  action,  suit or proceeding,  together with a statement of facts
known  to it  regarding  such  threatened  or  pending  claim,  action,  suit or
proceeding. In connection with any such third party claim, the Purchaser may, at
its  expense,  select  counsel  reasonably  satisfactory  to the  Seller for the
purpose of defending any such third party claim. The Purchaser will be given the
Seller's full  cooperation  and  assistance in  maintaining  the defense of such
claim.  The  Purchaser  shall not be liable for any amounts in  settlement  of a
claim,  action,  suit or  proceeding  as described  above if such  settlement is
effected  without the Purchaser's  written  consent,  which consent shall not be
unreasonably  withheld.  It is understood  that the obligations of the Purchaser
under this subsection 1.08 (b) shall survive the Effective Date.

         1.09     Prorata Adjustment of Branch Expenses.

                  All rents,  real property taxes,  utility payments and similar
expenses  relating to the Branch  together with other  expenses  relating to the
Branch including,  without limitation,  FDIC insurance premiums at the rate paid
and payable by the Seller and all charges under Operating  Agreements,  shall be
prorated  between  the  parties as of the close of business of the Branch on the
Effective Date.

         1.10     Taxes.

                  (a) All transfer  taxes imposed as a result of the sale of the
Real Estate shall be payable by the Seller.  All  sales/use  taxes  imposed as a
result of the sale of the Other  Assets shall be payable by the  Purchaser.  Any
other  excise taxes on Real Estate and Other Assets that are payable or arise as
a result of this Agreement or the consummation of the transactions  contemplated
by this Agreement  shall be shared  equally by Purchaser and Seller,  whether or
not such taxes are imposed, under applicable law, upon Purchaser or Seller.

                  (b) The Purchaser shall prepare and timely file all bulk sales
tax returns required in connection with the transactions  contemplated hereunder
and shall pay all taxes due in connection therewith.
<PAGE>
                                       7

                  (c)  Commencing  on  the  Effective  Date  and  at  all  times
thereafter,  the  Purchaser  shall  comply with all  reporting  and  withholding
requirements under applicable law in respect of interest on Deposit  Liabilities
and the Seller shall have no further obligation or liability in respect thereof.

         1.11     IRAs and Keogh Plans.

                  Within such period prior to the Effective  Date as is required
by applicable law,  regulation or contractual  obligation,  the Seller shall, at
its cost and expense,  resign as trustee or custodian of each IRA and Keogh plan
to be acquired by the  Purchaser  for which plan the Seller serves as trustee or
custodian.  The Seller shall use its best  efforts to cause the  Purchaser to be
appointed  as successor  trustee or custodian  for each such IRA and Keogh Plan.
Any deposit under any IRA or Keogh plan for which the Purchaser is not appointed
successor trustee or custodian shall be excluded from the Deposit Liabilities.

         1.12     Notices Regarding Operating Agreements.

                  The  Seller   shall  give  all  notices  and  take  all  other
appropriate actions, including actions required by applicable law, in connection
with  the  Seller's  assignment  of  and  the  Purchaser's   assumption  of  the
Liabilities  with respect to the Operating  Agreements  and such notice shall be
prepared in consultation with the Purchaser.

         1.13     Consents to Transfer of Operating Agreements.

                  In  connection   with  the  transfer  and  assignment  of  the
Operating Agreements to the Purchaser,  the Seller shall, to the extent required
by the  applicable  Operating  Agreements,  make its best  efforts to obtain all
consents of third parties necessary to consummate the transactions  contemplated
hereunder or to prevent a breach or default under any such Operating Agreements.
If the  Seller  is  unable  to obtain a  required  consent  under any  Operating
Agreement,  the Seller  shall  cooperate  with the  Purchaser  to obtain for the
Purchaser, at the Purchaser's cost, the benefits under such Operating Agreement,
including  enforcement  of any and all  rights of the Seller  against  the other
party or parties thereto.

         1.14     Notice to Branch Customers.

                  Subject to the  imposition by the OCC or any other  regulatory
agency of a shorter period of time within which the Closing must take place,  at
least thirty (30) days prior to the Effective  Date, all customers of the Branch
shall  be  notified  of the  transactions  contemplated  hereby  to  the  extent
applicable to such customers;  aided,  that no such notice shall be given unless
both the  Purchaser  and the Seller shall consent to the text and timing of such
notice prior to its release.

         1.15     ATM Machine.

                  On or prior to the  Effective  Date,  the  Seller  shall  have
installed at the Branch an automatic  teller  machine ("ATM  Machine").  The ATM
Machine  shall  operate in a manner  sufficient  to permit  Branch  customers to
effect banking  transactions similar to those effected by other automatic teller
machines  owned and operated by the Seller,  but Seller  makes no warranty,  and
shall have no  obligation  in respect of' the  operation or condition of the ATM
Machine after the Effective Date.

                                   ARTICLE II

             REPRESENTATIONS. WARRANTIES AND COVENANTS OF THE SELLER


         The Seller hereby  represents,  warrants and covenants to the Purchaser
as follows:

         2.01     Corporate Organization and Powers.

                  The Seller was duly  organized and is validly  existing and in
good standing under the laws of the United States of America. The Seller has the
corporate  power and authority to own its  properties,  to execute,  deliver and
perform this Agreement and all other instruments and documents it is required to
execute hereunder,  to effect the transactions  contemplated hereby and carry on
its  business  as  presently  conducted.  The Seller is a member of the  Federal
Reserve System. The Seller's deposits are insured by the FDIC.

         2.02     No Violation.

                  Neither the execution and delivery of this Agreement,  nor the
consummation  of this sale,  will  violate or conflict  with,  or  constitute  a
default under (i) the Articles of Association or Bylaws of the Seller,  (ii) any
provision  of any  agreement or any other  restriction  of any kind to which the
Seller is a party or by which the  Seller  is bound or (iii) any  statute,  law,
decree,  rule,  regulation  or  order  of any  governmental  authority  once the
governmental consents referred to in this Agreement are obtained.
<PAGE>
                                       8

         2.03     Corporate Authority; Governmental Consents.

                  The  execution  and  delivery  of  this  Agreement,   and  the
consummation of the transactions  contemplated by this Agreement, have been duly
authorized by the  Executive  Committee of the Board of Directors of the Seller.
No further corporate  authorization on the part of the Seller, and no additional
corporate  consent or approval  is  necessary  to  consummate  the  transactions
contemplated hereby. No consent,  waiver, approval or other authorization of' or
registration,  declaration  or filing with,  any court,  governmental  agency or
commission  is required  for the valid  execution  and delivery by the Seller of
this Agreement,  or for the validity or enforceability of this Agreement against
the Seller or for the payment of any amounts by the Seller hereunder, other than
those that have been or will be applied for on or prior to the Effective Date.

         2.04     Binding Effect; Enforceability.

                  This  Agreement  constitutes,  and,  upon its execution by the
Seller, each of the Bill of Sale, the Assignment and Assumption  Agreement,  the
Deed,  the Bulk  Assignment  of  Loans  and the  Assignments  of  Mortgage  will
constitute,  the legal, valid and binding obligations of the Seller, enforceable
against the Seller in accordance  with their  respective  terms,  except as such
enforceability  maybe  limited by judicial  discretion,  applicable  bankruptcy,
insolvency,  reorganization,  moratorium or other similar laws, now or hereafter
in effect,  relating  to or  affecting  the  enforcement  of  creditors'  rights
generally, or by principles of equity.

         2.05     Governmental Notices.

                  The Seller has not  received  notice from any federal or state
governmental  agency  indicating  that it would oppose or not grant or issue any
consent or approval  required with respect to the  transactions  contemplated by
this Agreement.

         2.06     Finders or Brokers.

                  The  Seller  has not dealt  with any  broker,  finder or other
intermediary in connection with this Agreement or the transactions  contemplated
hereby.

         2.07     Deposit Liabilities.

                  To the best of the  Seller's  knowledge  (a) the  amounts  set
forth on Schedule 6 are the current  balances in the accounts  representing  the
Deposit  Liabilities;  and (b) the existing signature cards relating to accounts
representing Deposit Liabilities reflect the current owners of such accounts.

