CITY NATIONAL BANCSHARES CORP
10-K, 1998-03-27
STATE COMMERCIAL BANKS
Previous: PARKER & PARSLEY 82 I LTD, 10-K405, 1998-03-27
Next: CITY NATIONAL BANCSHARES CORP, DEF 14A, 1998-03-27





                       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, 1997
       [    ]   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: (973) 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, 1998 was approximately $1,312,440.

There were 114,141 shares of common stock outstanding at March 15, 1998.

Documents incorporated by reference:
Certain  portions of the definitive  Proxy Statement for the 1998 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
Part I
Item 1.      Business

Description of business
City National  Bancshares  Corporation  (the  "Corporation"  or "CNBC") is a New
Jersey corporation  incorporated on January 10, 1983. At December 31, 1997, CNBC
had  consolidated  total  assets of $138.9  million,  total  deposits  of $119.7
million and  stockholders'  equity of $10 million.  Its only  subsidiary is City
National  Bank of New Jersey  (the  "Bank" or  "CNB"),  a  nationally  chartered
commercial  bank  which  commenced  operations  on June  11,  1973.  CNB has one
subsidiary, City National Investments,  Inc., an investment company which holds,
maintains and manages investment assets for CNB.

In  1994,  the  Bank  acquired  a  branch  office  from  the  Resolution   Trust
Corporation,  assuming  deposits  of $25.2  million,  while  in  1996,  the Bank
acquired a branch office from another financial  institution,  assuming deposits
of $7.7 million.

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 three 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  businesses  and
individuals located within urban areas in New Jersey, particularly in the Newark
area.

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.

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").

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.
<PAGE>
                                       2

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.

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.
<PAGE>
                                       3

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,  1997,  CNBC and its  subsidiary  had 63  full-time  equivalent
employees. Management considers relations with employees to be satisfactory.

Item 2.  Properties

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. The Bank leases its Hackensack office from the Resolution
Trust  Corporation,  for which no rent is payable for five years, until 1999, at
which time the Bank will have the opportunity to purchase the property. The Bank
owns the property where its second branch office is located.

Item 3.  Legal proceedings

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

Item 4.  Submission of matter to a vote of security holders

Submission of matters to a vote of security holders
During  the  fourth  quarter  of  1997,  there  were  no  matters  submitted  to
stockholders for a vote.

Part II
Item 5. Market for the  Registrants's  Common  Equity and  relates  stockholders
matters
Market for common equity and related stockholder matters
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 1997.

At March 2, 1998, the Corporation had 1,928 common stockholders of record.

On May 2,  1997,  the  Corporation  paid a cash  dividend  of $1.50 per share to
stockholders  of record on April 2, 1997.  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.

Form 10-K
The annual report filed with the Securities and Exchange Commission on Form 10-K
is available  without  charge upon written  request to City National  Bancshares
Corporation, Raul L. Oseguera, Vice President,  Stockholder Relations, 900 Broad
Street, Newark, New Jersey, 07102.

Transfer Agent
First City Transfer Company
P.O. Box 170
Iselin, New Jersey  08830
<PAGE>
                                       4


Item 6.  Selected Financial Data
<TABLE>
<CAPTION>
Five-Year Summary
Dollars in thousands, except per share data                       1997         1996         1995       1994 (1)       1993
=================================================================================================================================
Year-end Balance Sheet data:
<S>                                                           <C>          <C>          <C>          <C>           <C>    
Total assets                                                  $138,868     $134,951     $114,410     $111,062      $74,786
Total loans                                                     56,947       57,128       44,739       25,563       23,659
Reserve for possible loan losses                                   825          750          650          625          700
Investment securities                                           62,360       60,863       55,103       53,751       39,193
Total deposits                                                 119,717      115,854      100,889      103,941       64,435
Long-term debt                                                   3,749        1,749        1,749          249          249
Stockholders' equity                                            10,032        8,287        6,896        5,588        4,562
=================================================================================================================================
Income Statement data:
Interest income                                                $ 9,571      $ 9,034      $ 7,470      $ 5,596      $ 4,509
Interest expense                                                 4,330        3,802        2,829        2,068        1,469
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income                                              5,241        5,232        4,641        3,528        3,040
Provision (credit) for possible loan losses                        159           91          486       (1,464)         (23)
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision (credit)
  for possible loan losses                                       5,082        5,141        4,155        4,992        3,063
Noninterest income                                               1,199        1,147        1,363        1,375          898
Noninterest expense                                              4,630        4,839        4,245        3,645        3,019
- ---------------------------------------------------------------------------------------------------------------------------------
Income before income tax expense and cumulative
  effect of accounting change                                    1,651        1,449        1,273        2,722          942
Income tax expense                                                 582          504          471          998          168
- ---------------------------------------------------------------------------------------------------------------------------------
Income before cumulative effect of
  accounting change and extraordinary item                       1,069          945          802        1,724          774
Cumulative effect of accounting change                              -            -            -            -           206
- ---------------------------------------------------------------------------------------------------------------------------------
Net income                                                    $  1,069    $     945    $     802    $   1,724     $    980
=================================================================================================================================
(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."

Per common share data:
Income before cumulative effect of
  accounting change and extraordinary item                   $    8.98    $    8.31    $    7.22     $  15.51      $  7.88
Cumulative effect of accounting change and
  extraordinary item                                                -            -            -            -          2.09
Net income per basic share                                        8.98         8.31         7.22        15.51         9.97
Net income per diluted share                                      8.11         7.51         6.51        13.90         8.86
Book value                                                       74.34        66.23        62.05        50.28        41.05
Dividends                                                         1.50         1.35         1.25         1.00          N/A

Basic average number of common shares
  outstanding                                                  114,141      113,498      111,141      111,141       98,267
Diluted average number of common shares
  outstanding                                                  127,991      127,348      124,991      124,991      112,117
Number of common shares outstanding at year-end                114,141      114,141      111,141      111,141      111,141

Financial ratios:
Return on average assets                                           .78%         .71%         .72%        1.66%        1.20%
Return on average common equity                                  13.05        13.19        12.71        30.24        25.22
Stockholders' equity as a percentage of total assets              7.22         6.14         6.03         5.03         6.10
Dividend payout ratio                                            20.30        16.51        17.46         6.45          N/A
</TABLE>
<PAGE>
                                       5

Item 7. Management's  discussion and analysis of financial condition and results
of operation

Earnings summary
Net income in 1997  increased  $124,000,  or 13.1%,  to  $1,069,000  compared to
$945,000 in 1996.  Related  earnings per common share on a diluted basis rose to
$8.11 from  $7.51.  Returns on average  common  equity and  average  assets were
13.05% and .78% in 1997 and 13.19% and .71% in 1996.

The  primary  reason  for the  improved  earnings  performance  was a 1996 third
quarter assessment of $100,000 paid to the FDIC representing the Bank's share of
replenishing the Savings Association  Insurance Fund ("SAIF"),  for the purchase
in 1994 of a branch of a failed thrift  institution that was  SAIF-insured  that
did not recur in 1997.

Excluding this assessment,  net of tax, earnings from operations rose $58,000 in
1997, up 5.7% from $1,011,000 in 1996 to $1,069,000 in 1997.

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 was $5.3
million in 1997 and in 1996,  while the related net interest margin decreased to
4.13% from 4.26%.  While average  interest earning assets rose 3.1% in 1997, the
higher  earnings  generated  from this growth was offset by the  decrease in net
interest margin resulting from higher rates paid on funding sources.

Interest  income  on a FTE  basis  was $9.6  million  in 1997,  an  increase  of
$541,000,  or 5.9%  compared to 1996.  This  increase  was due  primarily to the
higher level of average interest  earning assets,  which generated an additional
$406,000.  Most of the increase in interest earnings assets occurred in the loan
portfolio,  which  averaged  $57.8  million in 1997 compared to $53.5 million in
1996,  an increase of 8%. The average yield on interest  earning  assets rose 20
basis points to 7.50% in 1997, compared to 7.30% in 1996.

Interest  expense was $4.3 million in 1997,  an increase of  $528,000,  or 13.9%
from 1996.  This increase  resulted  primarily from higher average rates paid on
interest bearing  liabilities,  which rose to 3.92% in 1997 compared to 3.51% in
1996, an increase of 41 basis points.  Almost all this increase came from higher
average  rates paid on time  deposits,  which rose to 4.57% in 1997  compared to
$4.16% in 1996,  an  increase  of 41 basis  points.  This  growth  increase  was
attributable  to higher balances of certificates of deposit of $100,000 or more,
reflecting the Bank's growing relationship with local municipalities.

Investments
Total  investment  securities  averaged $61.7 million in 1997, a slight increase
from $60.8 million 1996. The activity in the portfolio  resulted  primarily from
the reinvestment of maturity and call proceeds.

The  investment   securities   available  for  sale  ("AFS")  portfolio  changed
nominally,  from $31 million at December 31, 1996 to $32.7 million a year later,
while the related  gross  unrealized  loss  decreased  from $108,000 to $14,000,
representing less than .5% of the AFS portfolio's book value at both dates.

The investment securities held to maturity ("HTM") portfolio of $29.7 million at
December 31, 1997 was virtually unchanged from a year earlier.

At December 31, 1997,  the Bank held five  structured  notes with total book and
related  market  values of $4,250,000  and  $4,112,000,  reflecting  $138,000 of
unrealized depreciation,  while a year earlier the structured note portfolio had
a book value of $6,227,000 and related market value of $6,084,000,  reflecting a
gross  unrealized  loss  of  $143,000.   These  structured  notes  consisted  of
dual-index  and  deleveraged  notes.  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 $1.5 million of dual
index notes mature in 1998, while the $2,749,000 of deleveraged  notes mature in
2000.

In September 1994, the Bank transferred  certain  securities from the AFS to the
HTM 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 is being
amortized  by  increasing  the book value of the related  securities  over their
remaining maturities.

Finally,  at December 31, 1997,  the Bank held callable U.S.  Government  agency
notes with a carrying value of $12.7 million, all which were included in the HTM
portfolio. These notes are callable at various dates from 1998 through 2008.
<PAGE>
                                       6

Management  believes  that  holding  either  the  structured  notes or  callable
securities  will not have a significant  impact upon the financial  condition or
operations of the  Corporation.  Information  pertaining to the average weighted
yields of  investments  in debt  securities  at December  31, 1997 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:

<TABLE>
<CAPTION>
Investment Securities Available for Sale  
                                                 Maturing After      Maturing After
                                Maturing         One Year But        Five Years But       
                                Within           Within              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        $ 2,751   6.57%  $  2,012    5.80%   $     -      - %   $       -      - %     $ 4,763   6.24%
U.S. Government agencies          2,321   4.54      3,843    6.20       3,256   7.06        14,868   6.70       24,288   6.46
Obligations of state
  political and subdivisions(1)      -      -          -     -             -      -          2,251   7.55        2,251   7.55
Other                                -      -          -     -            262   7.57            -      -           262   7.57
- ---------------------------------------------------------------------------------------------------------------------------------
Total amortized cost            $ 5,072   5.64%  $  5,855   6.06%     $ 3,518   7.10%      $17,119   6.81%     $31,564   6.52%
=================================================================================================================================
<FN>
(1) Includes $250,000 of nontax-exempt securities with a 7.60% yield.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Investment Securities Held to Maturity
                                                 Maturing After      Maturing After
                                Maturing         One Year But        Five Years But       
                                Within           Within              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        $ 1,000  7.04%   $10,956     6.14%   $12,713    6.72%   $ 2,461      5.90%    $27,130   6.42%
Obligations of state and
  political subdivisions            120  7.96      2,416     6.86         -       -          -          -       2,536   6.91
- ---------------------------------------------------------------------------------------------------------------------------------
Total amortized cost            $ 1,120  7.14%   $13,372     6.27%   $12,713    6.72%   $ 2,461      5.90%    $29,666   6.46%
=================================================================================================================================
</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, 1997. Average yields on tax-exempt
obligations  of state 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 AFS portfolio  increased from 6.20% in 1996 to 6.52% in
1997 , while the yield on the HTM portfolio  rose from 6.36% in 1996 to 6.46% in
1997, reflecting higher yields on securities purchased.
<PAGE>
                                       7

<TABLE>
<CAPTION>
Consolidated Average Balance Sheet with Related Interest and Rates
                                                              1997                                          1996
=================================================================================================================================
                                              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                $  8,073   $    439        5.43%              $  6,053   $    317        5.23%
  Other short-term investments                     742         39        5.32                  3,996        215        5.37
  Interest-bearing deposits with banks              59          3        5.14                    104          5        5.16
  Investment securities:
    Taxable 1                                   59,008      3,718        6.30                 58,270      3,577        6.14
    Tax-exempt                                   2,722        189        6.95                  2,536        176        6.92
- ---------------------------------------------------------------------------------------------------------------------------------
    Total investment securities                 61,730      3,907        6.33                 60,806      3,753        6.17
- ---------------------------------------------------------------------------------------------------------------------------------
  Loans 2,3:
    Commercial                                  19,391      1,660        8.56                 20,031      1,642        8.20
    Real estate                                 37,684      3,514        9.32                 33,104      3,116        9.42
    Installment                                    729         73        9.98                    388         46       11.85
- ---------------------------------------------------------------------------------------------------------------------------------
    Total loans                                 57,804      5,247        9.08                 53,523      4,804        8.98
- ---------------------------------------------------------------------------------------------------------------------------------
    Total interest earning assets              128,408      9,635        7.50                124,484      9,094        7.30
- ---------------------------------------------------------------------------------------------------------------------------------
Noninterest earning assets:
  Cash and due from banks                        3,855                                         4,065
  Gross unrealized loss on investment
    securities available for sale                  (83)                                         (164)
  Reserve for possible loan losses                (806)                                         (724)
  Other assets                                   6,413                                         4,733
- ---------------------------------------------------------------------------------------------------------------------------------
  Total noninterest earning assets               9,379                                         7,912
- ---------------------------------------------------------------------------------------------------------------------------------
Total assets                                  $137,787                                      $132,396
=================================================================================================================================
Liabilities and stockholders' equity
Interest bearing liabilities:
  Savings deposits 4                          $ 31,732    $   666        2.10              $  36,427    $   750        2.06
  Time deposits 5                               71,343      3,261        4.57                 66,420      2,764        4.16
- ---------------------------------------------------------------------------------------------------------------------------------
  Total interest bearing deposits              103,075      3,927        3.81                102,847      3,514        3.42
  Short-term borrowings                          3,809        202        5.30                  3,620        189        5.21
  Long-term debt                                 3,453        201        5.83                  1,749         99        5.69
- ---------------------------------------------------------------------------------------------------------------------------------
  Total interest bearing liabilities           110,337      4,330        3.92                108,216      3,802        3.51
- ---------------------------------------------------------------------------------------------------------------------------------
Noninterest bearing liabilities:
  Demand deposits                               16,294                                        14,960
  Other liabilities                              2,150                                         1,443
- ---------------------------------------------------------------------------------------------------------------------------------
  Total noninterest bearing liabilities         18,444                                        16,403
- ---------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                             9,006                                         7,777
- ---------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity    $137,787                                      $132,396
=================================================================================================================================
Net interest income (tax equivalent basis)                  5,305        3.58                             5,292        3.79
Tax equivalent basis adjustments 6                            (64)                                          (60)
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income                                       $ 5,241                                       $ 5,232
=================================================================================================================================
Average rate paid to fund interest earning assets                        3.37                                          3.06
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income as a percentage of
   interest earning assets (tax equivalent basis)                        4.13%                                         4.26%
=================================================================================================================================
<FN>
1  Includes  investment  securities  available  for sale and  held to  maturity
2  Includes  nonperforming  loans 3 Includes  loan fees of $123,000 and $200,000 in 1997 and 1996, respectively
4  Includes noninterest bearing deposits maintained by a state governmental agency of $469,000 in 1997 and 1996
5  Includes noninterest bearing deposits maintained by corporations and U.S. governmental agencies of $10,635,000 in 1997 and
   $12,522,000 in 1996
6  The tax equivalent adjustment was computed assuming a 34% statutory federal income tax rate in 1997 and 1996
</FN>
</TABLE>
<PAGE>
                                       8

 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>
                                               1997 Net Interest Income Increase       1996 Net Interest Income Increase
                                                 (Decrease) from 1996 due to              (Decrease) from 1995 due to
In thousands                                    Volume       Rate       Total             Volume     Rate       Total
=================================================================================================================================
<S>                                           <C>         <C>         <C>                <C>     <C>          <C> 
Interest income
Loans:
  Commercial                                  $   (52)    $   70      $   18             $  457  $   (17)     $  440
  Real estate                                     431        (33)        398                797      (46)        751
  Installment                                      40        (13)         27                  2        4           6
- ---------------------------------------------------------------------------------------------------------------------------------
Total loans                                       419         24         443              1,256      (59)      1,197
Taxable investment securities                      45         96         141                178      130         308
Tax-exempt investment securities                   13          1          14                  5       -            5
Federal funds sold and securities
  purchased under agreements to resell            106         15         121                 62      (24)         38
Other short-term investments                     (175)        (1)       (176)                38      (15)         23
Interest-bearing deposits with banks               (2)        -           (2)                (4)      (1)         (5)
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest income                             406        135         541              1,535       31       1,566
- ---------------------------------------------------------------------------------------------------------------------------------
Interest expense
Savings deposits                                   97        (13)         84                  8      (33)        (25)
Time deposits                                    (205)      (292)       (497)              (751)     (85)       (836)
Short-term borrowings                             (10)        (3)        (13)               (47)      14         (33)
Long -term debt                                   (97)        (5)       (102)              (120)      41         (79)
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest expense                           (215)      (313)       (528)              (910)     (63)       (973)
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income                           $   191     $ (178)     $   13             $  625    $ (32)     $  593
=================================================================================================================================
</TABLE>

Loans
Total loans averaged $57.8 million in 1997 compared to $53.5 million in 1996, an
increase of 8.0%,  while total loans  declined  slightly at December 31, 1997 to
$56.9 million from a year earlier.  The increase in average loans  resulted from
greater commercial loan growth and the reduction in loans at year-end was due to
the paydown of  syndicated  line  draw-downs.  These lines had draw downs during
1997 and paid off prior to year-end.