         2.08     Limitation of Warranties.

                  Except as may be expressly  and  specifically  represented  or
warranted in this Agreement by the Seller,  the Seller makes no  representations
or  warranties  whatsoever  implied or otherwise  with regard to any asset being
transferred  to the Purchaser,  or liability or obligation  being assumed by the
Purchaser.

                                   ARTICLE III

          REPRESENTATIONS.  WARRANTIES AND COVENANTS OF THE PURCHASER

                  The Purchaser hereby represents, warrants and covenants to the
Seller as follows:

         3.01     Corporate Organization: Preferred Stock.

                  The  Purchaser  is a  national  bank duly  organized,  validly
existing and in good standing under the laws of the United States. The Purchaser
has the corporate power and authority to own its properties, to execute, deliver
and  perform  this  Agreement  and all other  instruments  and  documents  it is
required to execute hereunder, to effect the transaction contemplated hereby and
to carry on its business as presently  conducted and as proposed to be conducted
at the Branch from and after the  Effective  Date.  The Purchaser is a member of
the Federal  Reserve System.  The Purchaser's  deposits are insured by the FDIC.
The Preferred  Stock has been validly issued,  is fully paid and  non-assessable
and has the rights and preferences set forth in Schedule 4.

         3.02     No Violation.

                  Neither the execution and delivery of this Agreement,  nor the
consummation  of this sale,  will  violate or conflict  with,  or  constitute  a
default  under  (i) the  Charter  or the  By-laws  of the  Purchaser,  (ii)  any
provision  of any  agreement or any other  restriction  of any kind to which the
Purchaser is a party or by which the  Purchaser is bound,  or (iii) any statute,
law,  decree,  rule regulation or order of any  governmental  authority once the
governmental consents referred to in this Agreement are obtained.
<PAGE>
                                       9

         3.03     Corporate Authority; Governmental Consents.

                  The  execution  and  delivery  of  this  Agreement,   and  the
consummation of the transactions  contemplated by this Agreement, have been duly
authorized  by the Board of  Directors  and,  in respect of the  issuance of the
Preferred  Stock and to the extent  necessary,  the Board of  Directors  and the
shareholders of the Issuer.  No further  corporate  authorization on the part of
the Purchaser or the Issuer, and no additional  corporate consent or approval is
necessary  to  consummate  the  transactions  contemplated  hereby.  No consent,
waiver,  approval or other  authorization  of' or  registration,  declaration or
filing with,  any court,  governmental  agency or commission is required for the
valid  execution  and delivery by the  Purchaser of this  Agreement,  or for the
validity or  enforceability  of this Agreement  against the Purchaser or for the
payment of any amounts by the  Purchaser  hereunder,  other than those that have
been or will be applied for on or prior to the Effective Date.

         3.04     Binding Effect; Enforceability.

                  This  Agreement  constitutes,  and,  upon its execution by the
Purchaser,  the Assignment and Assumption  Agreement and the Bulk  Assignment of
Loans  will  constitute,  the  legal,  valid  and  binding  obligations  of  the
Purchaser, enforceable against the Purchaser in accordance with their respective
terms,  except as such  enforceability  may be limited by  judicial  discretion,
applicable bankruptcy, insolvency,  reorganization,  moratorium or other similar
laws,  now or hereafter in effect,  relating to or affecting the  enforcement of
creditors' rights generally, or by principles of equity.

         3.05     Governmental Notices.

                  The  Purchaser  has not  received  notice  from any federal or
state governmental  agency indicating that it would oppose or not grant or issue
any consent or approval  required with respect to the transactions  contemplated
by this Agreement.

         3.06     Finders or Brokers.

                  The Purchaser  has not dealt with any broker,  finder or other
intermediary in connection with this Agreement or the transactions  contemplated
hereby.

                                   ARTICLE IV

                 CONDUCT OF BUSINESS PENDING THE EFFECTIVE DATE

                  Pending the Effective Date, and except as otherwise  consented
to by the Purchaser:

         4.01     Continuation of Business; Compliance with Law.

                  The  Seller  will carry on the  business  of the Branch in the
ordinary  course of the business as  conducted as of the date hereof  except for
activities or transactions contemplated by this Agreement and will comply in all
respects with laws pertaining to the business and operation of the Branch.

                                    ARTICLE V

         CLOSING OBLIGATIONS OF PARTIES PRIOR TO AND AFTER EFFECTIVE DATE

         5.01     Time and Place of Closing.

                  The closing of the purchase  and  assumption  contemplated  by
this  Agreement  shall  take place at 10:00 A.M.  on the  Effective  Date at the
offices of the Seller at 10 Exchange  Place  Centre,  Jersey  City,  New Jersey.
Notwithstanding  the actual time of closing,  the purchase,  sale,  assignments,
assumptions  and transfers made at closing shall be effective as of the close of
business of the Branch on the Effective Date.

         5.02     Full Access.

                  Prior to the  Effective  Date,  the Seller shall afford to the
officers and authorized  representatives of the Purchaser during normal business
hours and upon  reasonable  notice,  reasonable  access to the Branch and to the
properties,  books and records  pertaining  to the Branch,  and shall permit the
Purchaser to make, at the sole cost and expense of the Purchaser,  extracts from
and copies of such  books and  records,  and the  officers  of the  Seller  will
furnish the Purchaser  with such  additional  financial  and operating  data and
other  information  as to its  business  and  properties  at the  Branch  as the
Purchaser shall from time to time reasonably  request and as shall be available,
including,  without  limitation,  information  required  for  inclusion  in  all
governmental  applications necessary to effect the transactions  contemplated by
this  Agreement.  Nothing in this  Section  5.02 shall be deemed to require  the
Seller to breach any obligation of  confidentiality.  The Purchaser  shall treat
all  information so obtained by it as  confidential  in accordance  with Section
10.01 hereof.
<PAGE>
                                       10

         5.03     Requirements of Regulatory Authorities.

                  The  Seller  shall   cooperate   with  the  Purchaser  in  all
reasonable  respects in obtaining the regulatory  approvals  necessary to effect
the  transactions  contemplated  by this  Agreement and to notify any regulatory
authorities of such transactions, to the extent the Seller is required to do so.

         5.04     Application for Approval to Effect Purchase of
                  Assets and Assumption of Liabilities and to Operate Branch.

                  The Purchaser  shall prepare and file,  with the assistance of
the Seller,  as soon as  practicable  (but not later than 30 days  following the
date of this Agreement) all applications  required by law or regulation with the
appropriate  Federal and/or State regulatory  authorities for approval to effect
the transactions  contemplated by this Agreement,  and the parties hereto shall,
if required by applicable statute or regulation,  publish  appropriate notice of
such  transaction.  The parties  agree to use their good faith efforts to obtain
such approval and the Purchaser  further  agrees to pursue the  application in a
diligent manner and on a priority basis.  The Purchaser agrees that it shall pay
the  regulatory  authority  application  fees, if any. The  Purchaser  shall (i)
furnish to the Seller a copy of the public portion of each application  proposed
to be filed by the Purchaser with any Federal or State  regulatory  authority in
connection  with  this  Agreement  or  the   consummation  of  the  transactions
contemplated hereby, and a copy of any portion of such application which relates
to or contains  information  obtained  from the Seller,  (ii) notify the Seller,
promptly after it files each application or notice required by law or regulation
for the consummation of the  transactions  contemplated  hereby,  of the date of
such filing and (iii) furnish to the Seller,  promptly after receipt  thereof by
the Purchaser,  a copy of each regulatory  consent or approval  required for the
consummation of the transactions contemplated hereby.

         5.05     No Use of Seller's Name; Change of Name at the Branch.

                  From and after the Effective Date, the Purchaser shall not use
any name, trademark, trade name, service mark, logo or symbol of the Seller and,
to the extent  not  previously  effected  by the  Seller,  the  Purchaser  shall
promptly change all signs and other  identifying  names,  logos and marks on all
facilities  relating to the Branch to reflect its transfer to the  Purchaser and
shall  discontinue  the use of  documents  and  instruments  (including  checks)
bearing the name of the Seller.  It is understood  and agreed that the Seller is
not transferring to the Purchaser any right,  title or interest in or to, or any
right or license to use, any name, trademark,  trade name, service mark, logo or
symbol of the Seller.