Loans  originated for sale declined to $1.6 million in 1997 from $3.8 million in
1996,  while loans sold  decreased  to $1.2 million in 1997 from $4.3 million in
1996.  Gains and  commissions  on loan sales  declined  from $170,000 in 1996 to
$57,000 in 1997.

At December 31, 1997,  loans to churches  totalled  $7.5  million,  representing
13.2% 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.

The Bank's  primary  market area  consists of northern New Jersey,  particularly
within the Newark area.  Although Newark is undergoing a major  renovation,  the
city  continues  to  experience  a  high  rate  of  unemployment.   The  overall
unemployment  rate  in the  State  of New  Jersey  was  5.1%  at the end of 1997
compared to a nationwide rate of 4.9%.

While  management  believes that its loan  portfolio is well secured and able to
withstand a downturn  in economic  conditions,  its  effects  will be  carefully
considered in making credit decisions in 1998.

Management is unaware of any significant potential problem loans at December 31,
1997.
<PAGE>
                                       9

Maturities and interest sensitivities of loans
Information  pertaining to maturities and the sensitivity to changes in interest
rates of loans at December 31, 1997 is presented below.

                                  One Year 
                    Due in One    Through     Due After
In thousands        Year or Less  Five Years  Five Years   Total
==============================================================================
Commercial          $  4,012      $  5,941    $  9,035    $ 18,988
Real estate:
  Construction           604            -           -          604
  Mortgage             1,498         7,263      27,844      36,605
  Installment             57           450         243         750
- -------------------------------------------------------------------------------
Total               $  6,171      $ 13,654    $ 37,122    $ 56,947
===============================================================================
Loans at fixed
  interest rates    $  2,386      $  6,533    $  7,276    $ 16,195
Loans at variable
  Interest rates       3,785         7,121      29,846      40,752
- -------------------------------------------------------------------------------
Total               $  6,171      $ 13,654    $ 37,122    $ 56,947
===============================================================================

Summary of loan loss experience
Changes in the reserve for possible loan losses are summarized below.

Dollars in thousands                          1997       1996
===============================================================
Balance, January 1                          $ 750      $ 650
- ---------------------------------------------------------------
Charge-offs:
  Commercial loans                             31         25
  Real estate loans                           108         65
  Installment loans                            19          8
- ----------------------------------------------------------------
Total                                         158         98
- ----------------------------------------------------------------
Recoveries:
  Commercial loans                             57         20
  Real estate loans                             5         81
  Installment loans                            12          6
- ----------------------------------------------------------------
Total                                          74        107
- ----------------------------------------------------------------
Net (charge-offs) recoveries                  (84)         9
Provision for possible loan
  losses charged to operations                159         91
- -----------------------------------------------------------------
Balance, December 31                        $ 825      $ 750
=================================================================
Net charge-offs (recoveries) as a 
  percentage of average loans                 .15%      (.02)%
Reserve for possible loan losses as 
  a percentage of loans                      1.45       1.31
Reserve for possible loan losses as
  a percentage of nonperforming loans       59.10      70.89
=================================================================

The reserve for possible  loan losses is  maintained  at a level  determined  by
management to be adequate to provide for inherent  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 inherent
losses in the portfolio which cannot currently be identified.

Net  charge-offs  comprised  .15% of total  loans in 1997 while  there was a net
recovery in 1996.  The reserve for possible loan losses was 1.45% of total loans
at December 31, 1997 compared to 1.31% at December 31, 1996.
<PAGE>
                                       10

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:
                              1997                  1996
=================================================================
                               Percentage           Percentage
                                  of Loan              of Loan
Dollars in thousands   Amount    Category    Amount   Category
=================================================================
Commercial             $ 348        1.85%    $ 250      1.27%
Real estate              382        1.01       376      1.00
Installment               12        1.62        12      2.71
Unallocated               83         -         112       -
- -----------------------------------------------------------------
Total                  $ 825        1.45%    $ 750      1.31%
=================================================================

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

In thousands                                  1997       1996
=================================================================
Nonperforming loans
  Commercial                               $   614    $   437
  Real estate                                  781        617
  Installment                                    1          4
- -----------------------------------------------------------------
Total nonperforming loans                    1,396      1,058
Other real estate owned                        415        672
- -----------------------------------------------------------------
Total                                       $1,811     $1,730
=================================================================

The increase in nonperforming loans in 1997 resulted primarily from the addition
of a commercial loan that is 70% guaranteed by the Small Business Administration
and a residential mortgage loan that management considers well-secured.

Total  risk  elements  includes a  restructured  loan to a  commercial  borrower
totalling $1.3 million,  along with a $100,000  working capital loan to the same
borrower.  The $1.3 million commercial mortgage loan is currently  performing in
accordance  with its modified terms while the working  capital loan is currently
performing in accordance with its original terms (See Note 6).

Deposits
Total deposits rose from $115.9 million at December 31, 1996 to $119.7 million a
year later,  while average  deposits rose 1.3%,  from $117.8  million in 1996 to
$119.4 million in 1997. While total deposits did not change  significantly  from
1996  to  1997,  the  deposit  components   experienced   larger   fluctuations,
particularly at year-end.  December 31, 1997 included an $8 million nonrecurring
demand deposit from a U.S.  Government  agency which was withdrawn on January 2,
1998.

Savings  accounts  declined  during  1997  while time  deposits  rose due to the
transfer of  municipal  transaction  account  balances  into longer term deposit
instruments.  As a result,  the average rate paid on interest  bearing  deposits
rose from 3.42% in 1996 to 3.81% in 1997.

The Bank's  deposit  levels may change  significantly  on a daily basis  because
deposit accounts  maintained by  municipalities  represent a significant part of
the Bank's deposits and are more volatile than commercial or retail deposits.

These municipal and U.S. Government accounts represent a substantial part of the
Bank's business,  tend to have high balance  relationships and comprised most of
the Bank's  accounts  with  balances of $100,000 or more at December  31,  1997.
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 withdrawal
of any of these deposits, these securities are readily marketable.

Certain  corporations and  governmental  agencies  maintain  noninterest-bearing
savings and time deposit  accounts  with the Bank as  compensation  for services
performed.   At  December  31,  1997,  such  balances   totalled   $469,000  and
$10,635,000, respectively.
<PAGE>
                                       11
Short-term borrowings
Average short-term  borrowings rose 5.2% in 1997 because of higher U.S. Treasury
tax and loan note option account balances.  The average rate paid for short-term
borrowings increased nine basis points from 5.21% in 1996 to 5.30% in 1997.

Long-term debt
Long-term  debt rose from  $1,749,000  at December 31, 1996 to $3,749,000 a year
later due to $2 million of Federal Home Loan Bank advances incurred in February,
1997.  The average rate paid on long-term  debt rose from 5.69% in 1996 to 5.83%
in 1997.

Other operating income
Other operating  income increased 4.5%, from $1,147,000 in 1996 to $1,199,000 in
1997. The primary  reasons for the increase were higher loan  syndication  fees,
which rose from  $238,000 in 1996 to $283,000 in 1997 and higher  earnings  from
increased cash surrender  value of corporate  owned life  insurance,  which rose
from $3,000 in 1996 to $72,000 in 1997. These increases were partially offset by
lower  gains and  commissions  on loan sales.  The  syndication  fees  represent
compensation from large corporations that utilize the Bank to syndicate lines of
credit to other small banks.

Other operating expenses
Other operating  expenses,  which include  expenses other than interest,  income
taxes and the provision for possible loan losses, totalled $4.6 million in 1997,
a 4.3% decrease  compared to 1996.  The primary  reason for the decrease was the
nonrecurring $100,000 FDIC SAIF assessment imposed in 1996.


Salaries and other employee  benefits remained  virtually  unchanged in 1997, as
did occupancy and equipment expense.

Other  expenses  were lower by $199,000 , or 13.2% in 1997 due  primarily to the
aforementioned  nonrecurring $100,000 FDIC SAIF assessment. Also contributing to
the reduction was lower marketing  expense,  which declined from $99,000 in 1996
to $38,000 in 1997.

Income tax expense
Income tax expense as a percentage of pre-tax  income was 35.3% in 1997 compared
to 34.8% in 1996.

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'  requests 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 the Asset/Liability Management Committee ("ALCO") 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  1997  from   operating   activities  to  the
Corporation's  liquidity  came  from net  income  while a  decrease  in  accrued
expenses and other liabilities  described in Note 10 to the Financial Statements
was the primary use of cash for operating activities.

Net cash used in investing  activities  was primarily the result of the purchase
of investment securities available for sale, which totalled $42.6 million, while
sources of cash provided by investing  activities  were derived  primarily  from
proceeds from maturities, principal payments and early redemptions of investment
securities available for sale, amounting to $41 million.

The primary sources of funds from financing activities resulted from an increase
in  deposits  of $3.9  million  along with the sale of $2  million of  preferred
stock, while a $962,000 decrease in short-term  borrowings comprised the largest
use of funds.

Effects of inflation
Inflation,  as measured by the CPI,  declined to 2% in 1997  compared to 2.8% in
1996 and 2.8% in 1995.
<PAGE>
                                       12

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 on the  Corporation's  mix of
interest sensitive assets and liabilities.
<PAGE>
                                       13

The  following  table  presents  the  Corporation's  interest  rate  sensitivity
position at December 31, 1997 categorized by anticipated repricing frequency.

Interest Rate 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
Interest bearing deposits with banks              $        40  $        -   $        -   $        40  $         -   $        40
Investment securities                                  18,173        2,361        4,547       25,081        37,292       62,373
Loans                                                  15,883        4,915        8,497       29,295        27,652       56,947
- ---------------------------------------------------------------------------------------------------------------------------------
Total                                                  34,096        7,276       13,044       54,416        64,944      119,360
- ---------------------------------------------------------------------------------------------------------------------------------
Sources of funds supporting interest-earning assets
Savings deposits (1)                                    8,597           -            -         8,597        16,352       24,949
Time deposits                                          42,719        7,952        3,841       54,512        15,467       69,979
Short-term borrowings                                   4,213           -            -         4,213            -         4,213
Long-term debt                                             -            -            -            -          3,749        3,749
Noninterest bearing sources                                -            -            -            -         16,470       16,470
- ---------------------------------------------------------------------------------------------------------------------------------
Total                                                  55,529        7,952        3,841       67,322        52,038      119,360
- ---------------------------------------------------------------------------------------------------------------------------------
Interest-sensitive gap                                (21,433)        (676)       9,203      (12,906)
- ---------------------------------------------------------------------------------------------------------------------------------
Cumulative interest-sensitivity gap                $  (21,433) $   (22,109) $   (12,906) $   (12,906)
- ---------------------------------------------------------------------------------------------------------------------------------
Interest-sensitive assets to interest
  sensitive liabilities                                 .61:1         91:1       3.39:1        .81:1
- ---------------------------------------------------------------------------------------------------------------------------------
Cumulative interest-sensitive assets
  to interest sensitive liabilities                     .61:1       . 65:1        .82:1        .81:1
- ---------------------------------------------------------------------------------------------------------------------------------
Interest-sensitivity gap as a percentage of 
  total assets                                         (15.43)%       (.49)%       6.63 %      (9.29)%
- ---------------------------------------------------------------------------------------------------------------------------------
Cumulative interest-sensitivity gap as a percentage
  of total assets                                      (15.43)%     (15.92)%      (9.29)%      (9.29)%
=================================================================================================================================
<FN>
(1) Based on historical experience, management has classified passbook and statement savings accounts as noninterest sensitive
</FN>
</TABLE>

At December 31, 1997, the Corporation had a negative  cumulative one-year gap of
$12.9  million,  representing  9.29%  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 200 basis  points,  which is the  maximum  change  that
management uses to measure the Corporation's exposure to interest rate risk.
<PAGE>
                                       14

The following  table  presents the financial  instruments  that are sensitive to
changes  in  interest  rates,   categorized  by  expected   maturity,   and  the
instruments' fair values at December 31, 1997. Market risk sensitive instruments
are generally defined as on-and-off balance sheet financial instruments.

<TABLE>
<CAPTION>
Interest Rate Sensitivity Analysis
                                                        Expected Maturity
=================================================================================================================================
                              Average
                              Interest                                                                       Total       Fair
In thousands                  Rate (1)      1998         1999       2000       2001       2002   Thereafter  Balance     Value
=================================================================================================================================
<S>                              <C>    <C>          <C>        <C>        <C>        <C>        <C>       <C>        <C>      
Interest sensitive assets
Interest bearing deposits 
  with banks                     4.75%  $     40     $     -    $     -    $     -    $     -    $     -   $      40  $      40
Investment securities:
    U.S. Treasury securities     6.24      2,753        1,509        501         -          -          -       4,763      4,784
    Obligations of U.S. 
      government agencies        6.46     21,519        4,423      8,879      1,012      1,457     14,129     51,419     51,348
    Obligations of state and 
      political subdivisions     7.21        121          102        354      1,148        401      2,661      4,787      4,792
    Other debt securities        7.66         -            -          -          -          -         262        262        262
    Equity securities              -          -            -          -          -          -       1,143      1,143      1,146

Loans net of unearned income:
    Commercial                   8.45     14,694          754      1,309      1,181        941        109     18,988     20,447
    Mortgage                     9.03     13,563        5,546      7,031      2,091      4,323      4,655     37,209     38,202
    Consumer                    10.17        231          164         93         60         35        167        750        783
Loans held for sale              9.00        807           -          -          -          -          -         807        807
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest sensitive
  assests                        7.64%   $53,728      $12,498    $18,167    $ 5,492    $ 7,157    $23,126   $120,168   $122,611
=================================================================================================================================
Interest sensitive liabilities
Deposits:
  SuperNOW and money
    market accounts              2.22%  $  8,597    $      -    $     -    $     -  $       -   $      -     $ 8,597    $ 8,597
  Regular savings                2.25         -            -          -          -          -      16,352     16,352     16,352
  Time                           4.71     63,239        4,089        669        250        234      1,498     69,979     70,027
Short-term borrowings            5.57      4,213           -          -          -          -          -       4,213      4,213
Long-term debt                   5.80         -            -          -          -       2,000      1,749      3,749      3,726
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest sensitive
  liabilities                    4.19%  $ 76,049     $  4,089   $    669   $    250  $   2,234  $  19,599   $102,890   $102,915
=================================================================================================================================
<FN>
(1) Tax equivalent basisexcludes equity securities
</FN>
</TABLE>

Expected  maturities  consist of contractual  maturities  adjusted for principal
payments.  The Corporation uses certain  assumptions to estimate fair values and
expected  maturities.  The actual  maturities  of these  instruments  could vary
substantially if future prepayments differ from estimated experience.
<PAGE>
                                       15

Capital

The following table presents the consolidated and bank-only  capital  components
and  related  ratios as  calculated  under  regulatory  accounting  practice  at
December 31:
                                                          Bank
                                     Consolidated         Only
===========================================================================
                                      December 31,     December 31,
Dollars in thousands                 1997     1996     1997    1996
===========================================================================


Total stockholders' equity        $10,032  $ 8,287  $10,628   $9,726
Net unrealized loss on investment
  securities available for sale        38      111       45      111
Disallowed intangibles                (56)     (66)     (56)     (66)
- ---------------------------------------------------------------------------
Tier 1 capital                     10,014    8,332   10,617    9,771
- ---------------------------------------------------------------------------
Qualifying long-term debt           1,749    1,749      249      249
Reserve for possible loan losses      781      734      773      734
- ---------------------------------------------------------------------------
Tier 2 capital                      2,530    2,483    1,022      983
- ---------------------------------------------------------------------------
Total capital                     $12,544  $10,815  $11,639  $10,754
===========================================================================
Risk-adjusted assets              $62,491  $58,681  $61,824  $58,681
Total assets                      138,868  134,951  137,985  134,951
- ---------------------------------------------------------------------------
Risk-based capital ratios:
  Tier 1 capital to risk-
    adjusted assets                 16.02%   14.20%   17.17%   16.65%
  Regulatory minimum                 4.00     4.00     4.00     4.00
  Total capital to risk-
    adjusted assets                 20.07    18.43    18.83    18.33
  Regulatory minimum                 8.00     8.00     8.00     8.00
Leverage ratio                       7.21     5.93     7.69     7.01
Total stockholders' equity to 
    total assets                     7.22     6.14     7.90     7.21
===========================================================================

Results of operations - 1996 compared with 1995
Net  income in 1996  increased  $143,000,  or 17.8%,  to  $945,000  compared  to
$802,000 in 1995.  Related  earnings per common share on a diluted basis rose to
$7.51 form $6.51.

Both 1996 and 1995 included nonrecurring items which affected net income. In the
third  quarter  of  1996,  an  assessment  of  $100,000  was  paid  to the  FDIC
representing the Bank's share of replenishing the Savings Association  Insurance
Fund  ("SAIF"),  for the  purchase  in  1994  of a  branch  of a  failed  thrift
institution  that was  SAIF-insured,  while the first  quarter of 1995  included
$198,000  of  proceeds  received  from the RTC,  representing  earnings on funds
allocated to purchase loans from the RTC,  offset in part by a special  addition
of $115,000 to the provision  for possible loan losses,  to provide a reserve on
these loans.

Excluding these items along with net securities gains,  earnings from operations
rose $262,000 to $1,006,000 in 1996, up 35.2% from $755,000 in 1995.

The primary reason for the improved earnings  performance was an increase in net
interest income,  which rose 12.7% compared to 1995,  partially offset by higher
costs associated with the operations of a branch office acquired in March,  1996
and the completion of renovations of the Bank's main office.

On a fully taxable  equivalent  ("FTE") basis,  net interest income rose to $5.2
million in 1996 from $4.6 million in 1995, while the related net interest margin
decreased to 4.26% to 4.50%.  This  improvement  in net income  resulted  from a
higher level of interest  earning assets,  which averaged $124.5 million in 1996
compared to $104.4 million in 1995. Loan growth comprised most of this increase.
The lower net interest  margin  reflected a higher cost of deposits along with a
narrower spread on loans.

Total  investment  securities  averaged  $60.8  million in 1996  compared to $57
million in 1995,  an increase of $3.8  million,  or 6.9%.  Most of this increase
came from the proceeds received from the deposit assumption and were invested in
U.S. Government agency securities.

Total loans  averaged  $53.5 million in 1996 compared to $39 million in 1995, an
increase of 37.2%. At December 31,1996, total gross loans were $57.1 million, up
27.7% from $44.7 million at 1995 year-end.  This increase  resulted from greater
commercial loan growth, as well as increased  residential mortgage volume, which
included the purchase of $4 million of performing  residential mortgage loans in
connection with the 1996 branch acquisition.
<PAGE>
                                       16

Other operating  income decreased 15.8% to $1,147,000 in 1996 from $1,363,000 in
1995 due primarily to the aforementioned proceeds received from the RTC in 1995.
Service charges on deposit accounts  declined 16.7% in 1996 primarily due to the
loss of a customer whose account incurred  significant  service charges in 1995.
These  reductions were partially offset by higher agency fees, which rose 45.1%,
to $235,000 in 1996 from  $162,000 in 1995.  These fees  represent  compensation
from large corporations that utilize the Bank to syndicate lines of credit.

Other operating  expenses totalled $4.8 million in 1996, a 14% increase compared
to 1995. The primary reasons for the increase in overall operating expenses were
the branch  acquisition  along with costs  attributable to the renovation of the
main office.

Occupancy and equipment expense rose $271,000, or 63.5% from 1995 to 1996 due to
higher  depreciation  expense  arising from the  renovations  of the Bank's main
office.

Other  expenses  were higher by  $150,000,  or 11% in 1996 due  primarily to the
nonrecurring  $100,000 FDIC SAIF assessment.  Also  contributing to the increase
was higher marketing expense, which rose from $19,000 in 1995 to $85,000 in 1996
as the Bank instituted a market awareness program.

Income tax expense as a percentage of pretax income was 35.3%, up slightly, from
34.8% in 1995.

Year 2000
During  1997,   the   Corporation   established   an  overall  plan  to  address
system-related Year 2000 issues. The plan calls for either system  modifications
to , or replacement of, existing  business systems  applications.  A majority of
the systems are provided and maintained by outside  vendors with whom management
is  coordinating  the Year 2000 efforts.  The cost of this Year 2000  compliance
program  related to system  modifications  is not expected to be material to the
Corporation's  earnings  in  1998  or  thereafter.   The  Corporation  currently
anticipates that substantially all of the work under this program, including the
testing of critical  systems,  will be  initially  completed by the end of 1998,
with further testing to be performed during 1999.
<PAGE>

KPMG Peat Marwick LLP
New Jersey Headquarters
150 John F Kennedy Parkway
Short Hills, NJ 07078

                          Independent Auditors' Report

The Board of Directors and Stockholders City National Bancshares Corporation:

We have audited the  accompanying  consolidated  balance sheets of City National
Bancshares  Corporation and subsidiary (the Corporation) as of December 31, 1997
and  1996,  and the  related  consolidated  statements  of  income,  changes  in
stockholders'  equity,  and cash  flows for each of the years in the  three-year
period ended December 31, 1997. These consolidated  financial statements are the
responsibility of the Corporation's management. Our responsibility is to express
an opinion on these  consolidated  financial  statements based on our audits. We
conducted our audits in accordance with generally  accepted auditing  standards.
Those standards require that we plan and perform thee audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits  provide a reasonable  basis for our opinion.  In our
opinion, the consolidated financial statements referred to above present fairly,
in  all  material  respects,  the  financial  position  of the  Corporation  and
subsidiary as of December 31, 1997 and 1996, and the results of their operations
and  their  cash  flows  for each of the years in the  three-year  period  ended
December 31, 1997, in conformity with generally accepted accounting principles.

/s/ KPMG Peat Marwick. LLP
February 11. 1998





<PAGE>
                                       17
Item 8. Financial Statements and Supplementary Data

CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARIES

Consolidated Balance Sheet
                                                              December 31,
                                                        =======================

Dollars in thousands, except per share data ..........         1997         1996
                                                           ========     ========
Assets
Cash and due from banks (Note 2) .....................     $ 13,260     $  2,767
Federal funds sold (Note 3) ..........................         --          8,900
Interest-bearing deposits with banks .................           40           74
Investment securities available for sale (Note 4) ....       32,694       30,997
Investment securities held to maturity
  (Market value of $29,638 in 1997 and $29,517
  in 1996) (Note 5) ..................................       29,666       29,866
Loans held for sale (Note 1) .........................          807          291
Loans (Note 6) .......................................       56,947       57,128
Less: Reserve for possible loan losses (Note 7) ......          825          750
                                                           --------     --------
Net loans ............................................       56,122       56,378
                                                           --------     --------
Premises and equipment (Note 8) ......................        3,192        3,331
Accrued interest receivable ..........................        1,112        1,078
Other real estate owned ..............................          385          672
Other assets  (Note 15) ..............................        1,590          597
                                                           --------     --------
Total assets .........................................     $138,868     $134,951
                                                           ========     ========
Liabilities and Stockholders' Equity

Deposits: (Notes 2, 4, 5, and 9)
  Demand .............................................     $ 24,789     $ 13,699
  Savings ............................................       24,949       37,527
  Time ...............................................       69,979       64,628
                                                           --------     --------
Total deposits .......................................      119,717      115,854
Short-term borrowings (Notes 6 and 11) ...............        4,213        5,175
Accrued expenses and other liabilities (Note 10) .....        1,157        3,886
Long-term debt (Note 12) .............................        3,749        1,749
                                                           --------     --------
Total liabilities ....................................      128,836      126,664
Commitments and contingencies (Note 21)
Stockholders' equity (Note17):
  Preferred stock, no par value: Authorized
  100,000 shares (Note 16);
  Series A , issued and outstanding 8 shares
   in 1997 and 1996 ..................................          200          200
  Series B , issued and outstanding 20 shares
   in 1997 and 1996 ..................................          500          500
  Series C , issued and outstanding 108 shares
   in 1997 and 1996 ..................................           27           27
  Series D , issued and outstanding 3,280
   shares in 1997 ....................................          820         --
  Common stock, par value $10: Authorized
   400,000 shares; 114,980 shares issued and
   114,141 outstanding in 1997 and 1996 ..............        1,150        1,150
  Surplus ............................................          901          901
  Retained earnings ..................................        6,497        5,645
  Less:
    Net unrealized loss on investment
     securities available for sale ...................           38          111
    Treasury stock, at cost - 839 shares .............           25           25
                                                           --------     --------
Total stockholders' equity ...........................       10,032        8,287
                                                           --------     --------
Total liabilities and stockholders' equity ...........     $138,868     $134,951
                                                           ========     ========

See accompanying notes to consolidated financial statements.
<PAGE>
                                       18


CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARIES

Consolidated Statement of Income
                                                     Year Ended December 31,
                                             ===================================
Dollars in thousands,
except per share data ...................         1997         1996         1995
                                              ========     ========     ========
Interest income
Interest and fees on loans ..............     $  5,247     $  4,804     $  3,607
Interest on Federal funds sold and
  securities purchased under
  agreements to resell ..................          439          317          279
Interest on other short-term
  investments ...........................           39          215          192
Interest on deposits with banks .........            3            5           10
Interest and dividends on
  investment securities:
  Taxable ...............................        3,718        3,577        3,269
  Tax-exempt ............................          125          116          113
                                              --------     --------     --------
Total interest income ...................        9,571        9,034        7,470
                                              --------     --------     --------
Interest expense
Interest on deposits (Note 9) ...........        3,927        3,514        2,653
Interest on short-term borrowings .......          202          189          156
Interest on long-term debt ..............          201           99           20
                                              --------     --------     --------
Total interest expense ..................        4,330        3,802        2,829
                                              --------     --------     --------
Net interest income .....................        5,241        5,232        4,641
Provision for possible loan
  losses (Note 7) .......................          159           91          486
                                              --------     --------     --------
Net interest income after provision
  for possible loan losses ..............        5,082        5,141        4,155
                                              --------     --------     --------
Other operating income
Service charges on deposit accounts .....          604          592          711
Other income (Notes 13 and 15) ..........          577          548          642
Net gains on sales of investment
  securities (Notes 4 and 5) ............           18            7           10
                                              --------     --------     --------
Total other operating income ............        1,199        1,147        1,363
                                              --------     --------     --------
Other operating expenses
Salaries and other employee
  benefits (Note 15) ....................        2,615        2,628        2,455
Occupancy expense (Note 8) ..............          319          289          153
Equipment expense (Note 8) ..............          382          409          274
Other expenses (Note 13) ................        1,314        1,513        1,363
                                              --------     --------     --------
Total other operating expenses ..........        4,630        4,839        4,245
                                              --------     --------     --------
Income before income tax expense ........        1,651        1,449        1,273
Income tax expense (Note 14) ............          582          504          471
                                              --------     --------     --------
Net income ..............................     $  1,069     $    945     $    802
                                              ========     ========     ========
Net income per common
  share (Note 18)
Basic ...................................     $   8.98     $   8.31     $   7.22
Diluted .................................         8.11         7.51         6.51
                                              ========     ========     ========
Basic average common shares
  outstanding ...........................      114,141      113,498      111,141
Diluted average common
  shares outstanding ....................      127,991      127,348      124,991
                                              ========     ========     ========

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


CITY NATIONAL BANCSHARES CORPORATION
 AND SUBSIDIARIES
<TABLE>
<CAPTION>
Consolidated Statement of Changes
in Stockholders' Equity                                                                          Net Unrealized
                                                                                                Gain (Loss) on
                                                                                               Investment Securities
                                                      Common                Preferred  Retained  Available     Treasury
Dollars in thousands                                  Stock      Surplus    Stock      Earnings  for Sale      Stock        Total
===================================================================================================================================
<S>                                                   <C>        <C>        <C>        <C>         <C>         <C>         <C>     
Balance, December 31, 1994 ........................   $  1,120   $    886   $   --     $  4,194    $   (587)   $    (25)   $  5,588
Net income ........................................       --         --         --          802        --          --           802
Proceeds from issuance of preferred stock .........       --         --          200       --          --          --           200
Change in net unrealized loss on investment
  securities available for sale ...................       --         --         --         --           446        --           446
Dividends paid on common stock ....................       --         --         --         (140)       --          --          (140)
                                                      --------   --------   --------   --------    --------     --------   --------
Balance, December 31, 1995 ........................      1,120        886        200      4,856        (141)        (25)      6,896
Net income ........................................       --         --         --          945        --          --           945
Proceeds from issuance of common stock ............         30         15       --         --          --          --            45
Proceeds from issuance of preferred stock .........       --         --          527       --          --          --           527
Change in net unrealized loss on investment
  securities available for sale ...................       --         --         --         --            30        --            30
Dividends paid on common stock ....................       --         --         --         (154)       --          --          (154)
Dividends paid on preferred stock .................       --         --         --           (2)       --          --            (2)
                                                      --------   --------   --------   --------    --------     --------   --------
Balance, December 31, 1996 ........................      1,150        901        727      5,645        (111)        (25)      8,287
Net income ........................................       --         --         --        1,069        --          --         1,069
Proceeds from issuance of preferred stock .........       --         --          820       --          --          --           820
Change in net unrealized loss on investment
  securities available for sale ...................       --         --         --         --            73        --            73
Dividends paid on common stock ....................       --         --         --         (173)       --          --          (173)
Dividends paid on preferred stock .................       --         --         --          (44)       --          --           (44)
                                                      --------   --------   --------   --------    --------     --------   --------
Balance, December 31, 1997 ........................   $  1,150   $    901   $  1,547   $  6,497    $    (38)   $    (25)   $ 10,032
                                                      ========   ========   ========   ========    ========     ========   ========
</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>
                                       20

CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARY

Consolidated Statement of Cash Flows                Year Ended December 31,
                                             ===================================
In thousands                                       1997        1996        1995
================================================================================
Operating activities
Net income .................................   $  1,069    $    945    $    802
Adjustments to reconcile net income
  to net cash from operating activities:
  Depreciation and amortization ............        367         339         191
  Provision  for possible loan losses ......        159          91         486
  Accretion of discount, net of premium
    amortization on investment securities ..         12         (15)        151
  Net gains on sales and calls of investment
    securities .............................        (18)         (7)        (10)
  Gains and commissions on loans held for
    sale ...................................        (57)       (170)       (122)
(Increase) decrease in accrued interest
  receivable ...............................        (33)       (123)        194
Deferred income tax  benefit ...............       (104)        (53)       (203)
(Increase) decrease in other assets ........     (1,143)         (4)        984
Decrease in other real estate owned ........        336        --            95
(Decrease) increase  in accrued expenses
  and other liabilities ....................     (2,525)      2,702        (150)
                                               --------    --------    --------
Net cash (used in) provided by
  operating activities .....................     (1,937)      3,705       2,418
                                               --------    --------    --------
Investing activities
Loans originated for sale ..................     (1,611)     (3,776)     (4,594)
Proceeds from sales of loans held for sale .      1,152       4,210       4,631
Decrease (increase) in loans ...............         48      (8,805)     (8,159)
Purchase of loans in conjunction with
  branch acquisitions ......................       --        (4,035)    (11,479)
Decrease  (increase) in interest-bearing
  deposits with banks ......................         34         247        (321)
Proceeds from maturities of investment
  securities available for sale,
  including sales, principal payments
  and early redemptions ....................     41,011      20,917       1,524
Proceeds from maturities of investment
  securities held to maturity, including
  principal payments and early redemptions .      3,718       4,643      11,127
Purchases of investment securities
  available for sale .......................    (42,570)    (21,221)     (2,745)
Purchases of investment securities held
  to maturity ..............................     (3,529)    (10,025)    (10,669)
Purchases of premises and equipment ........       (227)     (1,382)       (739)
                                               --------    --------    --------
Net cash used in investing activities ......     (1,974)    (19,227)    (21,424)
                                               --------    --------    --------
Financing activities
Deposits assumed in branch acquisitions ....       --         7,661        --
Increase (decrease) in deposits ............      3,863       7,304      (3,052)
(Decrease) increase in short-term
  borrowings ...............................       (962)      1,514       3,661
Proceeds from issuance of long-term debt ...      2,000        --         1,500
Proceeds from issuance of common stock .....       --            45        --
Proceeds from issuance of preferred stock ..        820         527         200
Dividends paid on preferred stock ..........        (44)         (2)       --
Dividends paid on common stock .............       (173)       (154)       (140)
                                               --------    --------    --------
Net cash provided by financing activities ..      5,504      16,895       2,169
                                               --------    --------    --------
Net increase (decrease) in cash and
  cash equivalents .........................      1,593       1,373     (16,837)
Cash and cash equivalents at beginning
  of year ..................................     11,667      10,294      27,131
                                               --------    --------    --------
Cash and cash equivalents at end of year ...   $ 13,260    $ 11,667    $ 10,294
                                               ========    ========    ========
Cash paid during the year:
Interest ...................................   $  4,321    $  3,960    $  2,719
Income taxes ...............................        538         335         991

Supplemental schedule for noncash investing activities:
Real estate acquired in settlement
  of loans .................................         49         460         212
Transfers of investment securities
  held to maturity to investment
  securities available for sale ............       --          --        21,836
See accompanying notes to consolidated financial statements.
<PAGE>
                                       21

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.

Federal Home Loan Bank of New York
The Bank, as a member of Federal Home Loan Bank of New York "FHLB",  is required
to hold shares of capital  stock of the FHLB based on a specified  formula.  The
FHLB stock is carried at cost.

Investment  securities held to maturity and investment  securities available for
sale  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  rate
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 portfolios  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
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.

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.  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.

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 it is current as to  principal  and interest
and its future collectibility is expected.
<PAGE>
                                       22

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 were no impaired loans during 1997 or 1996.

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  three  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 ("OREO") acquired through foreclosure or deed in lieu of
foreclosure is carried at the lower of cost or fair value less estimated cost to
sell, net of a valuation allowance.  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,  including  any future  writedowns of
OREO, rental income and operating expenses, are included in "Other expenses".

A reserve  for OREO has been  established  through  charges  to OREO  expense to
maintain  properties at the lower of cost or fair value less  estimated  cost to
sell.

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.

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.  Such temporary
differences include depreciation and the provision for possible loan losses.

Net income per common share
The Corporation adopted Financial  Accounting Standards Board ("FASB") Statement
of Financial  Accounting Standards No. 128, "Earnings per share" on December 31,
1997. SFAS 128 establishes  standards for computing and presenting  earnings per
share (EPS) and applies to entities with publicly held common stock or potential
common  stock.  SFAS  128  replaces  the  presentation  of  primary  EPS  with a
presentation  of basic EPS and requires dual  presentation  of basic and diluted
EPS on the face of the income  statement for all entities  with complex  capital
structures.
<PAGE>
                                       23

Basic  income  per common  share is  calculated  by  dividing  net  income  less
dividends  paid on  preferred  stock by the  weighted  average  number of common
shares  outstanding.  On a diluted  basis,  both net income  and  common  shares
outstanding are adjusted to assume the conversion of the convertible subordinate
debentures from the date of issue.

Recent accounting pronouncement
In June 1997, the FASB issued SFAS No. 130.  "Reporting  Comprehensive  Income".
SFAS 130 establishes standards for reporting and display of comprehensive income
an its  components  (revenues,  expenses,  gains,  and  losses) in a full set of
general-purpose financial statements.  SFAS 130 requires that all items that are
required  to  be  recognized  under   accounting   standards  as  components  of
comprehensive income be reported in a financial statement that is displayed with
the same prominence as other financial statements.  The adoption of SFAS No. 130
is not expected to materially affect the financial statements

Stock-based compensation
On January 1, 1996, the Corporation  adopted  Statement of Financial  Accounting
Standards No. 123,  "Accounting for Stock-Based  Compensation" (SFAS 123), which
permits entities to recognize as expense over a vesting period the fair value of
all stock-based awards on the date of grant. Alternatively, SFAS 123 also allows
entities to continue to apply the  provisions  of  Accounting  Principles  Board
("APB") Opinion No. 25 and provide  proforma a net income and proforma  earnings
per share  disclosures  for employee stock option grants made in 1995 and future
years as if the  fair-value-based  method  defined in SFAS 123 had been applied.
The  Corporation  has elected to continue to apply the provisions of APB Opinion
No.  25 and  provide  the  proforma  disclosure  provisions  of SFAS  123  stock
based-compensation as applicable.