         5.06     Further Assurances; Payment of Title and Real Estate Transfer
                  Costs.

                  Each  party   hereby   agrees  to  execute  and  deliver  such
instruments  and take  such  other  actions  as the other  party may  reasonably
request in order to carry out the  transactions  contemplated by this Agreement.
The  Purchaser  shall  be  responsible  for the cost of  examining  title to and
surveys of the Real Estate  transferred to the Purchaser  pursuant hereto and of
recording any real estate documents delivered by the Seller pursuant hereto, and
any other costs or expenses related to any of the foregoing.

         5.07     Right to Intervene.

                  In the event that any  litigation  is  instituted  against the
Purchaser under or in connection with this Agreement,  the Seller shall have the
right at its sole and absolute  discretion to intervene in such  litigation  and
the Purchaser does hereby consent to such intervention.

         5.08     Retained Assets.

                  The Seller shall  remove from the Branch  within ten (10) days
after the Effective  Date, all of the assets of the Seller not sold by it to the
Purchaser  pursuant hereto,  and the Purchaser shall allow the Seller reasonable
access to the Branch to allow such assets to be removed.

         5.09     Tax Allocation.

         For federal income tax purposes,  Purchaser and Seller shall report the
transactions  contemplated  by this  Agreement in a manner  consistent  with the
Internal  Revenue Code of 1986, as amended or superseded.  The Purchaser and the
Seller each shall prepare and timely file all Internal Revenue Service forms and
all  requisite  state and local forms  required to be filed by either or both of
them with respect to the purchase and assumption under this Agreement.

         5.10     [Intentionally Omitted].

                                   ARTICLE VI

                      CONDITIONS TO PURCHASER'S OBLIGATIONS
<PAGE>
                                       11

                  Each  and  every   obligation  of  the  Purchaser  under  this
Agreement to be performed  on or before the  Effective  Date shall be subject to
the  satisfaction,   not  later  than  the  Effective  Date,  of  the  following
conditions:

         6.01     Representations and Warranties True; Obligations Performed.

                  (a) The  representations  and warranties made by the Seller in
this  Agreement  shall be true at and as of the  Effective  Date as though  such
representations  and warranties were made at and as of such time, except for any
changes permitted by the terms hereof or consented to by the Purchaser.

                  (b) The Seller  shall have  performed  and  complied  with all
obligations  and  agreements  required  by this  Agreement  to be  performed  or
complied with by it on or before the Effective Date.

                  (c)  The  Seller  shall  have  delivered  to the  Purchaser  a
certificate of a Senior Vice President,  dated the Effective Date, certifying to
the fulfillment of all of the foregoing  conditions,  which certificate shall be
substantially in the form of Exhibit F- 1 annexed hereto.

                  (d)  On  the  Effective  Date,  the  heating,   plumbing,  air
conditioning  and electrical  systems at the Branch will be in as good operating
condition as they were on the date of this  Agreement,  reasonable wear and tear
excepted.  The  Purchaser  has the right to inspect such systems  within 30 days
prior to the Effective Date to determine their condition; provided, that, Seller
shall bear no  responsibility  for any repairs deemed necessary by the Purchaser
as a result of such inspection.

                  (e) The Purchaser  shall have  received  from the  appropriate
regulatory  authorities  unconditional approval (i) of this transaction and (ii)
to  operate  the  Branch.  For  purposes  of this  subparagraph,  "unconditional
approval" shall mean an approval which does not require divestiture or cessation
of any current  operation or business of Purchaser or impose any other condition
or requirement which divestiture, condition or requirement the Purchaser, in its
reasonable judgment, considers to be materially burdensome.

         6.02     Transfer Documents; Payment of Net Consideration.

                  The Seller shall have  executed and delivered to the Purchaser
the Bill of Sale, the Assignment  and Assumption  Agreement,  the Deed, the Bulk
Assignment  of Loans  and the  Assignments  of  Mortgage  and  shall  have  made
available to the Purchaser  the Repairs Cash  together with cash in  immediately
available funds in the amount determined pursuant to Section 1.04(c) hereof.

         6.03     Evidence of Corporate Action; Status Certificate.

                  The Purchaser  shall have received  copies of all  resolutions
adopted  by  the  executive   committee  of  the  Seller's  board  of  directors
authorizing  this  Agreement  and the  transactions  contemplated  hereby,  duly
certified by the Seller's  Secretary as of the  Effective  Date  together with a
status  certificate  relating to the Seller issued by the OCC and dated within 7
days prior to the Effective Date.

         6.04     Opinion of Seller's Counsel.

                  The Seller shall have  delivered to the  Purchaser the opinion
of Seller's  counsel (which may be in-house  counsel) in the form of Exhibit F-2
annexed hereto.

                                   ARTICLE VII

                     CONDITIONS TO THE SELLER'S OBLIGATIONS

                  Each and every  obligation of the Seller under this  Agreement
to be  performed  on or  before  the  Effective  Date  shall be  subject  to the
satisfaction, not later than the Effective Date, of the following conditions:

         7.01     Representations and Warranties True; Obligations Performed.

                  (a) The  representations  and warranties made by the Purchaser
in this  Agreement  shall be true at and as of the Effective Date as though such
representations  and warranties were made at and as of such time, except for any
changes permitted by the terms hereof or consented to by the Seller.

                  (b) The Purchaser  shall have  performed and complied with all
obligations  and  agreements  required  by this  Agreement  to be  performed  or
complied with by it on or before the Effective Date.

                  (c)  The  Purchaser  shall  have  delivered  to the  Seller  a
certificate  of its  President or a Senior Vice  President,  dated the Effective
Date, certifying to the fulfillment of both of the foregoing  conditions,  which
certificate shall be substantially in the form of Exhibit G-l annexed hereto.
<PAGE>
                                       12

         7.02     Assignment and Assumption Agreement; Bulk Assignment of Loans.

                  The Purchaser  shall have executed and delivered to the Seller
the Assignment and Assumption Agreement and the Bulk Assignment of Loans.

         7.03     Evidence of Corporate Action: Status Certificate.

                  The  Seller  shall  have  received  copies of all  resolutions
adopted by the Purchaser's  board of directors in connection with this Agreement
and the  Issuer's  board  of  directors  and,  if  applicable,  shareholders  in
connection with the issuance of the Preferred Stock,  each duly certified by the
applicable  entity's  Secretary as of the Effective  Date together with a status
certificate  relating to the  Purchaser  issued by the OCC, and a good  standing
certificate  issued by the New Jersey Secretary of State relating to the Issuer,
each dated within 7 days prior to the Effective Date.

         7.04     Opinion of Purchaser's Counsel.

                  The Purchaser  shall have  delivered to the Seller the opinion
of Purchaser's counsel in the form of Exhibit G-2 annexed hereto.

                                  ARTICLE VIII

               CONDITIONS TO SELLER'S AND PURCHASER'S OBLIGATIONS

                  Each and every  obligation of the parties under this Agreement
to be  performed  on or  before  the  Effective  Date  shall be  subject  to the
satisfaction, on or before the Effective Date, of the following conditions:

         8.01     Approval of Governmental Authorities.

                  All required licenses, approvals, orders, notices and consents
of any relevant state or federal regulatory authorities shall have been obtained
and all necessary  conditions,  including the consent of the State of New Jersey
Division of Taxation  in respect of the  Purchaser's  bulk sales tax filing made
pursuant  to Section  1.l0  hereof  and all other  legally  required  waiting or
protest periods,  relating to such licenses,  approvals,  orders,  notices,  and
consents shall have been fully satisfied.

         8.02     Absence of Litigation.

                  On the Effective Date, no action,  suit or proceeding shall be
pending  or  threatened  (i)  against  the  Seller or the  Purchaser  which,  if
adversely determined,  would materially and adversely affect the business of the
Branch or (ii)  against  either  party which,  if  adversely  determined,  would
materially and adversely affect this transaction.