Reclassifications
Certain  reclassifications  have  been  made to the 1996  and 1995  consolidated
financial statements in order to conform with the 1997 presentation.

Note 2   Cash and due from banks
The Bank is required to maintain a reserve balance with the Federal Reserve Bank
based primarily on deposit levels.  These reserve balances  averaged $662,000 in
1997 and $1,028,000 in 1996.

Cash and due from banks and demand  deposits at December 31, 1997 included an $8
million  nonrecurring  deposit made by an agency of the U.S Government which was
withdrawn on January 2, 1998.  The source of this deposit was a check drawn on a
financial  institution  that  was  located  out of the  Bank's  Federal  Reserve
district.

Note 3   Federal funds sold and securities purchased under agreements to resell
Federal funds sold  averaged $7.8 million  during 1997 and $6.0 million in 1996,
while the maximum balance  outstanding at any month-end during 1997 and 1996 was
$7.3 million and $11.6 million,  respectively.  During 1997 and 1996, securities
purchased under agreements to resell averaged $27,000 and $41,000  respectively.
There were no such transactions outstanding at any month-end. 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 at December 31 of  investment  securities
available for sale were as follows:
                                        Gross      Gross
                         Amortized Unrealized Unrealized    Market
1997 In thousands             Cost      Gains     Losses     Value
======================================================================
U.S. Treasury securities
  and obligations of U.S.
  government agencies      $10,432     $   75     $   56   $10,450
Obligations of states and
   political subdivisions    2,251         11         13     2,249
Other securities:
  Mortgage-backed
   securities               18,620        144        178    18,587
  Other debt securities        262         -          -        262
  Equity securities          1,143          3         -      1,146
- ----------------------------------------------------------------------
Total                      $32,708     $  233     $  247   $32,694
======================================================================
<PAGE>
                                       24


                                        Gross      Gross
                         Amortized Unrealized Unrealized    Market
1996 In thousands             Cost      Gains     Losses     Value
======================================================================
U.S. Treasury securities
  and obligations of U.S.
  government agencies      $11,322   $    127  $      81   $11,368
Other securities:
  Mortgage-backed           18,900        111        265    18,746
  Equity securities            883         -          -        883
- ----------------------------------------------------------------------
Total                      $31,105   $    238   $    346   $30,997
======================================================================


At  December  31,  1997,  the  Corporation  held  structured  notes with a total
amortized  cost  of  $1,500,000  and  a  related  market  value  of  $1,445,000,
reflecting gross unrealized depreciation of $55,000.

At  December  31,  1996,  the  Corporation  held  structured  notes with a total
amortized  cost  of  $3,477,000  and  a  related  market  value  of  $3,424,000,
reflecting gross unrealized  depreciation of $53,000.  The Corporation also held
structured  notes in the held to maturity  portfolio  at  December  31, 1997 and
December 31, 1996.

The  amortized  cost and the market  values of  investments  in debt  securities
available for sale  presented  below as of December 31, 1997 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             $  4,251     $  4,199
    Mortgage-backed securities                   821          828
Due after one year but within five years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies                4,513        4,536
  Mortgage-backed securities                   1,343        1,368
Due after five years but within ten years:
  Mortgage-backed securities                   3,256        3,297
  Other debt securities                          262          262
Due after ten years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies                1,668        1,715
  Mortgage-backed securities                  13,200       13,094
  Obligations of state and political 
    subdivisions                               2,251        2,249
- -----------------------------------------------------------------------
Total debt securities                         31,565       31,548
Equity securities                              1,143        1,146
- -----------------------------------------------------------------------
Total                                        $32,708      $32,694
=======================================================================

Sales of investment securities available for sale totalled $3.7 million in 1997,
while there were no such sales  during 1996.  $2.6  million of these  securities
were called prior to maturity during 1997,  while $1 million was called prior to
maturity during 1996.

Interest and dividends on investment securities available for sale was as 
follows:
In thousands                       1997       1996       1995
=================================================================
Taxable                        $  1,999   $  1,949    $   675
Tax-exempt                            9         -          -
- -----------------------------------------------------------------
Total                          $  2,008   $  1,949    $   675
=================================================================

Investment securities available for sale having an amortized cost of $27,467,000
were pledged to secure public funds at December 31, 1997.
<PAGE>
                                       25

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
1997 In thousands            Value      Gains     Losses     Value
======================================================================
U.S. Treasury securities
  and obligations of U.S.
  Government agencies      $16,835  $      84   $    101   $16,818
Obligations of state and
  political subdivisions     2,536         16          9     2,543
Other securities:
  Mortgage-backed           10,295         61         79    10,277
- ----------------------------------------------------------------------
Total                      $29,666  $     161   $    189   $29,638
======================================================================

                                        Gross      Gross
                              Book Unrealized Unrealized    Market
1996 In thousands            Value      Gains     Losses     Value
======================================================================
U.S. Treasury securities
  and obligations of U.S.
  Government agencies      $16,849    $   131     $  268  $ 16,712
Obligations of state and
  political subdivisions     2,536         14         24     2,526
Other securities:
  Mortgage-backed           10,481         13        215    10,279
- -----------------------------------------------------------------------
Total                      $29,866    $   158     $  507  $ 29,517
=======================================================================

At  December  31,  1997,  the  Corporation  held  structured  notes with a total
amortized  cost  of  $2,750,000  and  a  related  market  value  of  $2,667,000,
reflecting gross unrealized depreciation of $83,000.  Comparable amounts as of a
year earlier were $2,750,000, $2,660,000 and $90,000, respectively.

The book value and the market value of  investment  securities  held to maturity
presented below as of December 31, 1997 are distributed by contractual maturity,
including mortgage-backed securities,  which may have shorter estimated lives as
a result of prepayments of the underlying mortgages.
                                                  Book     Market
In thousands                                     Value      Value
====================================================================
Due within one year
  U.S. Treasury and obligations of
    U.S. Government agencies                  $  1,000    $   999
  Obligations of state and political
    subdivisions                                   120        120
Due after one year but within five years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies                  5,688      5,668
  Mortgage-backed securities                     5,268      5,308
  Obligations of state and political 
    subdivisions                                 2,416      2,423
Due after five years but within ten years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies                  9,648      9,651
  Mortgage-backed securities                     3,065      3,079
Due after ten years:
  U.S. Treasury securities and obligations
    of U.S. Government agencies                    499        500
  Mortgage-backed securities                     1,962      1,890
- --------------------------------------------------------------------
Total                                          $29,666    $29,638
====================================================================

There were no sales of  securities  held to maturity  in 1997 or 1996,  while $3
million of securities  were called prior to maturity  during 1997 and $2,988,000
of securities were called during 1996, resulting in net gains of $7,000 in 1996.
There were no related resulting gains or losses in 1997.

Interest and dividends on investment securities held to maturity was as follows:
In thousands                       1997       1996       1995
================================================================
Taxable                         $ 1,719    $ 1,628    $ 2,594
Tax-exempt                          116        116        113
- ----------------------------------------------------------------
Total                           $ 1,835    $ 1,744    $ 2,707
================================================================

Investment  securities held to maturity having a book value of $18,725,000  were
pledged to secure public funds at December 31, 1997.
<PAGE>
                                       26

Note 6   Loans
Loans, net of unearned discount and net deferred origination fees and costs at 
December 31, were as follows:
In thousands                                  1997       1996
=================================================================
Commercial                                $ 18,988   $ 19,634
Real estate                                 37,521     37,448
Installment                                    750        443
- -----------------------------------------------------------------
Total loans                                 57,259     57,525
Less: Unearned income                          312        397
- -----------------------------------------------------------------
Loans                                     $ 56,947   $ 57,128
=================================================================

Loans guaranteed by the Small Business Administration  totalling $4,560,000 were
pledged as collateral  for borrowings  under a note issued to the U.S.  Treasury
Department at December 31, 1997.

Nonperforming  loans include loans which are  contractually  past due 90 days or
more for which interest income is still being accrued and nonaccrual loans.

At December 31, nonperforming loans and troubled debt restructurings were as 
follows:
In thousands                                    1997       1996
==================================================================
Nonaccrual loans                            $  1,166   $  1,025
Loans with interest or principal 90
  days or more past due and still accruing       230         33
- ------------------------------------------------------------------
Total nonperforming loans                      1,396      1,058
Troubled debt restructurings                   1,261         -
- ------------------------------------------------------------------
Total nonperforming loans
   and troubled debt restructurings           $2,657     $1,058
==================================================================

The effect of nonaccrual loans on income before taxes is presented below.
In thousands                           1997     1996     1995
==================================================================
Interest income foregone              $ (67)   $ (61)   $ (52)
Interest income received                101      106       55
- ------------------------------------------------------------------
                                      $  34    $  45   $    3
==================================================================

Troubled  debt  restructurings  includes  two loans to one  commercial  borrower
totalling $1.3 million. A $1 million construction loan was originated in August,
1996 and subsequently  increased by $200,000.  Payments remained current through
June,  1997 when  construction  was  completed  and the loan was  converted to a
permanent commercial  mortgage,  at which time principal paydowns were scheduled
to  commence.  Prior to  becoming  90 days past due,  the terms of the loan were
modified to continue  interest only payments for a specified period of time. The
loan is  secured  by a  leasehold  mortgage  on the  financed  property  and the
borrower's  principals have provided joint and several personal  guarantees.  In
addition,  a $100,000 working capital loan secured by receivables was originated
in July, 1997.

The  construction  loan is currently  performing in accordance with the modified
terms while the working capital loan is currently  performing in accordance with
its original terms.  Management believes that both of these loans are adequately
secured and fully collectible.

At December 31, 1997,  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,  or to borrowers  whose loans have been
restructured.  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.
<PAGE>
                                       27

Note 7   Reserve for possible loan losses
Transactions in the reserve for possible loan losses are summarized as follows:
In thousands                       1997       1996       1995
================================================================
Balance, January 1                $ 750      $ 650      $ 625
Provision for possible loan
  losses                            159         91        486
Recoveries of loans previously
  charged off                        74        107         98
- -----------------------------------------------------------------
                                    983        848      1,209
Less: Charge-offs                   158         98        559
- -----------------------------------------------------------------
Balance, December 31              $ 825      $ 750      $ 650
=================================================================


Note 8                       Premises and equipment
A summary of premises and equipment at December 31 follows:
In thousands                                  1997       1996
- -----------------------------------------------------------------
Land                                        $  274     $  274
Premises                                     1,035      1,035
Furniture and equipment                      1,778      1,677
Building improvements                        1,900      1,773
- ------------------------------------------------------------------
Total cost                                   4,987      4,759
Less: Accumulated depreciation 
  and amortization                           1,795      1,428
- ------------------------------------------------------------------
Net book value                              $3,192     $3,331
- ------------------------------------------------------------------

Depreciation  and  amortization   expense  charged  to  operations  amounted  to
$367,000, $339,000, and $191,000 in 1997, 1996, and 1995, respectively.

Note 9   Deposits
Deposits at December 31 are presented below.
In thousands                                  1997       1996
==================================================================
Noninterest bearing
  Demand                                 $  24,789  $  13,699
  Savings                                      469        469
  Time                                      10,635     12,522
- ------------------------------------------------------------------
Total noninterest bearing deposits          35,893     26,690
- ------------------------------------------------------------------
Interest bearing
  Savings                                   24,480     37,058
  Time                                      59,344     52,106
- ------------------------------------------------------------------
Total interest bearing deposits             83,824     89,164
- ------------------------------------------------------------------
Total deposits                            $119,717   $115,854
==================================================================

Time deposits issued in amounts of $100,000 or more have the following 
maturities at December 31:
In thousands                                  1997       1996
==================================================================
Three months or less                      $ 40,701   $ 25,967
Over three months but within six months      5,315     15,023
Over six months but within twelve months     2,956      2,557
Over twelve months                           2,037      3,943
- ------------------------------------------------------------------
Total deposits                            $ 51,009   $ 47,490
==================================================================

Interest expense on certificates of deposits of $100,000 or more was $2,369,000,
$1,850,000 and $895,000 in 1997, 1996 and 1995, respectively.

Note 10     Accrued expenses and other liabilities
At December 31, 1996, accrued expenses and other liabilities  included a noncash
item for $2,876,000 that was inadvertently submitted to the Federal Reserve Bank
for collection in December, 1996 and for which credit was received. The item was
subsequently repaid.
<PAGE>
                                       28

Note 11   Short-term borrowings
Information regarding short-term borrowings at December 31, is presented below.
                                      Average
                                      Interest           Average   Maximum
                                      Rate on  Average   Interest  Balance
                             Decem-   Decem-   Balance   Rate      at any
                             ber 31   ber 31   During    During    Month-
Dollars in thousands         Balance  Balance  the Year  the Year  end
==============================================================================
1997
Federal funds purchased and 
  securities sold under 
  repurchase agreements      $   800   6.75%   $    92    5.47%    $   800
Demand note issued
  to the U.S. Treasury         3,413   5.27      3,717    5.30       8,000
- ------------------------------------------------------------------------------
Total                        $ 4,213   5.57%   $ 3,809    5.32%    $ 8,800
 =============================================================================
1996
Federal funds purchased and
  securities sold under 
  repurchase agreements      $    -      - %   $   755    5.51%    $ 7,000
Demand note issued
  to the U.S. Treasury         5,175   5.16      2,865    5.13       8,000
- ------------------------------------------------------------------------------
Total                        $ 5,175   5.16%   $ 3,620    5.21%    $15,000
==============================================================================

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  $4,620,000,  along  with  loans  guaranteed  by the Small
Business Administration totalling $4,560,000.

Note 12  Long-term debt
Long-term debt at December 31 is summarized as follows:
In thousands                                    1997     1996
================================================================
FHLB convertible advance, 5.93% due
  February 24, 2002                           $2,000   $   -
5.25% capital note, due December 28, 2005      1,500    1,500
8.00% mandatory convertible debentures,
  due July 1, 2003                               249      249
- ----------------------------------------------------------------
Total                                         $3,749   $1,749
================================================================

Interest is payable  quarterly on the FHLB  advance.  The advance is callable on
February 20, 2000 and on every interest payment date  thereafter.  The borrowing
is secured by obligations of U.S. Government agencies.

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 $18.00 or the issuance of rights or options to purchase
shares of common stock at a price of less than $18.00 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 the capital  note,  on June 29 and  December  29, 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.
<PAGE>
                                       29

Note 13  Other operating income and expenses
The following table presents the major items of other operating income and 
expenses:
In thousands                            1997    1996     1995
================================================================
Other operating income
Income from loans purchased from
  Resolution Trust Corporation prior
  to loan closing                  $     -  $     -     $ 198
Agency fees on commercial loans         253      221      158

Other operating expenses
FDIC deposit insurance                   -       141      168
Stationery and supplies expense          88      141      115
Data processing                         125      157      115
=================================================================

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.

Note 14  Income taxes
The components of income tax expense are as follows:
In thousands                           1997     1996     1995
=================================================================
Current
Federal                               $ 581    $ 476    $ 571
State                                   113       81      103
- -----------------------------------------------------------------
Total current income tax expense        694      557      674
- -----------------------------------------------------------------
Deferred
Federal                                 (90)     (45)    (172)
State                                   (22)      (8)     (31)
- -----------------------------------------------------------------
Total deferred income tax 
  (benefit) expense                    (112)     (53)    (203)
- -----------------------------------------------------------------
Total income tax expense              $ 582    $ 504    $ 471
=================================================================

A  reconciliation  between  income tax  expense and the total  expected  federal
income tax computed by multiplying  pre-tax  accounting  income by the statutory
federal income tax rate is as follows:
In thousands                           1997     1996     1995
================================================================
Federal income tax at statutory rate  $ 561    $ 493    $ 433
Increase (decrease) in income tax
  expense resulting from:
 State income taxes, net of federal
   benefit                               60       48       48
 Tax-exempt income                      (43)     (39)     (34)
 Life insurance                         (15)     (10)      (7)
 Change in valuation allowance           (7)      -        -
 Other, net                              26       12       31
- ----------------------------------------------------------------
Total income tax expense              $ 582    $ 504    $ 471
================================================================
<PAGE>
                                       30

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

In thousands                                     1997    1996
================================================================
Deferred tax assets
Unrealized loss on investment securities
  available for sale                            $  6    $  44
Reserve for other real estate owned               12       -
Deferred compensation                             60       31
Other                                             32       25
- ----------------------------------------------------------------
Total deferred tax assets                        110      100
Less: Valuation allowance                         -         7
- ----------------------------------------------------------------
Deferred tax asset                               110       93
- ----------------------------------------------------------------
Deferred tax liabilities
Reserve for possible loan losses                 243      307
Premises and equipment                            20       13
Investment securities held to maturity             3        3
- ----------------------------------------------------------------
Deferred tax liability                           266      323
- ----------------------------------------------------------------
Net deferred tax liability                     $(156)   $(230)
================================================================

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 total  deferred  tax
asset.  Accordingly,  the  valuation  allowance,  which  amounted  to  $7,000 at
December 31, 1996 was eliminated in 1997.

Note 15  Benefit plans
Savings plan
The Bank maintains 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 Bank provides matching contributions of 25%
of the first 4% of basic  participant  salaries  along  with a 1%  discretionary
contribution,  subject to a vesting schedule.  Contribution  expense amounted to
$49,000 in 1997, $55,000 in 1996, and $36,000 in 1995.

Bonus plan
The Bank awards profit  sharing  bonuses to its officers and employees  based on
the achievement of certain performance objectives.  Bonuses charged to operating
expense in 1997,  1996 and 1995  amounted to  $119,000  $90,000,  and  $119,000,
respectively.

Nonqualified benefit plans
During 1997,  the Bank  established a  supplemental  executive  retirement  plan
("SERP"),  which provides a post employment  supplemental  retirement benefit to
certain key executive officers.  SERP expense was $26,000 in 1997. The Bank also
has a director  retirement  plan ("DRIP").  DRIP expense was $19,000 in 1997 and
$10,000 in 1996.

Benefits  under both plans will be funded  through a bank-owned  life  insurance
policy,  the cash  surrender  value of which is included  in "Other  assets" and
totalled $1.3 million and $330,000 at December 31, 1997 and 1996,  respectively.
In addition,  expenses for both plans along with the expense related to carrying
the policy  itself are offset by  increases in the cash  surrender  value of the
policy.  Such increases are included in "Other  income" and totalled  $72,000 in
1997 and $3,000 in 1996, while the related life insurance expense was $28,000 in
1997 and $7,000 in 1996.

Stock options
During 1997, the Corporation  issued 5,700 stock options at an exercise price of
$20,  which  represented  the fair market  value of the stock on the date of the
grant.  The Corporation  did not issue any stock options in 1996 or 1995.  Under
Accounting  Principles  Board  Opinion No. 25,  compensation  cost for the stock
options  is not  recognized  because  the  exercise  price of the stock  options
equaled the market price of the underlying  stock on the date of the grant.  Had
compensation expense been recorded for stock options granted as determined under
Financial Accounting Standards Board Statement of Financial Accounting Standards
No. 123, net income  would have been reduced by $2,000 in 1997,  which would not
have affected the reported basic or diluted earnings per share.

The fair value of the option  grant is  estimated on the date of the grant using
the Black-Scholes option-pricing model with the following assumptions:  dividend
yield of 8.75%,  expected  volatility of 15%,  risk-free interest rate of 6% and
estimated  option life of three  years.  The fair value of the options was $1.08
per share. The options vest equally over three years.
<PAGE>
                                       31

Note 16  Preferred stock
The Corporation is authorized to issue  noncumulative  perpetual preferred stock
in one or more  series,  with no par  value.  Shares  of  preferred  stock  have
preference  over the  Corporation's  common stock with respect to the payment of
dividends.  Different  series of preferred  stock may have  different  stated or
liquidation values as well as different rates. Dividends are paid annually.

Set forth below is a summary of the Corporation's preferred stock issued and
 outstanding.
            Date Dividend    Stated     Number        December 31,
          Issued     Rate     Value  of Shares       1997      1996
====================================================================


Series A   12/96    6.00%   $25,000          8   $200,000  $200,000
Series B    3/96    8.00     25,000         20    500,000   500,000
Series C    2/96    8.00        250        108     27,000    27,000
Series D    6/97    6.50        250      3,280    820,000        -
- --------------------------------------------------------------------
                                               $1,547,000  $727,000
====================================================================

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 1998 without prior
OCC approval of up to  $1,641,000  plus the current  year's net profit up to the
date of the  declaration,  subject to the restrictive  covenants under long-term
debt agreements included in Note 12.

Note 18  Net income per common share
The following table presents the computation of net income per common share.
In thousands, except per share data      1997     1996     1995
=================================================================
Net income                            $ 1,069   $  945   $  802
Dividends paid on preferred stock         (46)      (2)      -
- -----------------------------------------------------------------
Net income applicable to basic common
  shares                                1,023      943      802
Interest expense on convertible
  subordinated debentures, net of income
  taxes                                    13       13       13
- -----------------------------------------------------------------
Net income applicable to diluted common
  shares                              $ 1,036   $  956   $  815
=================================================================
Number of average common shares
Basic                                 114,141  113,498  111,141
- -----------------------------------------------------------------
Diluted:
  Average common shares outstanding   114,141  113,498  111,141
  Average common shares converted from
    convertible subordinate debentures 13,850   13,850   13,850
- -----------------------------------------------------------------
                                      127,991  127,348  124,991
=================================================================
Net income per common share
Basic                                  $ 8.98   $ 8.31   $ 7.22
Diluted                                  8.11     7.51     6.51
=================================================================

The stock options  outstanding  are not included as common stock  equivalents in
the diluted net income per share calculation because they are not dilutive.

Note 19  Related party transactions
Certain directors 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
1997 and 1996. 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.
<PAGE>
                                       32

Total loans to the  aforementioned  individuals  and  organizations  amounted to
$336,000 and $352,000 at December 31, 1997 and 1996,  respectively.  The highest
amount of such  indebtedness  during 1997 was $357,000  and in 1996  amounted to
$375,000.  During  1997,  $16,000 of new loans were made and  paydowns  totalled
$32,000.

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.

The following  methods and assumptions  were used to estimate the fair values of
significant financial instruments at December 31, 1997 and 1996.

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  are reported at their fair values based on 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, 1997 and 1996. 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, 1997 and 1996.
<PAGE>
                                       33

The following table presents the carrying amounts and fair values of financial 
instruments at December 31:
                                   1997                1996
- ---------------------------------------------------------------------------
                            Carrying     Fair   Carrying     Fair
In thousands                   Value    Value      Value    Value
===========================================================================
Financial assets
Cash and other short-term
  investments               $ 13,300 $ 13,300  $ 11,741  $ 11,741
Investment securities AFS     32,694   32,694    30,997    30,997
Investment securities HTM     29,666   29,638    29,866    29,517
Loans                         56,122   58,607    56,378    57,368
Loans held for sale              807      807       291       291

Financial liabilities
Deposits                    $119,717 $117,965  $115,854  $115,804
Short-term borrowings          4,213    4,213     5,175     5,175
Long-term debt                 3,749    3,726     1,749     1,634
===========================================================================

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.

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 31,1997 and 1996 the Bank had mortgage commitments of $7,187,000 and
$3,183,000, unused corporate lines of credit of $23,100,000 and $13,200,000, and
$257,000 and $1,543,000 of other loan commitments, respectively.

The  aforementioned  commitments  and  credit  lines are made at both  fixed and
floating rates of interest based on the Bank's prime lending rate.
<PAGE>
                                       34

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

Condensed Balance Sheet
                                                 December 31,
In thousands                                    1997     1996
================================================================
Assets
Cash and cash equivalents                    $    21  $    26
Investment securities held to maturity           773       -
Investment securities available for sale         100       -
Investment in subsidiary                      10,627    9,726
Due from subsidiary                              249      249
Other assets                                      20       45
- -----------------------------------------------------------------
Total assets                                 $11,790  $10,046
=================================================================
Liabilities and stockholders' equity
Other liabilities                            $     9  $    10
Long-term debt                                 1,749    1,749
- -----------------------------------------------------------------
Total liabilities                              1,758    1,759
Stockholders' equity                          10,032    8,287
- -----------------------------------------------------------------
Total liabilities and stockholders' equity   $11,790  $10,046
=================================================================

Condensed Statement of Income
                                       Year Ended December 31,
In thousands                           1997     1996     1995
=================================================================
Income
Interest income                     $    29  $    -   $    -
Dividends from subsidiary               271      194      141
Interest from subsidiary                 20       20       20
- -----------------------------------------------------------------
Total income                            320      214      161
- -----------------------------------------------------------------
Expenses
Interest expense                         99       99       20
Other operating expenses                  1        7       -
Income tax benefit                      (12)     (34)      -
- -----------------------------------------------------------------
Total expenses                           88       72       20
- -----------------------------------------------------------------
Income before equity in undistributed
  net income of subsidiary              232      142      141
Equity in undistributed income
  of subsidiary                         837      803      661
- -----------------------------------------------------------------
Net income                          $ 1,069  $   945  $   802
=================================================================
<PAGE>
                                       35

Condensed Statement of Cash Flows
                                       Year Ended December 31,
- -----------------------------------------------------------------
In thousands                           1997     1996     1995
=================================================================
Operating activities
Net income                          $ 1,069   $  945   $  802
Adjustments to reconcile net income
  to cash used in operating activities:
    Equity in undistributed net income
      of subsidiary                    (837)    (803)    (661)
    Decrease (increase) in other assets  25      (34)      (1)
    Decrease in other liabilities        (1)      -        -
- -----------------------------------------------------------------
Net cash from operating activities      256      108      140
- -----------------------------------------------------------------
Investing activities
Purchase of investment securities
  available for sale                   (764)      -        -
Purchase of investment securities
  held to maturity                     (100)      -        -
Capital contribution to subsidiary       -      (500)  (1,700)
- ------------------------------------------------------------------
Net cash used in investing activities  (864)    (500)  (1,700)
- ------------------------------------------------------------------
Financing activities
Proceeds from issuance of
  long-term debt                         -        -     1,500
Proceeds from issuance of common stock   -        45       -
Proceeds from issuance of preferred
  stock                                 820      527      200
Dividends paid                         (217)    (156)    (140)
- ------------------------------------------------------------------
Net cash from financing activities      603      416    1,560
- ------------------------------------------------------------------
(Decrease) increase in cash and
  cash equivalents                       (5)      24       -
Cash and cash equivalents at
  beginning of year                      26        4        4
- ------------------------------------------------------------------
Cash and cash equivalents at
  end of year                      $     21 $     28  $     4
==================================================================

Note 24 Regulatory Capital Requirements
FDIC regulations require banks to maintain minimum levels of regulatory capital.
Under the  regulations  in effect at December 31, 1997, the Bank was required to
maintain (i) a minimum  leverage ratio of Tier 1 capital to total average assets
of 4.0%,  and (ii) minimum  ratios of Tier I and total capital to  risk-adjusted
assets of 4.0% and 8.0%, respectively.

Under its prompt  corrective  action  regulations,  the FDIC is required to take
certain supervisory actions (and may take additional discretionary actions) with
respect to an  undercapitalized  bank. Such actions could have a direct material
effect  on  such  bank's  financial  statements.  The  regulations  establish  a
framework   for   the    classification   of   banks   into   five   categories:
well-capitalized,   adequately  capitalized,   undercapitalized,   significantly
undercapitalized  and  critically   undercapitalized.   Generally,   a  bank  is
considered well-capitalized if it has a leverage capital ratio of at least 5.0%,
a Tier 1  risk-based  capital  ratio  of at least  6.0%  and a total  risk-based
capital ratio of at least 10.0%.

The foregoing capital ratios are based in part on specific quantitative measures
of assets,  liabilities and certain  off-balance sheet items as calculated under
regulatory  accounting  practices.  Capital amounts and classifications are also
subject to  qualitative  judgments by the FDIC about  capital  components,  risk
adjustments and other factors.

Management  believes  that, as of December 31, 1997,  the Bank meets all capital
adequacy  requirements  to which it is  subject.  Further,  the most recent FDIC
notification  categorized the Bank as a  well-capitalized  institution under the
prompt  corrective action  regulations.  There have been no conditions or events
since that notification that management believes have changed the Bank's capital
classification.
<PAGE>
                                       36

The following is a summary of the Bank's actual capital amounts and ratios as of
December  31,  1997 and 1996,  compared  to the FDIC  minimum  capital  adequacy
requirements and the FDIC requirements for  classification as a well-capitalized
Bank: 
In thousands                        FDIC Requirements
==============================================================================
                                  Minimum Capital  For Classification
                    Bank Actual    Adequacy        as Well-Capitalized
- ------------------------------------------------------------------------------
                   Amount   Ratio  Amount  Ratio   Amount   Ratio
December 31, 1997
  Leverage (Tier 1)
      capital     $10,617   7.90%  $5,375  4.00%   $6,719   5.00%
  Risk-based capital:
    Tier 1         10,617  17.17    2,473  4.00     3,709   6.00
    Total          11,639  18.83    4,846  8.00     6,182  10.00
December 31, 1996
  Leverage (Tier 1)
     capital        9,771   7.01    5,578  4.00     6,972   5.00
  Risk-based capital:
    Tier 1          9,771  16.65    2,347  4.00     3,521   6.00
    Total          10,754  18.33    4,694  8.00     5,868  10.00
==============================================================================

Note 25  Summary of quarterly financial information (unaudited)
                                         1997
- ------------------------------------------------------------------
Dollars in thousands,        First   Second   Third    Fourth
  except per share data      Quarter Quarter  Quarter  Quarter
==================================================================
Interest income              $2,301  $2,432   $2,424   $2,414
Interest expense              1,005   1,126    1,120    1,079
- ------------------------------------------------------------------
Net interest income           1,296   1,306    1,304    1,335
Provision (credit) for
  possible loan losses           27      23      (7)      116
Net gains (losses) on sales of
  investment securities          21      19     (21)      (1)
Other operating income          301     288      273      319
Other operating expenses      1,194   1,195    1,163    1,078
- -------------------------------------------------------------------
Income before income
  tax expense                   397     395      400      459
Income tax expense              144     143      145      150
- -------------------------------------------------------------------
Net income                   $  253  $  252   $  255   $  309
===================================================================
Net income per share
  (basic)                    $ 1.83  $ 2.21   $ 2.22   $ 2.72
===================================================================
Net income per share
  (diluted)                  $ 1.66  $ 1.99   $ 2.00   $ 2.46
===================================================================

                                        1996
- -------------------------------------------------------------------
Dollars in thousands,        First   Second   Third    Fourth
  except per share data      Quarter Quarter  Quarter  Quarter
===================================================================
Interest income              $2,057  $2,225   $2,346   $2,406
Interest expense                787     887    1,006    1,122
- -------------------------------------------------------------------
Net interest income           1,270   1,338    1,340    1,284
Provision for
  possible loan losses           10      23       32       26
Net gains (losses) on sales of
  investment securities          10      (1)      (1)      (1)
Other operating income          312     300      240      288
Other operating expenses      1,164   1,164    1,320    1,191
- -------------------------------------------------------------------
Income before income
  tax expense                   418     450      227      354
Income tax expense              146     157       82      119
- -------------------------------------------------------------------
Net income                  $   272 $   293  $   145  $   235
===================================================================
Net income per share
  (basic)                   $  2.37 $  2.55  $  1.25  $  2.14
===================================================================
Net income per share
  (diluted)                 $  2.10 $  2.27  $  1.12  $  2.02
===================================================================

Item 9.Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure There were no changes in or disagreements with accounts during 1997.
<PAGE>
                                       37

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 May 21, 1998.

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

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
                  (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  Articles  of  Incorporation
                  establishing  the   Corporation's   Non-cumulative   Perpetual
                  Preferred Stock, Series A (incorporated herein by reference to
                  Exhibit (3)(b) of the Corporation's Annual Report on Form 10-K
                  for the year ended December 31, 1995).

         (3)(c)   Amendments  to the  Corporation's  Articles  of  Incorporation
                  establishing  the   Corporation's   Non-cumulative   Perpetual
                  Preferred Stock, Series B (incorporated herein by reference to
                  Exhibit (3)(c) of the Corporation's Annual Report on Form 10-K
                  for the year ended December 31, 1995).

         (3)(d)   Amendments  to the  Corporation's  Articles  of  Incorporation
                  establishing  the   Corporation's   Non-cumulative   Perpetual
                  Preferred Stock, Series C (incorporated herein by reference to
                  Exhibit (3(i) to the Corporation's  Annual Report on Form 10-K
                  for the year ended December 31, 1996).

         (3)(e)   Amendments  to the  Corporation's  Articles  of  Incorporation
                  establishing  the   Corporation's   Non-cumulative   Perpetual
                  Preferred Stock, Series D (incorporated herein by reference to
                  Exhibit filed with the  Corporation's  current  report on Form
                  10-K dated July 10, 1997).

         (3)(f)   The amended By-Laws of the Corporation (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  (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 (incorporated herein
                  by reference to Exhibit (4)(b) to the Company's  Annual Report
                  on Form 10-K for the year ended December 31, 1995).

         (10)(a)  The  Employees'  Profit  Sharing Plan of City National Bank of
                  New Jersey  (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  dated May 24, 1997  (incorporated  herein by
                  reference to Exhibit 10 to the Corporation's  Quarterly Report
                  on Form 10-Q for the quarter ended June 30, 1997).
<PAGE>
                                       38

         (10)(d)  Lease and Option  Agreement  dated May 6, 1994 by and  between
                  the Resolution Trust Corporation and City National Bank of New
                  Jersey (incorporated herein by reference to Exhibit (10)(d) to
                  the  Corporation's  Annual  Report  on Form  10-K for the year
                  ended December 31, 1995).

         (10)(p)  Asset Purchase and Sale Agreement  between the Bank and Carver
                  Federal Savings Bank dated as of January 26, 1998.

         (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, 1997.

         (21)     Subsidiaries of the registrant.  The required information is 
                  included on page 1.

         (24)     Power of Attorney is located on the signature page.

         (27)     Financial Data Schedule.

(c)      No reports on Form 8-K were filed during the quarter ended December 31,
         1997.

<PAGE>
                                       39

                                   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 26, 1998                      Date: March 26, 1998

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 26, 1998
- --------------------------
Douglas E. Anderson                                           


/s/ Barbara Bell Coleman             Director                 March 26, 1998
- --------------------------
Barbara Bell Coleman


/s/ Leon Ewing                       Director                 March 26, 1998
- --------------------------
Leon Ewing


/s/ Eugene Giscombe                  Director,                March 26, 1998
- --------------------------           Chairperson of the Board
Eugene Giscombe


/s/ Norman Jeffries                  Director                 March 26, 1998
- --------------------------
Norman Jeffries


/s/ Louis E. Prezeau                 Director,                March 26, 1998
- --------------------------           President and Chief
Louis E. Prezeau                     Executive Officer

/s/ Lemar C. Whigham                 Director                 March 26, 1998
- --------------------------
Lemar C. Whigham




EXECUTION COPY






                        ASSET PURCHASE AND SALE AGREEMENT


                             ROOSEVELT BRANCH OFFICE


                          DATED AS OF JANUARY 26, 1998


                                     BETWEEN


                           CARVER FEDERAL SAVINGS BANK


                                       AND

                        CITY NATIONAL BANK OF NEW JERSEY


<PAGE>


                                TABLE OF CONTENTS

                                                                   Page No.