                                   ARTICLE IX

                                   TERMINATION

         9.01     Methods of Termination.  This Agreement may be terminated:

                  (a)      At any time prior to the Effective Date by the mutual
agreement of the Purchaser and the Seller; or

                  (b) On or prior to the Effective  Date (i) by the Purchaser if
any of the  conditions  provided for in Article VI of this  Agreement  shall not
have been  satisfied or waived in writing by the Purchaser or (ii) by the Seller
if any of the conditions provided for in Article VII of this Agreement shall not
have been  satisfied or waived in writing by the Seller or (iii) by either party
if any of the  conditions  provided  for in  Article  VIII  shall  not have been
satisfied or waived in writing by both parties.

                  In the event of  termination  of the Agreement by either party
pursuant to this Section 9.01,  written notice thereof shall  forthwith be given
to the other party, and this Agreement shall terminate  immediately upon receipt
of such  notice,  unless an  extension  is  consented to by the party or parties
having the right to terminate.

         9.02     Automatic Termination.

                  Unless  otherwise  agreed by the Purchaser and the Seller,  if
the purchase,  sale and assumption  contemplated hereby is not consummated on or
prior to March 29, 1996, this Agreement shall terminate, and the purchase, sale,
and assumption contemplated hereby shall be abandoned, automatically and without
action on the part of either party, on such date.

         9.03     Procedure Upon Termination; Effect of Termination.
<PAGE>
                                       13

                  (a) If this  Agreement  is  terminated  as provided in Section
9.01 or 9.02 hereof' each party will  redeliver all  documents,  work papers and
other  materials  of the  other  party  relating  to this  transaction,  whether
obtained before or after the execution  hereof' to the party which furnished the
same.

                  (b) No  termination  of this  Agreement  under this Article IX
shall  release  either  party hereto from any  liability  to, or  obligation  to
indemnify,  the other  party  hereto  arising  out of' in  connection  with,  or
otherwise relating to, directly or indirectly, such party's breach or default of
such party's covenants, agreements, duties or obligations hereunder.

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

         10.01    Confidentiality.

                  Until  the  Effective  Date,  and if for any  reason  the sale
contemplated hereby is not effected,  then at all times thereafter,  each of the
parties will, and will cause its respective agents and  representatives to, keep
confidential,  and will not use for any purpose except  presentment to its Board
of Directors,  any and all  information  ("Information")  furnished to it by the
other party  heretofore  or in the course of  negotiations.  In the event that a
closing under this Agreement does not take place, each of the parties will, upon
the  written  request of the other party  return to such  requesting  party,  or
destroy (and, if requested, certify destruction of), all information in whatever
form, including computer memory, and any documents, instruments, work papers and
other materials (and all copies  thereof)  containing  Information  submitted by
such requesting party or any of its agents or representatives to the other party
or any of its agents or representatives,  except Information which has been made
part of the minutes of its Board of Directors or committees thereof.

                  However,  nothing  herein  shall  preclude  either  party from
disclosing any Information: (i) that is in the public domain at the time of such
party's  receipt  thereof  other than as a result of such party's  dissemination
thereof in violation of the terms hereof and which is free of any obligations of
confidentiality; (ii) that such party has acquired otherwise than from the other
party,  its  agents  or  representatives  and  which  is  received  free  of any
obligations  of  confidentiality;  (iii) in  connection  with  seeking  required
regulatory approvals; or (iv) if required by law; provided, however, that in the
event that either party or their  respective  agents or  representatives  become
legally  compelled  (by any  regulatory  authority,  deposition,  interrogatory,
request for documents,  subpoena, civil investigation demand, or similar process
or legal  requirement)  to  disclose  any of the  Information,  such  party will
provide the other party with prior written  notice of such  requirement  so that
the other party may seek a protection order or other  appropriate  remedy and/or
waive compliance with the provisions  hereof.  In the event that such protective
order or other remedy is not obtained, or that the other party waives compliance
with the  provisions  hereof'  such party will  furnish only that portion of the
Information  that such party is advised by counsel is legally  required and such
party  will  exercise  its best  efforts  to obtain a  reliable  assurance  that
confidential treatment will be afforded such Information.

         10.02    Hiring of Employees.

                  (a) The Purchaser  shall offer  employment to all employees of
the Seller in good  standing  at the  Branch  other  than  those  identified  as
excluded employees in Schedule 9 attached hereto (the "Excluded Employees"),  if
any, on substantially the same terms and conditions of their current  employment
including eligibility and coverage under employee benefit plans. The Seller will
not change the position and/or compensation of any Branch employee who is not an
Excluded  Employee prior to the Effective  Date,  other than ordinary  scheduled
salary  increases.  Employment by the  Purchaser of the  employees  hired by the
Purchaser (in each case, an "Acquired Employee") will commence upon the close of
business at the Branch on the Effective  Date.  Termination by the Seller of the
Acquired  Employees  will be effective at the close of business at the Branch on
the  Effective  Date.  The  Purchaser  will not  discharge  any of the  Acquired
Employees for three (3) months after the Effective Date, except for cause.

                  (b) All  accruals  under  the  Seller's  retirement  plan  and
contributions  under the Seller's savings plan in respect of Acquired  Employees
shall cease as of the close of business on the  Effective  Date for  obligations
which had accrued prior to the Effective Date. On the Effective Date, the Seller
shall  discontinue  participation  of the Acquired  Employees in such plans. The
Purchaser shall cause its tax-qualified  employee benefit plans to be amended to
provide  that, in the case of an Acquired  Employee,  service for all periods of
employment  with the Seller (or any affiliate  thereof or with other entities as
provided  under  such  plan)  shall be  credited  for  purposes  of  determining
eligibility  to  participate  and vesting and benefit  entitlement  (but not for
purposes of benefit  accruals)  for purposes of such plans.  The  Purchaser  and
Seller agree to cause the transfer of assets and liabilities attributable to the
Acquired  Employees under the Seller's  savings plan to the Purchaser's  savings
plan, as soon as practicable following the Effective Date.
<PAGE>
                                       14

                  (c) The Acquired  Employees  shall cease to be participants in
all of the  Seller's  other  benefit  plans as of the  Effective  Date except as
otherwise  provided in this Section  10.2(c).  On the Effective Date, the Seller
shall  discontinue such  participation.  Except as may be required by applicable
law,  from  and  after  the  Effective  Date,  the  Seller  (a)  shall  have  no
responsibility  to, and shall not,  provide any benefits or coverage to Acquired
Employees,  or their  dependents,  under any Seller's benefit plan and (b) shall
have no  responsibility  for, and shall not process,  any claims filed under the
Seller's  benefit  plan by the Acquired  Employees,  or their  dependents,  with
respect to matters or events  occurring  after the  Effective  Date.  The Seller
shall be  responsible  for all, and the  Purchaser  shall have no  obligation or
liability for any, claims filed by Acquired Employees under the Seller's benefit
plans with respect to events occurring prior to the Effective Date. The Acquired
Employees  shall become  participants  in the  Purchaser's  benefit plans on the
Effective Date and the Purchaser shall make all amendments  necessary to provide
for  such  participants.  Except  as may be  required  by  applicable  law,  the
Purchaser  shall  (a)  waive  any  eligibility  requirements  based on length of
service for  coverage  under the  Purchaser's  benefit  plans,  and (b) waive or
eliminate  any  pre-existing  condition  provision or  limitation  in any of the
Purchaser's medical or major medical plan covering the Acquired Employees.

                  (d) If an Acquired Employee's employment with the Purchaser is
involuntarily  terminated  after the  Effective  Date other than for cause,  the
Purchaser  shall  pay such  individual  an  amount  of  severance  pay  equal to
severance pay such Acquired Employee would have received under the severance pay
policies,  plans  or  arrangements  maintained  by  the  Seller  for  all of its
employees  as  if  the  Acquired  Employee  had  been  involuntarily  terminated
immediately prior to the Effective Date.

                  (e) The Purchaser shall credit each Acquired Employee with the
period of  employment  with the Seller for  purposes of  determining  the annual
vacation leave of such Acquired Employee after the Effective Date. The Purchaser
shall give each Acquired Employee credit for the employee's  accrued vacation as
of the  Effective  Date and  shall  permit  the  Acquired  Employee  to take any
vacation as scheduled with the Seller,  except that the Purchaser may reschedule
any such vacation if necessary for the convenience of the Purchaser's business.

                  (f) Notwithstanding anything in this Agreement to the contrary
(a) the Seller and the Purchaser  shall retain the right to amend in any respect
or to terminate  in whole or in part any of their  benefit  plans in  accordance
with the provisions of such plans and applicable law;  provided,  however,  that
such  amendments  shall not  deprive  the  Acquired  Employees  of the  benefits
afforded  under the provisions of Sections 10.02 (b) and (c) hereof' (b) nothing
contained in this Agreement shall obligate or commit the Seller or the Purchaser
to  continue  any benefit  plan with  respect to  services  performed  after the
Effective  Date or to maintain in effect any such plan,  or any similar  plan or
any  level  or  type  of  benefits,  (c)  the  representations,  warranties  and
undertakings  contained in this Agreement shall be binding solely on the parties
to this Agreement,  and no other persons shall have any third party  beneficiary
or other right hereunder,  (d) in the event that the Closing does not take place
or this  Agreement is terminated  or  rescinded,  the rights and benefits of the
Acquired  Employees  under all benefit plans of the Seller shall not be affected
in any degree by this Agreement, and the nonforfeitable interest of the Acquired
Employees  in  benefits  under the  Seller's  retirement  plan and the  Seller's
savings plan shall be governed by such plans.

                  (g) For a period of  twenty-four  (24)  months  following  the
Effective Date, the Purchaser shall not, and shall use its best efforts to cause
its affiliates not to, directly solicit or seek to employ any Excluded Employee;
aided,  however,  that nothing herein  contained shall prohibit the Purchaser or
any of its affiliates from advertising generally any employment opportunities or
from hiring any persons who respond to such general advertising or who otherwise
seek employment without inducement from the Purchaser or its affiliates.

         10.03    Amendment and Modification; Entire Agreement.

                  This  Agreement  may be amended or modified  only by a written
instrument  signed by all the parties  hereto.  This Agreement  constitutes  the
entire  agreement  between the parties  hereto  pertaining to the subject matter
hereof and supersedes all prior and contemporaneous agreements,  understandings,
negotiations and discussions of the parties in connection therewith not referred
to herein including, without limitation, the letter of intent dated December 10,
1993 between the Purchaser and the Seller.

         10.04    Successors and Assigns.

                  This  Agreement  and all of the  provisions  hereof  shall  be
binding  upon,  and  inure to the  benefit  of' the  parties  hereto  and  their
respective  successors and permitted assigns, but neither this Agreement nor any
of the rights, interests or obligations hereunder shall be assigned by either of
the parties hereto without the prior written consent of the other party hereto.

         10.05    Counterparts.
<PAGE>
                                       15

                  This Agreement may be executed  simultaneously  in two or more
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute one and the same instrument.

         10.06    Headings.

                  The headings of the  Sections  and Articles of this  Agreement
arc inserted for convenience only and shall not constitute a part hereof.

         10.07    Waiver.

Any  condition to a party's  obligations  hereunder may be waived by such party,
but  such  waiver  shall  be  effective  only if in  writing  and  signed  by an
authorized  officer of such party.  No waiver of any provision of this Agreement
shall be deemed to  constitute  a waiver  of any other  provision  hereof or any
subsequent  breach or default (whether or not similar) nor shall any such waiver
constitute a continuing waiver.

         10.08    Payment of Expenses.

                  Each  party  hereto  shall pay its own  expenses  and costs in
connection  with the  preparation,  negotiation,  execution and delivery of this
Agreement and the consummation of the transactions  contemplated hereby,  except
as stated otherwise herein.  Notwithstanding the foregoing,  any expenses, fees,
and costs  necessary for any approvals of the  appropriate  Federal and/or State
regulatory authorities or for any notice to depositors or other customers of the
Branch of the assumption by the Purchaser of the Deposit  Liabilities  and other
duties, liabilities and obligations of the Seller provided for in this Agreement
(other than  approvals or notices  required by applicable  laws,  regulations or
regulatory  authorities  to be obtained or given by the Seller) shall be paid by
the Purchaser.

         10.09    CHOICE OF LAW; JURISDICTION; CONSENT TO ARBITRATION.

                  (a)      THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED
ACCORDING TO THE LAWS OF THE STATE OF NEW JERSEY APPLICABLE TO
AGREEMENTS ENTERED INTO THEREIN WITHOUT REGARD TO THE CONFLICTS OF
LAW PROVISIONS THEREOF.

                  (b) (i) SUBJECT TO THE  PROVISIONS OF SUBSECTION  10.09(b)(ii)
BELOW,  EITHER  PARTY  HERETO MAY SEEK TO ENFORCE  ANY RIGHT  HEREUNDER  OR SEEK
DAMAGES AGAINST THE OTHER PARTY BY REASON OF ANY BREACH OF THIS AGREEMENT OR ANY
MATTER OR THING  RELATING  THERETO  BY  COMMENCING  A CIVIL  ACTION AT LAW OR IN
EQUITY.  IN THE EVENT OF SUCH  LITIGATION  OR SUCH  ACTION  THE  PARTIES  HERETO
EXPRESSLY AND IRREVOCABLY  CONSENT TO PERSONAL  JURISDICTION OF ANY COURT OF THE
STATE OF NEW JERSEY.

                  (ii)  NOTWITHSTANDING  ANYTHING TO THE CONTRARY IN  SUBSECTION
10.09(b)(i) ABOVE, THE PARTIES MAY, SOLELY UPON JOINT WRITTEN CONSENT,  AGREE TO
SUBMIT ANY CLAIM HEREUNDER TO, AND THEREBY COMMENCE,  BINDING ARBITRATION BEFORE
A THREE  ARBITRATOR  PANEL  PURSUANT  TO THE RULES OF THE  AMERICAN  ARBITRATION
ASSOCIATION  (THE "AAA").  EACH PARTY HERETO  SHALL SELECT ONE  ARBITRATOR.  THE
THIRD  ARBITRATOR  SHALL BE  SELECTED  BY THE  JOINT  AGREEMENT  OF  SELLER  AND
PURCHASER.  IF THE SELLER AND PURCHASER HAVE NOT SELECTED A THIRD ARBITRATOR WHO
IS MUTUALLY ACCEPTABLE WITHIN TEN (10) DAYS AFTER THE DATE OF SUCH JOINT WRITTEN
CONSENT,  THE THIRD ARBITRATOR  SHALL BE SELECTED BY THE AAA. UPON  CONFIRMATION
AND ENTRY OF JUDGMENT, ANY AWARD RENDERED BY THE ARBITRATORS SHALL BE CONCLUSIVE
AND BINDING  UPON THE PARTIES  HERETO;  PROVIDED,  HOWEVER,  THAT ANY SUCH AWARD
SHALL BE ACCOMPANIED BY A WRITTEN OPINION OF THE ARBITRATORS GIVING THE SPECIFIC
FACTUAL AND LEGAL REASONS FOR THE AWARD. THIS PROVISION FOR ARBITRATION SHALL BE
SPECIFICALLY  ENFORCEABLE BY THE PARTIES AND THE DECISION OF THE  ARBITRATORS IN
ACCORDANCE  HEREWITH  SHALL BE FINAL AND  BINDING AND THERE SHALL BE NO RIGHT OF
APPEAL  THEREFROM.  EACH PARTY SHALL PAY ITS OWN EXPENSES OF ARBITRATION AND THE
EXPENSES OF THE ARBITRATORS SHALL BE EQUALLY SHARED; PROVIDED,  HOWEVER, THAT IF
IN THE OPINION OF THE ARBITRATORS ANY CLAIM FOR  INDEMNIFICATION  OR ANY DEFENSE
OR OBJECTION  THERETO WAS  UNREASONABLE,  THE ARBITRATORS MAY ASSESS, AS PART OF
THEIR  AWARD,  ALL OR ANY PART OF THE  ARBITRATION  EXPENSES  OF THE OTHER PARTY
(INCLUDING  REASONABLE  ATTORNEYS' FEES) AND OF THE ARBITRATOR AGAINST THE PARTY
RAISING SUCH UNREASONABLE CLAIM,  DEFENSE OR OBJECTION.  SHOULD THE PARTIES FAIL
TO CONSENT TO ARBITRATION, THE PROVISIONS OF 10.09(b)(i) ABOVE SHALL GOVERN.