                                    ARTICLE I

                                   DEFINITIONS

                                   ARTICLE II

                TRANSFER OF ASSETS AND ASSUMPTION OF LIABILITIES
2.1.     Purchase and Sale of Assets                                  7
2.2.     Excluded Assets and Liabilities                              8
2.3.     Assignment and Assumption of Deposits                        8
2.4.     Assignment and Assumption of Other Liabilities               8
2.5.     Adjustment for Income, Expenses, Pre-payments and Fees       8
2.6.     Estimated Transfer Payment                                   9
2.7.     Post-Closing Schedule                                       10
2.8.     Final Settlement                                            11
2.9.     Allocation of Purchase Price                                11
2.10.    Limited Warranty; Nonrecourse; Conveyance                   12
2.11.    Risk of Loss; Repairs                                       12
2.12.    Removal of the Excluded  Personal Property                  13

                                   ARTICLE III

                    REPRESENTATIONS AND WARRANTIES OF SELLER
3.1.     Corporate Organization and Powers                           14
3.2.     Corporate Authority; No Violation                           14
3.3.     Consents and Approvals                                      15
3.4.     Compliance With Law                                         15
3.5.     Title to Assets                                             16
3.6.     Contracts and the Lease                                     16
3.7.     Assignment of Assumed Liabilities                           17
3.8.     Litigation                                                  17
3.9.     Environmental                                               18
3.10.    Finders or Brokers                                          18
3.11.    Financial Information                                       19
3.12.    Taxes                                                       19
3.13.    State of the Leased Property                                20
3.14.    Employees                                                   20
3.15.    Deposit Insurance                                           20

                                   ARTICLE IV

                   REPRESENTATIONS AND WARRANTIES OF PURCHASER
4.1.     Corporate Organization and Powers                           21
4.2.     Corporate Authority; No Violation                           21
4.3.     Consents and Approvals                                      22
4.4.     Litigation                                                  22
4.5.     Finders or Brokers                                          22
4.6.     Estimates, Projections and Other Predictions                22

                                    ARTICLE V

                            COVENANTS OF THE PARTIES
5.1.     Business Obligations                                        23
5.2.     Cooperation and Further Assurances.                         24
5.3.     Legal and Regulatory Matters                                24
5.4.     Payment of Liabilities                                      25
5.5.     Interest Reporting                                          25
5.6.     Transfer Fees                                               25
5.7.     Reports                                                     25
5.8.     Branch Account Report                                       26
5.9.     General Notices to Depositors                               26
5.10.    Insurance                                                   27
5.11.    Use of Names, Trademarks and Service Marks                  27
5.12.    Additional Contracts                                        28
5.13.    Updating Schedules                                          28
5.14.    General Conversion Matters                                  28
5.15.    Covenant Not to Compete                                     28

                                   ARTICLE VI

                                EMPLOYEE MATTERS
6.1.     Employee Matters                                            29
6.2.     Notice of Closing                                           30

                                   ARTICLE VII

                               CERTAIN TAX MATTERS
7.1.     Certain Tax Matters                                         31
7.2.     Bulk Sales Procedures and Sales Tax                         32

                                  ARTICLE VIII

                   OBLIGATIONS OF PARTIES ON THE CLOSING DATE
8.1.     Closing Date/Closing                                        32
8.2.     Obligations of Seller on the Closing Date                   33
8.3.     Obligations of Purchaser on the Closing Date                33

                                   ARTICLE IX

                     CONDITIONS TO EACH PARTY'S OBLIGATIONS
9.1.     Approval of Governmental Authorities                        33
9.2.     No Injunctions or Restraints                                34
9.3.     Illegality                                                  34

                                    ARTICLE X

                      CONDITIONS TO PURCHASER'S OBLIGATIONS
10.1.    Representations and Warranties True; Obligations Performed  34
10.2.    Opinion of Counsel         35
10.3.    No Pending Proceedings or Governmental Actions              35
10.4.    Consents 35

                                   ARTICLE XI

                       CONDITIONS TO SELLER'S OBLIGATIONS
11.1.    Representations and Warranties True; Obligations Performed  35
11.2.    Opinion of Counsel                                          35
11.3.    No Pending Proceedings or Governmental Actions              36
11.4.    Consents 36

                                   ARTICLE XII

                                 INDEMNIFICATION
12.1.    Seller to Indemnify                                         36
12.2.    Purchaser to Indemnify                                      37
12.3.    Procedure for Indemnification                               38
12.4.    Production of Witnesses                                     40
12.5.    Survival                                                    40

                                  ARTICLE XIII

                                   TERMINATION
13.1.    Methods of Termination                                      40
13.2.    Effect of Termination                                       41

                                   ARTICLE XIV

                               GENERAL PROVISIONS
14.1.    Entire Agreement; Modification; Waiver                      42
14.2.    Counterparts                                                42
14.3.    Headings                                                    42
14.4.    Payment of Expenses                                         42
14.5.    Governing Law                                               42
14.6.    Addresses of Notice                                         42
14.7.    Publicity                                                   43
14.8.    Severability                                                44
14.9.    Enforcement of the Agreement                                44
14.10.   Binding Nature; Assignment                                  44
14.11.   No Third Party Rights                                       44



                                    EXHIBITS

EXHIBIT A:        BRANCH OFFICE

EXHIBIT B:        GENERAL CONVERSION MATTERS

EXHIBIT C:        BILL OF SALE

EXHIBIT D:        INSTRUMENT OF ASSUMPTION

EXHIBIT E:        SELLER'S OPINION OF COUNSEL

EXHIBIT F:        PURCHASER'S OPINION OF COUNSEL

EXHIBIT G:        NEW YORK MASTER ASSIGNMENT AND ASSUMPTION OF LEASE

EXHIBIT H:        LANDLORD CONSENT AND ESTOPPEL CERTIFICATE AND AGREEMENT
                  REGARDING LEASE

                                    SCHEDULES

Schedule 2.1(b)   - Loans
Schedule 2.1(c)   - Leased Property
Schedule 2.1(d)-1 - Furniture, Fixture and Equipment
Schedule 2.1(d)-2 - Excluded Personal Property
Schedule 2.1(f)   - Contracts
Schedule 2.1(i)   - Leasehold Improvements
Schedule 2.2      - Excluded Assets
Schedule 2.3      - Deposits
Schedule 2.6(a)   - Book Value Schedule
Schedule 2.9      - Allocation of Purchase Price
Schedule 3.3      - Seller's Consents and Approvals
Schedule 3.4      - Violation of Law
Schedule 3.5(b)   - Encumbrances to the Leased Property
Schedule 3.6(b)   - Major Contracts
Schedule 3.8      - Legal Actions
Schedule 3.9      - Exception to Environmental Warranties and Representations
Schedule 3.10     - Seller's Broker
Schedule 3.14     - Employees
Schedule 4.3      - Purchaser's Consents and Approvals
Schedule 4.4      - Purchaser's Legal Action
Schedule 4.5      - Purchaser's Broker
Schedule 5.1      - Business Exceptions

<PAGE>
                        ASSET PURCHASE AND SALE AGREEMENT

                  THIS ASSET PURCHASE AND SALE AGREEMENT  (the  "Agreement")  is
made as of January 26, 1998,  by and between  Carver  Federal  Savings Bank (the
"Seller") and City National Bank of New Jersey (the "Purchaser").

                                 R E C I T A L S

                  WHEREAS, Seller maintains a branch office listed in Exhibit A 
(the "Branch Office");

                  WHEREAS,  Seller  desires  to sell and  Purchaser  desires  to
acquire and operate the Branch  Office and the business  conducted at the Branch
Office;

                  WHEREAS,  Seller  desires to assign to Purchaser and Purchaser
desires to assume from Seller certain liabilities  relating to the Branch Office
and the business conducted at the Branch Office,  including certain  obligations
and liabilities  relating to the deposits of the Branch Office and certain other
obligations of Seller;

                  NOW, THEREFORE, in consideration of the foregoing recitals and
the following terms, covenants, and conditions, the parties agree as follows:

                                    ARTICLE I
                                   DEFINITIONS

0.1.     "ACH Accounts" is defined in the definition of "Deposits."

0.2.     "ACH Items" is defined in the definition of "Deposits."

0.3.     "Additional Contract" is defined in Section 5.12.

0.4.     "Affiliates" is defined in Section 12.1.

0.5.     "Assumed Liabilities" is defined in Section 2.4.

0.6.     "Assets" is defined in Section 2.1.

0.7.     "ATM" is defined in Section 2.1(a).

1.7.A    "Benefit  Plans"  shall  mean  plans  maintained  by Seller to  provide
         health, accident, disability, or retirement benefits to its employees.

1.7 B    "BIF" means the Bank Insurance Fund.

0.8.     "Book Value Schedule" is defined in Section 2.6(a).

0.9.     "Branch Account" is defined in Section 5.8.

0.10.    "Branch Account Report" is defined in Section 5.8.

0.11.  "Business  Day" means any day (other  than a Saturday or Sunday) on which
banking  institutions shall generally be open for the transaction of business in
the State of New York and the State of New Jersey.

0.12.  "Business  Retirement Plan",  "BRP",  "Keogh Account" or "Keogh" means an
account created by a trust for the benefit of employees (some or all of whom are
owner-employees) that complies with the provisions of Section 401 of the Code.

0.13.    "Cash" is defined in Section 2.1(a).

0.14.    "Closing" is defined in Section 8.1(b).

0.15.    "Closing Date" is defined in Section 8.1(a).

0.16.    "Code" is defined in Section 2.9.

0.17.    "Collection Accounts" is defined in the definition of "Deposits."

0.18.    "Confidential Information" is defined in Section 5.2.

0.19.    "Contracts" is defined in Section 2.1(f).

1.19A    "Covenant Not to Compete" is defined in Section 5.15.

0.20. The term  "Deposits"  shall mean all deposits (as defined in Section 31(1)
of the Federal  Deposit  Insurance Act as amended  ("FDIA"),  12 U.S.C.  Section
1813(1)),  including  without  limitation the aggregate  balances of all savings
accounts  (including  certificates of deposit) domiciled at the Branch Office as
of the close of business on the Closing Date,  including accounts  accessible by
negotiable orders of withdrawal ("NOW") or other demand instruments; all deposit
accounts  maintained by a customer for the stated purpose of the accumulation of
funds  to be drawn  upon at  retirement  ("Retirement  Accounts");  all  deposit
accounts domiciled at the Branch Office through which Seller accepts payments or
deposits  for  credit or deposit to another  account  domiciled  at such  Branch
Office (the "Collection Accounts"); all deposit accounts subject to arrangements
between  the  owner  of the  account  and a third  party  which  directly  makes
automated  clearing  house  debits and credits,  including,  but not limited to,
social security payments, Federal recurring payments, and other payments debited
and/or  credited on a regularly  scheduled  basis to or from such accounts (such
payments  being  hereinafter  referred to as the "ACH  Items" and such  accounts
being hereinafter referred to as the "ACH Accounts"); and all other accounts and
deposits, together with interest, if any, that is accrued but unposted as of the
close of business on the Closing Date provided that notwithstanding  anything to
the contrary contained in this Agreement, Seller shall not assign, and Purchaser
shall not assume, any Deposits subject to or involved in any form of litigation,
any  Deposits  as to which  assets of Seller have been  pledged as security  for
amounts in excess of the FDIC insured limits or any "Escheatable Deposits."

0.21.    "Deposit Obligations" is defined in Section 2.3.

0.22.    "Deposit Premium" is defined in Section 2.6(b).

0.23.    "Disagreement" is defined in Section 2.7(b).

0.24.    "Employees" means all persons employed by Seller at the Branch Office.

0.25.    "Encumbrances" is defined in Section 3.5.

0.26.    "Environmental  Laws" means all applicable federal,  state and local
laws and  regulations  and rules  relating  to  pollution  or the  discharge  of
Hazardous Substances into the environment.

0.27.  "Escheatable  Deposits"  means  Deposits  held on the Closing Date at the
Branch Office which, in the absence of any claim by the depositor thereof, is or
will  become  subject to  escheat,  in the  calendar  year in which the  Closing
occurs,  to the  State of New York or any other  state  pursuant  to  applicable
escheat and unclaimed property laws.

0.28.    "Estimation Date" is defined in Section 2.6(a).

0.29.     "Estimated Cash" is defined in Section 2.6(a).

0.30.    "Estimated Deposits" is defined in Section 2.6(a).

0.31.    "Estimated Loan Payment" is defined in Section 2.6(a).

0.32.    "Estimated Pro-Rata Adjustment" is defined in Section 2.6(a).

0.33.    "Estimated Transfer Amount" is defined in Section 2.6(b).

0.34.    "Excluded Assets" is defined in Section 2.2(a).

0.35.    "Excluded Liabilities" is defined in Section 2.2(b).

0.36.    "FDIA" is defined in the definition of "Deposits."

0.37.    "FDIC" means Federal Deposit Insurance Corporation.

0.38.    "FDIC Assessments" is defined in Section 2.5.

0.39.    "Final Settlement Date" is defined in Section 2.8.

0.40.    "Final Transfer Amount" is defined in Section 2.8.

0.41.    "FIRPTA Affidavit" is defined in Section 7.1(d).

0.42.    "GAAP" is defined in Section 3.11(a).

0.43.    "Government Entity" is defined in Section 3.3(a).

0.44.    "Hazardous Substances" means the definition of hazardous substances set
forth in the Federal Comprehensive Environmental Response Compensation and 
Liability Act, as amended.

0.45.    "Indemnitee" is defined in Section 12.3(a).

0.46.    "Indemnifying Party" is defined in Section 12.3(a).

0.47.    "Interest Period" is defined in Section 2.8.

0.48.    "IRA" means individual retirement account.

0.49.    "IRS" means Internal Revenue Service.

0.50.    "Keogh Account" or "Keogh" has the same meaning as "Business Retirement
Plan" or "BRP."

0.51.    "Leased Property" is defined in Section 2.1(c).

0.52.    "Leasehold Improvements" is in defined Section 2.1(g).

0.53.    "Lease" is defined in Section 2.1(c).

0.54.    "Legal Action" is defined in Section 3.8.

0.55.    "Loans" is defined in Section 2.1(b).

0.56.    "Losses" is defined in Section 12.1.

0.57.  "Material  Adverse Effect" means, as to Seller, a material adverse effect
on the Assets or on the business or operations conducted by Seller at the Branch
Office  or  on  the  ability  of  the  Seller  to  consummate  the  transactions
contemplated by this Agreement in accordance with its terms thereof;  and, as to
Purchaser,  a material  adverse effect on the business or operation of Purchaser
or the ability of Purchaser to consummate the transactions  contemplated by this
Agreement in accordance with its terms.

0.58.    "Material Part" is defined in Section 2.11(e).

0.59.  "Material  Violation"  means a violation  which,  individually  or in the
aggregate with all other such  violations,  would have a Material Adverse Effect
or constitute or give rise to a default under, result in the termination of or a
right of termination or cancellation under,  accelerate the performance required
by, or result in the creation of any lien, pledge, security interest,  charge or
other  encumbrance  upon any of the Assets,  any of the assets of  Purchaser  or
assets of Seller  relating to the Branch  Office  under any  Purchaser or Seller
Agreement.

0.60.    "Names" is defined in Section 5.11.

0.61.    "NOW" is defined in the definition of "Deposits."

0.62.    "Notice of Disagreement" is defined in Section 2.7(b).

0.63.    "Other Liabilities" is defined in Section 2.4.

0.64.    "Permits" is defined in Section 3.4(c).

0.65.    "Personal Property" is defined in Section 2.1(d).

0.66.    "Post-Closing Schedule" is defined in Section 2.7(a).

0.67.    "Properties" is defined in Section 3.9.

0.68.    "Pro-Rata Adjustment" is defined in Section 2.5.

0.69.    "Pro-Rated Items" is defined in Section 2.5.

0.70.    "Purchaser" means City National Bank of New Jersey.

0.71.    "Purchaser Agreement" is defined in Section 4.2(b).

0.72.    "Purchaser's Account" is defined in Section 2.6(b).

0.73.    "Purchaser's Indemnified Parties" is defined in Section 12.1.

0.74.  "Records" means all records and original documents in Seller's possession
which  pertain to and are utilized by Seller to  administer,  reflect,  monitor,
evidence or record information  respecting the business or conduct of the Branch
Office and all such records and original documents respecting (i) the Contracts,
(ii) the Assets,  (iii) the Deposits and (iv) the Employees (except confidential
employee  records for which consents to release such records to Purchaser  shall
not have been obtained from the relevant  employee),  including all such records
maintained on electronic or magnetic media in the electronic data base system of
Seller or to comply  with any  applicable  federal or state law or  governmental
regulation  to which the  Deposits  are  subject,  including  but not limited to
Federal  Reserve Board  Regulation E (12 C.F.R.  ss.205),  Federal Reserve Board
Regulation CC (12 C.F.R. ss.229) and any relevant escheat and unclaimed property
laws.

0.75.    "Requisite Regulatory Approvals" is defined in Section 9.1.

0.76.    "Retirement Accounts" is defined in the definition of "Deposits."

0.77.    "Returned Items" is defined in Exhibit B.

0.78.    "Review Period" is defined in Section 2.7(b).

0.79.    "Safe Deposit Box Assets" is defined in Section 2.1(g).

0.80.    "Seller" means Carver Federal Savings Bank.

0.81.    "Seller Agreement" is defined in Section 3.2(b)(iii).

0.82.    "Seller's Account" is defined in Section 2.8.

0.83.    "Seller's Indemnified Parties" is defined in Section 12.2.

0.84.     "SAIF" means the Savings Association Insurance Fund.

0.85. "Taxes" means all taxes, charges,  fees, levies or other like assessments,
including, without limitation, income, gross receipts, excise, real and personal
and intangible property,  sales, use, transfer (including transfer gains taxes),
withholding, license, payroll, recording, ad valorem and franchise taxes imposed
by the United States, or any state,  local or foreign  government or subdivision
or agency  thereof;  and such term shall  include  any  interest,  penalties  or
additions to tax attributable to such assessments.