         10.10    Addresses for Notice etc.

                  All  notices,   requests,  demands  and  other  communications
provided  for  hereunder  and under the  related  documents  shall be in writing
(including telecopies and telegraphic  communications) and mailed (by registered
or certified mail, return receipt requested),  telecommunicated,  telegraphed or
delivered to the applicable party at its address indicated below:

                  If to the Seller:
<PAGE>
                                       16

                  Mr.  Lawrence Nicholls
                  Senior Vice President
                  NatWest Bank N.A.
                  10 Exchange Place
                  Jersey City, New Jersey 07302

                  With a copy to:
                  Kenneth L.  Spangler, Esq.
                  Senior Vice President - Law
                  National Westminster Bancorp Inc.
                  10 Exchange Place
                  Jersey City, New Jersey 07302

                  if to the Purchaser:
                  Louis E.  Prezeau
                  President and Chief Executive Officer
                  City National Bank of New Jersey
                  900 Broad Street
                  Newark, New Jersey 07102

                  with a copy to:

                  Lee Albanese, Esq.
                  Robinson, St.  John & Wayne
                  2 Penn Plaza East
                  Newark, New Jersey 07108

         or, as to each party,  at such other  address as shall be designated by
         such  party in a  written  notice to the other  party  complying  as to
         delivery with the terms of this Section. Any notice, request, demand or
         other  communication given pursuant to the provisions of this Agreement
         shall be  deemed  to have a  delivered  by hand,  on the date  actually
         delivered,  if sent by mail,  three days after being  deposited  in the
         mail, postage prepaid,  and, if telecommunicated  or telegraphed,  when
         sent.

         10.11    No Third Party Beneficiaries.

                  Each  party  hereto  intends  that  this  Agreement  shall not
benefit  or create  any right or action in or on behalf of any  person or entity
other than the parties hereto.

         10.12    Public Announcements.

                  All  releases  and   statements  to  the  press  and/or  media
concerning this Agreement ant  transaction and the financial terms  contemplated
hereby,  shall be subject  to the prior  written  the Seller and the  Purchaser,
except as may be required by applicable law, rule or regulation.

                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be duly executed by their duly  authorized  officers as of the date
first written above.

                                                     NATWEST BANK N.A.



                                            By:________________________________
                                               Name:
                                               Title:


                                               CITY NATIONAL BANK OF NEW JERSEY


                                            By:________________________________
                                               Title:


EXHIBIT 11   STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS

Cith National Bancshares Corporation

Computation of Earnings Per Common Share on a
Primary & Fully Diluted Basis

In thousands, except per share data

                                                               December 31,

                                                             1995           1994

Net Income
Net Income applicable to primary
   common shares .................................       $    802       $  1,724

Interest expense on convertible
    subordinated debentures, net of ..............             13             13
    income tax

Net income applicable to fully
    diluted common shares ........................            815          1,737

Number of average shares
Primary ..........................................        111,141        111,141

Fully diluted:
    Average common shares
      outstanding ................................        111,141        111,141
    Average convertible
      subordinated ...............................         13,850         13,850
    debentures converted to
      common shares ..............................        124,991        124,991


Net income per share

Primary ..........................................       $   7.23       $  15.51
Fully diluted ....................................           6.52          13.90




                                                                





                      CITY NATIONAL BANCSHARES CORPORATION
                                900 Broad Street
                            Newark, New Jersey 07102


                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                      to be held on Thursday, May 23, 1996



Notice is hereby given that the Annual Meeting (the  "Meeting") of  Stockholders
of City National Bancshares Corporation (the "Corporation") will be held at City
National Bank of New Jersey (the "Bank"),  located at 900 Broad Street,  Newark,
New  Jersey,  on  Thursday,  May 23,  1996,  at 6:00  p.m.  for the  purpose  of
considering and voting upon the following matters:

         (1)      The  election  of three  directors  named in the  accompanying
                  Proxy Statement to serve as directors  until their  successors
                  are elected and qualified.

         (2)      Ratification of the appointment of KPMG Peat Marwick LLP as
                  independent auditors for the fiscal year ending December 31,
                  1996.

         (3)      Such other business as shall properly come before the Meeting,
                  or any adjournments thereof.

Stockholders  of record at the close of business on April 16, 1996 are  entitled
to notice of and to vote at the meeting. Each share of such stock is entitled to
one vote.  Whether or not you will attend the Meeting,  it is suggested that you
execute and return the enclosed  proxy to the  Corporation.  You may revoke your
proxy at any time  prior  to the  exercise  of the  proxy by  delivering  to the
Corporation a later dated proxy or by delivering a written  notice of revocation
to the Corporation prior to or at the meeting.

For a period of 10 days prior to the meeting,  a stockholders' list will be kept
at the  Corporation's  principal office and shall be available for inspection by
stockholders  during normal business hours. A stockholder  list shall be present
and available for inspection at the Meeting.

The  Corporation's  Proxy  Statement and its 1995 Annual Report to  Stockholders
accompany this Notice.

                                              By order of the Board of Directors



                                                     Lemar C. Whigham
Newark, New Jersey                                   Secretary
April 23, 1996



<PAGE>
                                       1


                                 PROXY STATEMENT
                      CITY NATIONAL BANCSHARES CORPORATION
                                900 Broad Street
                                Newark, NJ 07102

                             SOLICITATION OF PROXIES

The  accompanying  proxy is solicited by and on behalf of the Board of Directors
of City  National  Bancshares  Corporation  (the  "Corporation")  for use at the
Annual Meeting (the "Meeting") of  Stockholders to be held on Thursday,  May 23,
1996, at 6:00 p.m.,  at City  National Bank of New Jersey,  located at 900 Broad
Street, Newark, New Jersey or at any adjournment thereof.

Voting and revocability of proxy
A form of proxy is enclosed for use at the meeting if a stockholder is unable to
attend in person.  Each proxy may be revoked at any time before its  exercise by
giving written notice to the Secretary of the Corporation.  A subsequently dated
proxy will, if properly  presented,  revoke a prior proxy.  Any  stockholder may
attend the meeting and vote in person whether or not a proxy has previously been
turned in. Where a choice or  abstention  is specified in the form of proxy with
respect to a matter being voted upon,  the shares  represented  by proxy will be
voted  in  accordance  with  such  specification.  If a proxy is  signed  but no
specification is given, the shares will be voted for the director nominees named
herein and in favor of the proposals  set forth in the Notice of Annual  Meeting
of Stockholders.

Only  holders  of  record  of the  Corporation's  common  stock at the  close of
business on April 16, 1996 (the "Record  Date"),  are entitled to notice of, and
to vote at, the Annual  Meeting.  At the close of business  on the Record  Date,
there were  outstanding  and entitled to vote,  111,141  shares of common stock,
each of which is entitled to one vote. A majority of the  outstanding  shares of
common stock will constitute a quorum for the purposes of the Meeting.

For purposes of counting votes,  abstentions  will be treated as shares that are
present and  entitled  to vote for  purposes of  determining  the  presence of a
quorum, but as unvoted for purposes of determining the approval of this proposal
by the  stockholders.  If a broker or  nominee  indicates  that it does not have
discretionary  authority to vote on this  Proposal as to certain  shares,  those
shares will be counted for general quorum purposes but will not be considered as
present and entitled to vote with respect to this proposal.