0.86.   "Tax Return" shall mean any report, return or other information required
to be supplied to a taxing authority in connection with Taxes.

0.87.    "Taxpayer Information" is defined in Exhibit B.

0.88.    "Termination Date" is defined in Section 13.1(b).

0.89.    "TIN" means taxpayer identification number.

0.90.    "Third Party" is defined in Section 12.3(a).

0.91.    "Third Party Claim" is defined in Section 12.3(a).

0.92.    "Transfer Taxes" is defined in Section 7.1(b).

                                   ARTICLE II
                TRANSFER OF ASSETS AND ASSUMPTION OF LIABILITIES

0.93.    Purchase and Sale of Assets .

         On the Closing Date, Seller shall sell,  transfer,  assign,  convey and
deliver to Purchaser,  and Purchaser shall purchase and acquire from Seller, all
of  Seller's  right,   title  and  interest  in  and  to  the  following  assets
(collectively,  the  "Assets")  relating to the Branch  Office as of the Closing
Date:

         (a) Cash on Hand. All petty cash,  vault cash,  teller cash,  automated
teller machine ("ATM") cash and any other cash at or held for the account of the
Branch Office (the "Cash") as of the close of business on the Closing Date.

         (b) Loans. All savings account loans secured by an interest in Deposits
and loans made by and  reflected on the books of the Branch Office in connection
with automatic loan reserves (i.e.,  overdraft protection relating to Deposits),
together  with all  interest  thereon  that shall  accrue but not be received by
Seller  on or prior to the  Closing  Date  (the  "Loans").  Attached  hereto  is
Schedule 2.1(b) which sets forth a summary of all Loans.

         (c) Real Property. The leasehold interest in real property described in
Schedule 2.1(c) (the "Leased  Property") and all of Seller's rights with respect
to the occupancy of the Leased Property (the "Lease").

         (d)  Personal  Property.  The  personal  property set forth on Schedule
2.1(d)-1, which is located at the Branch Office on the Closing Date and owned by
Seller  (including  without  limitation  furniture,  fixtures and equipment) but
excluding the property set forth on Schedule 2.1(d)-2 ("Personal Property").

         (e)      Records.  All Records, which shall be segregated by Seller.

         (f)  Contracts.  The contract  rights,  licenses,  permits,  approvals,
authorizations  and franchises set forth on Schedule  2.1(f),  together with any
additional  contract  rights  added to such  Schedule  pursuant to Section  5.12
hereof (the "Contracts").

         (g) Safe Deposit Box Assets. All assets related to the safe deposit box
business located at the Branch Office as of the close of business on the Closing
Date,  except  those  currently  being  held  by  Seller  for  delivery  to  the
Comptroller of the State of New York in accordance  with the Abandoned  Property
Law of the State of New York (the "Safe Deposit Box Assets").

         (h) Intangibles.  The core deposit  intangibles  associated with the 
assumption of Deposits pursuant to Section 2.3 hereto.

         (i) Leased Improvements. All leasehold improvements (to the extent not
otherwise included as Personal Property) located at the Branch Office on the 
Closing Date set forth on Schedule  2.1(i) (the "Leasehold
Improvements").

0.94.    Excluded Assets and Liabilities .

         (a) It is understood  and agreed that  Purchaser is not acquiring  from
Seller,  and Seller shall retain  ownership of all right,  title and interest in
and to, any property or asset which is not being transferred pursuant to Section
2.1 hereof,  including but not limited to (i) the existing name of Seller or any
derivation thereof and (ii) any logos,  service marks,  trademarks,  advertising
material,  slogans,  or similar  items used on or prior to the  Closing  Date by
Seller in connection with its business, and the assets and liabilities set forth
on Schedule 2.2 (collectively, the "Excluded Assets").

         (b) Except as expressly set forth in this  Agreement,  Purchaser  shall
not assume or be liable  for any of the debts,  obligations  or  liabilities  of
Seller  of any kind or  nature  whatsoever  (whether  or not  accrued  or fixed,
absolute or contingent, known or unknown), and Seller shall remain and be solely
and  exclusively  liable with regard to such debts,  liabilities and obligations
(collectively, the "Excluded Liabilities").

0.95.    Assignment and Assumption of Deposits .

         Schedule  2.3.,  attached  hereto,  sets  forth  a  summary  of all the
Deposits at December 31, 1997 and at January 15, 1998. Within 5 Business Days of
the Closing Date,  Seller shall provide  Purchaser  with a revised  Schedule 2.3
which sets forth a summary of all the  Deposits.  At the  Closing,  Seller shall
assign to Purchaser,  and Purchaser  shall (a) accept and assume from Seller and
(b) pay,  perform and  discharge all  obligations  with respect to and be solely
liable  for  all  Deposits   domiciled  at  the  Branch   Office  (the  "Deposit
Obligations").

0.96.    Assignment and Assumption of Other Liabilities .

         Subject to the terms and conditions set forth in this Agreement, on the
Closing Date,  Seller shall assign to Purchaser,  and Purchaser shall (a) accept
and assume from Seller and (b) pay,  perform and discharge all obligations  with
respect to and be solely liable for the liabilities  and obligations  that arise
under the Contracts,  which  liabilities and obligations  become due and payable
after the close of business on the Closing Date (the "Other  Liabilities").  The
Deposit  Obligations and the Other Liabilities shall collectively be referred to
as the "Assumed Liabilities."

0.97.    Adjustment for Income, Expenses, Pre-payments and Fees .

         (a) All  items of  income,  operating  expenses,  prepayments  and fees
relating to the Assets and Assumed Liabilities, whether accrued or prepaid prior
to the Closing Date (including without  limitation,  wages,  salaries,  vacation
pay, rents,  equipment charges,  safe deposit fees,  utility payments,  personal
property  taxes,  any fees paid or payable to Seller with  respect to the Loans,
the IRA and Keogh Accounts, or the safe deposit boxes, and any fees, premiums or
assessments)  imposed  or  collected  by the  FDIC  with  respect  to  Deposits,
including the assessments by the Financing  Corporation (the "FDIC Assessments")
(collectively,  the "Prorated Items"), shall be pro-rated between the parties as
of the Closing Date. Seller shall be responsible for (or entitled to receive, as
the case may be) all such items which are allocable to the period on or prior to
the  Closing  Date,  and  Purchaser  shall be  responsible  for (or  entitled to
receive,  as the case may be) all such items which are  allocable  to the period
subsequent  to the  Closing  Date.  With  regard  to the  proration  of the FDIC
Assessment,  the amount for which Purchaser is responsible  shall include,  that
portion  of the FDIC  Assessment  payable  by  Seller on the  payment  date next
succeeding  the  Closing  Date  in  respect  to the  portion  of  Seller's  FDIC
Assessment  attributable to the Deposit  Obligation for the period subsequent to
the Closing Date; and such proration shall be based on the FDIC Assessment rates
payable by Seller.  The  aggregate net amount of all  proration  adjustments  of
Prorated  Items shall be referred to herein as the  "Pro-Rata  Adjustment."  The
Pro-Rata  Adjustment  shall  be  included  as  part  of the  calculation  of the
Estimated  Transfer Amount and the Final Transfer Amount as provided for in this
Agreement.  Purchaser shall have the opportunity to review any Prorated Items to
be allocated to Purchaser  pursuant to this Section 2.5 and to suggest to Seller
any possible error or challenge to any such Prorated Items, provided that Seller
shall have no obligation  to challenge or question any Prorated  Items but shall
cooperate  with  Purchaser if  Purchaser  elects to so challenge or question any
Prorated Items.

         (b) To the  extent  that any of the items of income,  fees or  expenses
described  in  paragraph  (a) of this  section are not  discovered  prior to the
preparation of the Post-Closing  Schedule,  the parties shall cooperate with one
another so that  Purchaser  or Seller,  as the case may be, pays any such fee or
expense,  or receives any such income,  depending upon whether such fee, expense
or income  relates  to the  period on or prior to the close of  business  on the
Closing Date.

         (c) Unless  Purchaser  elects to  undertake a  transaction  pursuant to
Section  5(d)(3)  under the FDIA  (for  which no exit or  entrance  fees will be
assessed by the FDIC),  Purchaser shall be responsible for fees incurred by both
Seller  and  Purchaser  in  connection  with the  transfer  of any or all of the
Deposit  Obligations  between  the SAIF and the BIF (the  "Insurance  Conversion
Fees").

         (d) All  prorations  made  pursuant to this section shall be based upon
the ratio of the number of days prior to and  including the Closing Date related
to such item compared to the total number of days related to such item.

0.98.    Estimated Transfer Payment .

         (a) Five (5) Business  Days prior to the Closing,  Seller shall deliver
to  Purchaser  a schedule  estimating  the  following,  in each case  (except as
otherwise  set forth  herein) as of the close of business on the Friday which is
at least seven (7) Business  Days  preceding  the Closing Date (the  "Estimation
Date"):  (i) the aggregate  balance of the Deposits (the "Estimated  Deposits"),
(ii) the aggregate book value as of the close of business on the last day of the
month  preceding the Closing Date,  net of specific loan loss  reserves,  of the
Loans,  plus (to the  extent not  reflected  in such book  value)  all  interest
thereon  that  shall  accrue  but not be  received  by Seller on or prior to the
Estimation Date (such book value, as so adjusted, the "Estimated Loan Payment"),
(iii) the aggregate amount of the Cash (the "Estimated Cash"), (iv) the Pro-Rata
Adjustment  (the  "Estimated   Pro-Rata   Adjustment")  and  (v)  any  Insurance
Conversion  Fees.  Within 2 Business  Days prior to the  Closing,  Seller  shall
deliver to Purchaser a true and complete  schedule  (the "Book Value  Schedule")
setting  forth  the  aggregate  book  value,  net of  accumulated  depreciation,
estimated as of the Closing Date, of the Personal Property located at the Branch
Office and the Leasehold Improvements.

         (b) In  connection  with the sale by Seller to  Purchaser of the Assets
and the  assumption by Purchaser of the Deposits as provided for herein,  at the
Closing,  Seller shall transfer to Purchaser in immediately  available funds, by
wire  transfer to an account  designated  in writing by  Purchaser  to Seller at
least two (2) Business Days prior to the Closing Date  ("Purchaser's  Account"),
an amount (the  "Estimated  Transfer  Amount") equal to the Estimated  Deposits,
plus or minus the Estimated Pro-Rata Adjustment, as applicable, minus the sum of
(i) an amount equal to three and 00/100 percent (3.00%) of the average aggregate
daily  closing  balance of the  Deposits  for the 20 Business  Days prior to and
including the Closing Date (the  "Deposit  Premium"),  (ii) the  Estimated  Loan
Payment, (iii) the Estimated Cash, (iv) an amount equal to Purchaser's liability
for Transfer Taxes pursuant to Section 7.1(b), (v) the aggregate book value (net
of  accumulated  depreciation)  as of the Closing Date of the Personal  Property
located  at the  Branch  Office  and the  Leasehold  Improvements  and  (vi) any
Insurance Conversion Fees.

0.99.    Post-Closing Schedule .

         (a) Within ten (10) Business Days after the Closing Date,  Seller shall
deliver to Purchaser a schedule (the "Post-Closing  Schedule") setting forth the
actual  amount of (i) the  aggregate  balance of the Deposits as of the close of
business on the Closing  Date,  (ii) the aggregate  book value,  net of specific
loan loss reserves, as of the Closing Date of the Loans, plus (to the extent not
reflected in such book value) all interest  thereon that shall accrue but not be
received by Seller on or prior to the Closing Date,  (iii) the aggregate  amount
of the Cash as of the close of business on the  Closing  Date,  (iv) the Deposit
Premium and (v) the Pro-Rata  Adjustment.  Purchaser shall cooperate with Seller
in the preparation of the Post-Closing Schedule.  Purchaser shall provide Seller
and its  representatives  and independent  accountants with reasonable access to
the books,  records,  facilities  and personnel of the Branch Office in a manner
which does not unduly  disrupt or  interfere  with the  operation  of the Branch
Office so that Seller and its  representatives  and independent  accountants may
prepare the Post-Closing Schedule.

         (b) Within thirty (30) calendar days after delivery of the Post-Closing
Schedule to Purchaser  (the "Review  Period"),  Purchaser may dispute all or any
portion of the  Post-Closing  Schedule  by giving  written  notice (a "Notice of
Disagreement")  to Seller setting forth in reasonable  detail the basis for such
dispute  (hereinafter  called a  "Disagreement").  The failure by  Purchaser  to
deliver a Notice of  Disagreement  during the Review Period shall  constitute an
irrevocable  acceptance  by Purchaser of the  Post-Closing  Schedule in the form
delivered by Seller. If Purchaser  delivers a Notice of Disagreement  during the
Review Period,  the parties shall promptly commence good faith negotiations with
a view to resolving  such  Disagreement.  If Seller shall not dispute all or any
portion of the Notice of  Disagreement  by giving  written  notice to  Purchaser
setting  forth in reasonable  detail the basis for such dispute  within ten (10)
Business Days following the delivery of the Notice of Disagreement, Seller shall
be deemed to have irrevocably accepted the Post-Closing  Schedule as modified by
the Notice of Disagreement.

         (c) If Seller disputes all or any portion of the Notice of Disagreement
within  the ten (10)  Business  Days  following  the  delivery  of the Notice of
Disagreement  and the parties are not able to resolve  any  Disagreement  within
thirty  (30)  calendar  days after the  delivery by Seller of its dispute of the
Notice of  Disagreement,  such  Disagreement  shall be referred to a  nationally
recognized  accounting  firm  for  determination  of  the  disputed  amounts  in
accordance with this Agreement. If Purchaser and Seller do not promptly agree on
the  selection of a nationally  recognized  accounting  firm,  their  respective
independent  public accountants shall immediately select such accounting firm by
mutual agreement. The determination of such firm shall be final and binding upon
the parties,  and the amount so  determined  shall be used to complete the final
Post-Closing  Schedule.  Such firm  shall  render its  determination  as soon as
practicable  after referral of the  Disagreement.  The fees and expenses of such
firm shall be paid  one-half by Purchaser  and  one-half by Seller.  The parties
shall  cooperate with each other and such firm with respect to the resolution of
any  Disagreement,  such  cooperation  to  include  reasonable  access to books,
records, facilities and personnel. This provision shall constitute the exclusive
remedy of the parties with respect to  determination  of the final  Post-Closing
Schedule.

0.100.   Final Settlement .

         On  the  Business  Day  immediately  following  the  day on  which  the
Post-Closing Schedule is finally determined pursuant to the terms of Section 2.7
of this Agreement (the "Final Settlement  Date"),  the Estimated Transfer Amount
shall be  recalculated  using the amounts  reflected  in the final  Post-Closing
Schedule (the "Final Transfer Amount"). If the Final Transfer Amount exceeds the
Estimated Transfer Amount,  Seller shall pay the difference to Purchaser by wire
transfer in immediately available funds to Purchaser's Account. If the Estimated
Transfer  Amount exceeds the Final Transfer  Amount,  Purchaser shall refund the
difference  to Seller by wire  transfer  in  immediately  available  funds to an
account  designated  in  writing by Seller  ("Seller's  Account").  Any  payment
pursuant to this section shall include interest on such amount for the number of
days from and including the Closing Date to, but excluding, the Final Settlement
Date (the "Interest  Period")  calculated at the Federal Funds Rate as published
in the "Money Rates" section of The Wall Street Journal as of the Closing Date.

0.101.   Allocation of Purchase Price .

         The  consideration  paid  by  Purchaser  to  Seller  pursuant  to  this
Agreement shall be allocated among the Assets,  including any intangible assets,
as Seller and Purchaser  shall  mutually  agree prior to the Closing  Date.  The
allocation  of the purchase  price was bargained  and  negotiated  for, and each
party agrees to report the transactions  contemplated  hereby for federal income
tax and all other tax purposes (including,  without limitation,  for purposes of
Section 1060 of the Internal Revenue Code of 1986, as amended (the "Code")) in a
manner  consistent  with the  allocation  set forth on Schedule  2.9  determined
pursuant to this Section 2.9 and in  accordance  with all  applicable  rules and
regulations,  and to take no position  inconsistent  with such allocation in any
administrative or judicial  examination or other  proceeding.  Each of Purchaser
and Seller  shall  timely  file the  appropriate  forms in  accordance  with the
requirements of Section 1060 of the Code and this section.

0.102.   Limited Warranty; Nonrecourse; Conveyance

         (a) EXCEPT AS OTHERWISE  SPECIFICALLY  PROVIDED IN THIS AGREEMENT,  THE
CONVEYANCE OF ALL ASSETS,  INCLUDING PERSONAL PROPERTY  INTERESTS,  PURCHASED BY
PURCHASER UNDER THIS AGREEMENT AND UNDER ANY CONVEYANCING  DOCUMENT  EXECUTED IN
CONNECTION HEREWITH SHALL BE MADE, AS NECESSARY,  BY SELLER'S ASSIGNMENT OR BILL
OF SALE, IN "AS IS" AND "WHERE IS" CONDITION,  WITHOUT RECOURSE, AND WITHOUT ANY
WARRANTIES WHATSOEVER WITH RESPECT TO SUCH ACQUIRED ASSETS,  EXPRESS OR IMPLIED,
WITH  RESPECT  TO  ENVIRONMENTAL  CONDITION,   ENFORCEABILITY,   COLLECTABILITY,
DOCUMENTATION  OR  FREEDOM  FROM  LIENS OR  ENCUMBRANCES  (IN WHOLE OR IN PART),
CONDITION OF PROPERTY OR ANY OTHER MATTER.

         (b)  Purchaser  shall  prepare and deliver to Seller,  and Seller shall
execute and deliver to  Purchaser,  such further  instruments  and  documents of
conveyance (in form and substance satisfactory to Seller and Purchaser) as shall
be reasonably  necessary to vest in Purchaser the full legal or equitable  title
of Seller in and to the acquired Assets.

         (c) On and after the Closing Date, Purchaser shall execute, acknowledge
and deliver all such  acknowledgements  and other  instruments  as Seller  shall
reasonably  request to effectively  relieve and discharge Seller from any of the
Assumed Liabilities.