                      BENEFICIAL OWNERSHIP OF COMMON STOCK

The following table sets forth certain  information  with respect to each person
known to the Corporation,  to be a beneficial owner of more than five percent of
the Corporation's common stock as of March 15, 1996.

Name and Address of                Number of                Percentage of Total
Beneficial Owner                   Shares                   Shares Outstanding
- -------------------------------------------------------------------------------

Louis E. Prezeau                   10,020(1)                      8.78%
85-27 Edgerton Blvd.
Jamaica Estates, NY 11432
Carolyn Whigham                     8,485                         7.63
580 Martin Luther King Blvd.
Newark, NJ  07102

Lemar C. Whigham                    8,172                         7.35
34 Mountain Way
West Orange, NJ 07052

United Negro College Fund, Inc.     6,800                         6.12
500 East 62nd Street
New York, NY 10021

Eugene Giscombe                     6,500                         5.85
1825 Park Avenue
New York, NY 10035

(1)  Includes unexercised stock options to acquire 3,000 shares of common stock
     and 540 shares held by his sons, 40 shares held by his daughter and 100
     shares held by his wife.

                                   PROPOSAL 1
                              ELECTION OF DIRECTORS
The Board of  Directors  of the  Corporation  is divided  into three  classes of
approximately  equal  size.  Directors  are elected  for  three-year  terms on a
staggered  basis,  so that the term of office of one class will expire each year
at the Annual Meeting of Stockholders  when a successor is elected and qualified
and the terms of office of the other classes will extend for additional  periods
of one and two years, respectively.
<PAGE>
                                       2

Vote Required
The affirmative vote of the holders of a plurality of the shares of common stock
of the  Corporation,  present in person or by proxy, and entitled to vote at the
Meeting is required to elect the directors.

Stockholders  will elect three  directors at the Meeting to serve until the 1999
Annual Meeting of Stockholders. The table below identifies the three nominees as
well as the other directors whose terms of the office extend as indicated. It is
intended that the proxies will be voted for the aforementioned  nominees,  or if
any of these  nominees is unable or declines to serve as director at the time of
election,  for any substitute  nominee selected by the Board of Directors of the
Corporation. The Board has no reason to believe that any of the nominees will be
unable or unwilling to serve if elected.

Information  is  presented  below  as of March  12,  1996,  as to age,  business
experience,  the  number  of  shares  of City  National  Bancshares  Corporation
beneficially  owned and the period  during which each director has served on the
Board of City  National  Bancshares  Corporation  and City  National Bank of New
Jersey  (the  "Bank")  as well as the  number  of shares  of such  common  stock
beneficially owned by all "named" officers.
<TABLE>
<CAPTION>

  Name of Director            Age  Director    Term     Business Experience                            Number of     Percentage of
                                   Since       Ends                                                       Shares      Total Shares
                                                                                                                       Outstanding
- --------------------------- ------ ----------- -------- -------------------------------------------- ------------ -----------------
<S>                          <C>      <C>       <C>     <C>                                               <C>               <C>
Douglas E. Anderson          46       1989      1996    Senior Vice President, Chase Manhattan               225                *
                                                        Bank
Barbara Bell                 45       1995      1998    President Amelior                                     60                *
                                                        Foundation
Leon Ewing (2)               67       1973      1997    President, Ewing Bonding Agency                    1,820             1.64%
Eugene Giscombe              55       1991      1996    President, Giscombe Henderson, Inc.                6,500             5.85
                                                        (property management firm)President, 103
                                                        East 125th Street Corporation (property
                                                        holding company)
Norman Jeffries              55       1989      1998    CPA, Accountant                                      174                *
Louis E. Prezeau             53       1989      1996    President and Chief Executive Officer,            10,020(3)          8.78
                                                        City National Bank of New Jersey and City
                                                        National Bancshares Corporation
Lemar C. Whigham             52       1989      1998    President, L & W Enterprises (vending              8,172             7.35
                                                        machine operations)
Directors and executive                                                                                   28,747            25.19(1)
officers as a group (9
persons)
<FN>

(1) The number of shares of common stock used in  calculating  the percentage of
total shares owned  includes  111,141  shares of common stock  outstanding as of
March 15, 1996 plus 3,000  purchasable  pursuant  to  unexercised  options.
(2) Includes 1,570 shares held by Mr. Ewing  individually and 50 shares held
jointly with his wife.
(3) Includes unexercised stock options to acquire 3,000 shares of common stock
and 540 shares held by his sons, 40 shares held by his daughter and 100 shares
held by his wife.
*    Less than 1%
</FN>
</TABLE>

Committees of the Board of Directors
All  directors  of the  Corporation  are also  directors  of the  Bank.  Regular
meetings of the Corporation and the Bank are held monthly.  Additional  meetings
are held when deemed necessary.  In addition to meeting as a group to review the
Corporation's business,  certain members of the Board also devote their time and
talents to certain  standing  committees.  Because the Board of Directors of the
Corporation has no committees,  their functions were fulfilled by the committees
of the Board of Directors  of the Bank.  Messrs.  Anderson and Prezeau  serve as
ex-officio members of all committees except for the  Audit/Examining  Committee.
Committee members, other than ex-officio members and principal functions of each
committee are set forth below.

The Audit/Examining Committee of which Mr. Jeffries is chairperson, also consist
of Messrs. Ewing and Whigham,  meets with the independent  accountants,  reviews
significant auditing and accounting matters,  reviews the adequacy of the system
of internal controls,  and reviews  examination  reports of national and federal
regulatory agencies and independent accountants.

The Loan and Discount  Committee,  of which Mr.  Anderson is  chairperson,  also
consists of Messrs. Ewing, Jeffries, Giscombe, Jeffries, Prezeau and Whigham and
Ms. Bell, reviews all loan policy changes and loans approved by management,  and
approves loans over specific amounts.
<PAGE>
                                       3

The Investment Committee, of which Mr. Prezeau is chairperson,  also consists of
Messrs.  Anderson,  Ewing, Giscombe, and Whigham,  reviews all investment policy
changes, along with purchases and sales.

The Personnel/Director and Management Review Committee, of which Mr. Giscombe is
chairperson, also consists of Messrs. Ewing, Jeffries and Whigham and Ms. Bell,
deals in broad terms with personnel matters and reviews director and officer
compensation.

The Building and Grounds  Committee,  of which Mr.  Ewing is  chairperson,  also
consists of Messrs.  Giscombe,  Prezeau and  Whigham,  meets to consider  branch
expansion and matters concerning Corporation premises.

During 1995,  the Board of Directors  held 12 regular  monthly  meetings and one
special  Board  meetings.  A quorum was present at all  meetings.  No  incumbent
director attended fewer than 75% of the meetings held by the Board. In addition,
during 1995, the  Audit/Examining  Committee  held four  meetings,  the Loan and
Discount  Committee  held  12  meetings,  the  Investment  Committee  held  four
meetings,  the  Personnel/Director  and Management  Review  Committee held three
meetings and the Building and Grounds Committee held one meeting.

Each  director of the  Corporation  receives an annual  retainer of $1,500 and a
$350 fee for  each  board  meeting  attended  except  for the  Chairperson,  who
receives  $500,  and the Secretary who receives $450.  Audit  Committee  members
receive  $150 for each  meeting  attended,  while  members  of other  committees
receive $125 for each committee  meeting  attended,  except for the chairperson,
who receives $175 for each committee other than the Loan and Discount Committee,
for which the chairperson fee is $225.

                             EXECUTIVE COMPENSATION
The following table sets forth the  compensation of the Chief Executive  Officer
and the only other  executive  officer  with  annual  compensation  in excess of
$100,000 during 1995.