0.103.   Risk of Loss; Repairs .

         (a) If, on or before the Closing Date,  the Leased  Property is damaged
in Material  Part by fire or other cause,  and the landlord has the option under
the Lease and  elects to restore  the Leased  Property,  Seller  shall  promptly
notify Purchaser thereof in writing. In such event, Purchaser may elect to:

                  (i) Allow as a credit  against  the  purchase  price an amount
         equal  to the  estimated  cost of  restoration  (to the  extent  of the
         damaged  property   interest  owed  by  Seller)  as  determined  by  an
         independent  construction  contracting firm satisfactory to both Seller
         and Purchaser; or

                  (ii) Require Seller to assign at Closing to Purchaser, without
         recourse to Seller,  the  insurance  proceeds  for the casualty and the
         right to collect same (but only to the extent that Seller,  pursuant to
         the terms of the Lease, is entitled to such insurance  proceeds payable
         in connection with such fire or other cause),  without any abatement to
         the purchase price.

         (b) If, on or before the  Closing  Date,  any  condemnation  or eminent
domain proceedings are initiated which could result in the taking of any part of
the Leased Property, Seller shall promptly notify Purchaser of the initiation of
any such  proceedings.  Upon receipt of such notice,  if a Material  Part of the
Leased Property is to be taken, Purchaser may elect to:

                  (i)  Consummate  the purchase of the real  property  leasehold
         interest  in such  Leased  Property  and  receive an  abatement  to the
         purchase price in an amount equal to the current book value of the real
         property  leasehold  interest  in such Leased  Property,  in which case
         Seller  shall   receive  any  award  made  in   connection   with  such
         condemnation or eminent domain  proceedings  which is payable to Seller
         pursuant to the Lease; or

                  (ii)  Consummate  the purchase of the real property  leasehold
         interest in such Leasehold Property,  without abatement to the purchase
         price,  in which  event  Seller  shall  assign  to  Purchaser,  without
         recourse to Seller, all of Seller's right, title and interest in and to
         any award made in connection  with such  condemnation or eminent domain
         proceedings as provided in the Lease.

         (c)  Purchaser  shall  have ten  (10)  Business  Days  from the date of
receipt of Seller's written notice delivered  pursuant to subsection  2.11(a) or
2.11(b)  within which to make such  election,  and a failure to make an election
shall  be  deemed  an  election  to  consummate  this  transaction  pursuant  to
subsection 2.11(a)(i) or 2.11(b)(i) above, as applicable.

         (d) If less than a Material  Part of the Leased  Property is damaged or
destroyed  without  fault of  Purchaser or is taken by eminent  domain,  neither
Purchaser  nor Seller shall be deprived of the right to enforce this  Agreement,
but there shall be, to the extent of the destruction or taking,  an abatement of
the consideration to be paid to Seller as set forth in this Section 2.11.

         (e) A "Material  Part" shall be deemed to mean (i) any taking or damage
which would leave remaining a balance of the Leased  Property which,  due either
to the area so taken or damaged or the  location of the part so taken or damaged
in relation to the part not so taken or damaged,  would not permit it to be used
effectively for its intended purpose and, under economic conditions, zoning laws
or  building  regulations  then  existing  or  prevailing,   could  not  readily
accommodate  a  new  or  reconstructed  building  or  buildings  of a  type  not
materially different from the building or buildings existing on the date of such
taking or damage or (ii) any damage or taking that would  require  Purchaser  to
incur costs or expenses  exceeding  twenty-five  thousand  dollars  ($25,000) to
repair the branch or to compensate for such taking.

         (f) If the Leased Property requires any capital  improvements in excess
of one thousand  dollars  ($1,000)  between the date of this  Agreement  and the
Closing Date,  Seller shall give Purchaser  notice of the proposed  improvements
and the cost thereof. If Purchaser does not object to such proposal within seven
(7) Business Days, Seller shall have the right to make such capital improvements
and the cost of such capital improvements shall be added to the purchase price.

0.104.   Removal of the Excluded  Personal Property .

         As soon as is reasonably practical after the Closing Date (but no later
than 15 days after the Closing Date),  Seller will remove from the Branch Office
of the Excluded Personal Property listed in Schedule 2.1(d)-2.


                                   ARTICLE III
                    REPRESENTATIONS AND WARRANTIES OF SELLER

Seller hereby represents and warrants to Purchaser as follows:

0.105.   Corporate Organization and Powers .

         (a) Seller is a  federally  chartered  savings  bank,  duly  organized,
validly  existing and in good  standing  under the laws of the United  States of
America.

         (b) Seller  has the  corporate  power and  authority  to own,  lease or
operate  the  Assets  and to carry  on the  business  of the  Branch  Office  as
presently conducted and is duly qualified and in good standing to do business in
each  jurisdiction  in which the  nature of its  business  or the  ownership  or
leasing of its properties makes such qualification  necessary,  except where the
failure to be so qualified would not,  individually or in the aggregate with all
other such failures, have a Material Adverse Effect.

         (c)  Seller's  deposits  are,  subject to  applicable  monetary  limits
established  by law,  insured  by the SAIF of the  FDIC,  and all  premiums  and
assessments required in connection therewith have been paid when due by Seller.

0.106.   Corporate Authority; No Violation .

         (a) Seller has the corporate power and authority to execute and deliver
this  Agreement and any  documents,  agreements or instruments to be executed by
Seller  pursuant  to  this  Agreement,   and  to  consummate  the   transactions
contemplated  hereby and thereby.  The execution and delivery of this  Agreement
and any documents,  agreements or instruments to be executed by Seller  pursuant
to this Agreement, and the consummation of the transactions  contemplated hereby
and thereby,  have been duly authorized by all necessary corporate action on the
part of Seller, and no further corporate  authorization on the part of Seller is
necessary  to  approve  this  Agreement  or  to  consummate   the   transactions
contemplated  hereby.  This  Agreement  has been duly  executed and delivered by
Seller. Assuming the due authorization, execution and delivery of this Agreement
by Purchaser,  and except as enforcement may be limited by general principles of
equity,  whether  applied  in a  court  of  law or a  court  of  equity,  and by
bankruptcy, insolvency and similar laws affecting creditors' rights and remedies
generally,  (i) this Agreement and any related agreement constitute legal, valid
and binding obligations of Seller, enforceable against Seller in accordance with
their  terms and (ii) the other  documents,  agreements  and  instruments  to be
delivered by Seller to Purchaser  pursuant to this Agreement,  when executed and
delivered,  will be duly  executed and  delivered by Seller and will  constitute
legal,  valid and binding  obligations of Seller  enforceable  against Seller in
accordance with their terms.

         (b) The  execution  and  delivery  by Seller of this  Agreement  or any
document,  agreement  or  instrument  to be executed by Seller  pursuant to this
Agreement, the consummation by Seller of the transactions contemplated hereby or
thereby,  and  compliance  by  Seller  with the  terms or  provisions  hereof or
thereof, shall not result:

                  (i) in a violation of any provision of the Charter or Bylaws 
          of Seller,

                  (ii) in a Material Violation of any statute,  code, ordinance,
         rule,   regulation,   judgment,   order,  writ,  decree  or  injunction
         applicable  to Seller or any of its  properties  or assets  (including,
         without limitation, the Assets), or

                  (iii) in a Material  Violation  of any note,  bond,  mortgage,
         indenture,   deed  of  trust,  license,   lease,  agreement,  or  other
         instrument  or obligation to which Seller is a party or by which Seller
         or any of the Assets may be bound or affected (a "Seller Agreement").

0.107.   Consents and Approvals .

         Except as set forth on Schedule  3.3,  Seller is not required to obtain
any consent, approval, order, authorization,  registration, declaration from, or
to make any filing  with,  any  court,  agency,  or  governmental  authority  or
instrumentality  (each a  "Governmental  Entity")  or any other  third  party in
connection  with (a) Seller's  execution  and delivery of this  Agreement or any
document,  agreement or instrument to be executed  pursuant to this Agreement or
(b) the  consummation  by  Seller  of the  transactions  contemplated  hereby or
thereby (including without limitation the transfer of the Assets to Purchaser).

0.108.   Compliance With Law .

         (a) With respect to the Assets and the  business of the Seller  related
to the Branch Office,  Seller is in compliance in all material respects with the
provisions of all applicable federal, state and local statutes,  regulations and
ordinances,  and at the  Closing  Date,  Seller  will not be in  default  in any
material respect under any said statutes, regulations and ordinances.

         (b) Except as set forth on  Schedule  3.4,  and  except  for  regularly
scheduled  examinations,  audits and full and limited scope reviews conducted by
governmental authorities under applicable laws relating to federal savings banks
and their holding  companies,  no  investigation  or review by any  governmental
authority  concerning any possible  conflicts or violations by Seller is pending
or to the knowledge of Seller threatened.

         (c) Seller  has all  licenses,  franchises,  permits,  certificates  of
public convenience,  orders and other authorizations ("Permits") of all federal,
state and local  governments  and  governmental  authorities  necessary  for the
lawful conduct of the business being conducted at the Branch Office,  and at the
Closing  Date  all such  Permits  shall be  valid  and  Seller  shall be in good
standing  thereunder,  and  none  of  such  Permits  shall  be  subject  to  any
suspension,  modification  or revocation or proceedings  related  thereto except
where the failure to have such Permits,  or the invalidity  thereof,  would not,
individually or in the aggregate, have a Material Adverse Effect.

0.109.   Title to Assets .

         As of the Closing Date, Seller will have, and will deliver to Purchaser
at the Closing,  and Purchaser will receive good, valid and, with respect to the
Leased  Property,  a valid  leasehold  interest in, all of the Assets,  free and
clear  of  all  mortgages,  claims,  charges,  liens,  encumbrances,  easements,
limitations, restrictions,  commitments, and security interests ("Encumbrances")
except for those Encumbrances:

         (a)      securing any Assumed Liability;

         (b)  disclosed  on  Schedule  3.5(b)  or  shown in any  title  reports,
opinions or insurance  binders delivered or made available to Purchaser prior to
the execution of this Agreement  (including any  Encumbrances  of the landlord's
interest in the property subject to the Lease);

         (c)  incurred  in  connection  with the  acquisition  of  property  and
securing  the purchase  price  therefor,  in either case only if such  liability
relating thereto is an Assumed Liability;

         (d)  for Taxes or  assessments,  special or  otherwise,  related to the
Leased  Property  not due and payable;

         (e) easements, rights of way, restrictions, covenants of record, claims
and covenants shown of record, and other similar charges and encumbrances which,
if  the  rights  granted  under  such  instruments  were  exercised,  would  not
individually, or in the aggregate,  materially impair or interfere with Seller's
present and continued use, operation of the Leased Property; and

         (f) rights of parties in possession, matters which would be shown on an
accurate survey,  and any other defect or exception to title,  which in any case
does not materially impair or interfere with Seller's present and continued use,
operation, value or marketability of the Leased Property.

0.110.   Contracts and the Lease .

         (a) Seller is not a party to or bound by any agreements or arrangements
for the purchase or sale of any of the Assets,  or for the grant of any right to
purchase any of the Assets, other than in the ordinary course of business.

         (b)      Schedule 3.6(b) sets forth each Contract for transactions:

                  (i) with an aggregate value of one thousand  dollars  ($1,000)
         or more  during  the past  three (3)  months or five  thousand  dollars
         ($5,000) or more during the past 12 months;
                  (ii)     with a remaining term of more than one (1) year; or

                  (iii)    that has or may have a material  effect on the Assets
         or on the  business or  operations conducted at the Branch Office; or

                  (iv)     that is not terminable upon ninety (90) calendar days
         written notice, or less.

         (c)      Upon the Closing, each of the Contracts set forth on Schedule
          2.1(f) and Schedule 3.6(b):

                  (i)    will constitute the legal, valid and binding obligation
         of Seller, and to the knowledge of Seller, each of the other parties
         thereto,

                  (ii)     will be enforceable in accordance with its terms, and

                  (iii) will not be subject to any material defaults or existing
         acts,  events or  conditions  which,  with notice or lapse of time,  or
         both, will result in a material default under any of such Contract.

         Seller has made  available  to  Purchaser  true,  complete  and correct
copies of each  Contract  set forth on  Schedules  2.1(f)  and  3.6(b),  and all
attachments,  amendments  and addenda  thereto,  excluding  those Contacts added
pursuant to Section 5.12.

         (d) Seller has not  received any written  notice of (i)  non-compliance
with any  restriction  encumbering  the  Leased  Property,  or (ii)  any  zoning
violations adversely affecting the value or use of the Leased Property.

         (e) Seller has delivered to Purchaser true, complete and correct copies
of the Lease, together with all amendments, modifications and other changes.

         (f) The  consent of the  lessor to the  Purchaser's  assumption  of the
Lease shall have been  received  pursuant to a Consent and Estoppel  Certificate
substantially  in the  form of  Exhibit  H. All  sums  due and  owing by  Seller
pursuant to the Lease,  through the Closing Date,  have or will be paid prior to
the Closing Date except with  respect to possible  year-end  adjustments  by the
Landlord  under the Lease to  Seller's  estimated  pro-rata  shared  maintenance
charges and real estate taxes.

         (g)      Seller has not subleased any of its interests in the Leased
Property.

0.111.   Assignment of Assumed Liabilities .

         As of the  Closing  Date,  each  of the  Assumed  Liabilities  will  be
properly  assigned to Purchaser,  there are no material defaults by Seller under
any of such Assumed Liabilities.

0.112.   Litigation .

         Schedule  3.8 sets  forth each  action,  suit,  proceeding,  inquiry or
investigation,  at law or in equity, before any court,  arbitrator,  mediator or
any governmental body, agency or official,  pending,  or, to Seller's knowledge,
threatened,  against Seller relating to any of the Assets,  Assumed Liabilities,
or the business or operation of the Branch Office ("Legal Action").

         Except as set forth on  Schedule  3.8,  there is no  action,  suit,  or
proceeding,  at law or in  equity,  before any court or any  governmental  body,
agency or official,  wherein an  unfavorable  decision,  ruling or finding would
adversely  affect (a) the validity or  enforceability  of this  Agreement or any
document necessary to consummate the transactions  contemplated  herein, (b) the
consummation of the transactions contemplated hereby, (c) any approval,  consent
or permission  required to be obtained by Seller  hereunder,  (d) the ability of
Seller to perform its  obligations  under this  Agreement or (e) the business or
operations of the Branch Office.

0.113.   Environmental .

         Except as set forth on  Schedule  3.9,  and except for  breaches of the
warranties  or  representations  set forth  below that,  individually  or in the
aggregate,  would not have a Material  Adverse  Effect,  Seller  represents  and
warrants concerning the Leased Property that:

         (a) To the best of  Seller's  knowledge  and  without  having  made any
investigation,   including  without  limitation,   reviewing  any  environmental
studies,  assessments,  reports,  investigations  or other  documents the Leased
Property is and has been,  for so long as Seller has been in  possession  of the
Leased Property, in substantial compliance with all Environmental Laws,

         (b) To the best of Seller's knowledge,  for long as Seller has held the
Lease Property, there has been no storage,  disposal,  arrangement for disposal,
presence,  release of Hazardous  Substances,  from,  in, upon or below the Lease
Property.

         (c) Seller has not engaged in any  activity  that  involves or involved
the generation, use, manufacture, treatment, transportation, storage in tanks or
otherwise, or disposal of Hazardous Substances on or from the Leased Property.

         (d) Seller has not received any written  communication  from any person
or entity that alleges a violation of  Environmental  Laws  concerning,  or that
Seller may be  responsible  for any Loss (as  defined in this  Agreement)  under
Environmental Laws with respect to the Lease Property.

         (e) Seller has no knowledge of and has not received any written  notice
of any  claim,  action,  demand,  or  investigation  from any  person  or entity
alleging or  describing a potential  Loss under  Environmental  Laws based on or
resulting from (a) the presence,  release or threatened release of any Hazardous
Substance  from,  in, upon or below the Lease  Property or (b) the  violation or
alleged violation of any Environmental Laws concerning the Leased Property, and

         (f) Seller has made available to Purchaser copies of all  environmental
studies,  reports,  investigations  and other  documents  relating to the Leased
Property of which  Seller has  possession  and it is legally  permitted  to make
available.

0.114.   Finders or Brokers .

         Except as disclosed on Schedule 3.10,  Seller has not paid or agreed to
pay any fee or commission to any agent, broker, finder or other person for or on
account  of  services  rendered  as a broker or finder in  connection  with this
Agreement or the transactions covered and contemplated hereby.

0.115.   Financial Information .

         (a) The books of  account of the Branch  Office  fairly and  accurately
reflect the respective  Assets and Assumed  Liabilities of the Branch Office, in
accordance with generally accepted  accounting  principles  ("GAAP")  including,
without  limitation,  the  establishment of appropriate loan loss reserves which
are consistent with prudent banking practice.

         (b) The books of  account of the Branch  Office (i) are  maintained  by
Seller   substantially  in  accordance  with  applicable  legal  and  accounting
requirements and (ii) reflect only actual transactions.

         (c) Within 10  Business  Days after the date of the  Agreement,  Seller
shall  deliver to Purchaser  copies of the books of account of the Branch Office
which are true, correct and complete in all materials respects as of the date or
dates set forth therein.

0.116.   Taxes .

         Except with respect to Seller's estimated pro-rata share of real estate
taxes under the Lease, as referenced in Section 3.6(d) above:

         (a) All Taxes which are due or payable by Seller relating to the Assets
(except  those  Taxes  which are  Purchaser's  responsibility  under a different
covenant  of this  Agreement)  have been paid in full or  properly  accrued  and
adequately provided for by reserves shown in the books and records of Seller, or
will be so paid or  accrued  and  provided  for in the books and  records of the
Seller.

         (b) All Tax  Returns  required  to be filed with  respect to the Assets
have been filed with the appropriate  federal,  state or local taxing  authority
and each such Tax Return is true, complete and correct in all material respects.

         (c) All  Taxes  shown  to be due on such  