                           Summary compensation table
<TABLE>
<CAPTION>
                                                    Annual Compensation                                    Long-term Compensation
Name and                                                                           Other                         Options/
Principal Position                           Year       Salary       Bonus   Compensation(1)               SARs (number of shares)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>      <C>         <C>            <C>
Louis E. Prezeau                             1995     $125,000    $ 30,000       $ 6,733 (2)
  President and Chief Executive Officer,     1994      125,000      18,000         7,223 (2)                          -
  City National Bancshares Corporation       1993      125,000      38,804         7,110 (2)                        3,000
  and City National Bank of New Jersey
<FN>

(1)  Perquisites and other personal benefits paid to any named executive officer did not exceed the lesser of $50,000 or 10% of the
     annual salary and bonus reported in the table for that individual and are, therefore, not presented.
(2)  Includes  payments  made under the  Corporation's  profit  sharing  plan of
     $2,813,  $3,327,  and  $3,250  in 1995,  1994 and 1993,  respectively,  and
     insurance  premiums  paid on a life  insurance  policy  on the  life of Mr.
     Prezeau of $3,920, $3,896 and $3,860 in 1995, 1994 and 1993, respectively.
(3)  Represents payments made under the Corporation's profit sharing plan.
</FN>
</TABLE>

Set forth below are the executive officers of the Corporation or the Bank.
<TABLE>
<CAPTION>

                                        In Office
Name                           Age          Since     Office and Business Experience
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>          <C>      <C>                                                           
Louis E. Prezeau                53           1989     President and Chief Executive Officer, City National Bancshares Corporation
                                                      and City National Bank of New Jersey

Stanley Weeks                   39           1994     Senior Vice President and Senior Lending Officer City National Bank of New
                                                      Jersey1984-1994, Vice President, First Fidelity Bank, N.A.

Edward R. Wright                50           1994     Senior Vice President and Chief Financial Officer, City National Bancshares
                                                      Corporation and City National Bank of New Jersey1978-1994, Executive Vice
                                                      President and Chief Financial Officer, Rock Financial Corporation
</TABLE>

Stock options
There were no stock options granted in 1995.

The following table sets forth  information as to the value of unexercised stock
options  held by all  executive  officers  at  year-end  1995.  No options  were
exercised during 1995.
<PAGE>
                                       4

Aggregate fiscal year-end stock option values
<TABLE>
<CAPTION>
                                                    Number of Unexercised          Value of Unexercised
                                                         Options at                In-the-Money Options
Name                                                December 31, 1995 (1)        at December 31, 1995 (2)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>                       <C>    
Louis E. Prezeau                                            3,000                     $9,000
<FN>
(1)    All unexercised options are immediately exercisable.
(2)    Represents  the  difference  between  the market  price of City  National
       Bancshares  Corporation  common  stock  and the  exercise  prices  of the
       options at  December  31,  1995.  The market  price as of March 15,  1996
       represents the last known trade price of the  Corporation's  common stock
       on March 7, 1995.  Actual  values which may be realized upon any exercise
       of stock  options will be based on the market price of the  Corporation's
       common  stock at the time of such  exercise and thus are  dependent  upon
       future performance of the Corporation's common stock.
</FN>
</TABLE>

Employment agreements
The  Corporation has an employment  agreement with Mr. Prezeau  expiring May 23,
1997 which  provides  for an annual  base  salary of  $125,000  in  addition  to
performance  and other  bonuses  payable in either  cash or common  stock of the
Corporation.

The agreement  also grants Mr. Prezeau the option to purchase at any time during
his employment up to 3,000 shares of the Corporation's common stock at an option
price of $15.00 per share,  subject to adjustments for certain  events,  such as
stock dividends and splits.

The agreement  also provides  that Mr.  Prezeau may terminate his  employment if
there is a change in control of the  Corporation  which does not  receive  prior
approval from the Corporation's Board of Directors or if the stockholders of the
Corporation  fail to elect Mr.  Prezeau as a director of the  Corporation at any
time  during  which  his  employment  agreement  remains  in  effect.  In  these
instances,  Mr.  Prezeau is entitled to accrued but unpaid salary and bonus.  In
the event Mr. Prezeau's employment is terminated by the Corporation and the Bank
without cause, or Mr. Prezeau's  employment  expires and the Corporation and the
Bank fail to renew the employment agreement on substantially the same terms, Mr.
Prezeau is  entitled  to received  an amount  equal to his then  current  annual
salary.

                          TRANSACTIONS WITH MANAGEMENT
A director of the Corporation had a loan with the Bank in 1995. This loan was on
substantially the same terms, including interest rates and collateral,  as those
prevailing at the time for comparable loans with others and did not involve more
than the normal risk of collectability  or present other  unfavorable  features.
The Bank may have similar transactions in the future.

                                   PROPOSAL 2
                       APPOINTMENT OF INDEPENDENT AUDITORS
KPMG Peat Marwick LLP, Certified Public  Accountants,  served as the independent
auditors for the  Corporation  for the year ended  December  31, 1995.  Services
provided included the examination of the consolidated  financial  statements and
preparation of the tax returns.

The Board of Directors of the Corporation has appointed KPMG Peat Marwick LLP as
the  independent  auditors for the  Corporation and the Bank for the fiscal year
1996. Stockholder ratification of the appointment is not required under the laws
of the State of New Jersey,  but the Board has decided to ascertain the position
of the  stockholders on the  appointment.  The Board of Directors may reconsider
the appointment if it is not ratified. The affirmative vote of a majority of the
shares voted at the Meeting is required for ratification.

Representatives  of KPMG Peat  Marwick  LLP are  expected  to be  present at the
meeting and will be allowed to make a statement if they so desire. Additionally,
they will be available to respond to  appropriate  questions  from  stockholders
during the Meeting.

The  Corporation has been advised by KPMG Peat Marwick LLP that the firm and its
partners have no direct financial  interest and no material  indirect  financial
interest in the Corporation or the Bank.

                                  OTHER MATTERS
Management knows of no other business  scheduled for consideration at the Annual
Meeting.  Should any matter  properly come before the Meeting or any adjournment
thereof,  it is intended  that  proxies will vote in  accordance  with their own
judgment.
<PAGE>
                                       5


                              STOCKHOLDER PROPOSALS
Stockholders  who  intend to present  proposals  at the 1997  Annual  Meeting of
Stockholders  must present  written  proposals to the  Corporation by January 8,
1997, for inclusion in the Corporations' proxy statement.



                                            By order of the Board of Directors




                                            Lemar C. Whigham
                                            Secretary

<TABLE> <S> <C>


<ARTICLE>                                            9
     
<CIK>                         0000714980
<NAME>                        City National Bancshares Corp.
<MULTIPLIER>                                   1000
<CURRENCY>                                     US. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1995
<PERIOD-START>                                 JAN-1-1995
<PERIOD-END>                                   DEC-31-1995
<EXCHANGE-RATE>                                1
<CASH>                                         3344
<INT-BEARING-DEPOSITS>                         321
<FED-FUNDS-SOLD>                               6950
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    30609
<INVESTMENTS-CARRYING>                         24494
<INVESTMENTS-MARKET>                           24434
<LOANS>                                        45294
<ALLOWANCE>                                    650
<TOTAL-ASSETS>                                 114410
<DEPOSITS>                                     100889
<SHORT-TERM>                                   3661
<LIABILITIES-OTHER>                            1215
<LONG-TERM>                                    1749
                          0
                                    200
<COMMON>                                       1120
<OTHER-SE>                                     5576
<TOTAL-LIABILITIES-AND-EQUITY>                 114410
<INTEREST-LOAN>                                3607
<INTEREST-INVEST>                              481
<INTEREST-OTHER>                               3382
<INTEREST-TOTAL>                               7470
<INTEREST-DEPOSIT>                             2653
<INTEREST-EXPENSE>                             176
<INTEREST-INCOME-NET>                          4641
<LOAN-LOSSES>                                  486
<SECURITIES-GAINS>                             10
<EXPENSE-OTHER>                                4245
<INCOME-PRETAX>                                1273
<INCOME-PRE-EXTRAORDINARY>                     1273
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   802
<EPS-PRIMARY>                                  7.22
<EPS-DILUTED>                                  6.53
<YIELD-ACTUAL>                                 7.23
<LOANS-NON>                                    839
<LOANS-PAST>                                   31
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               625
<CHARGE-OFFS>                                  559
<RECOVERIES>                                   98
<ALLOWANCE-CLOSE>                              650
<ALLOWANCE-DOMESTIC>                           630
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        20
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission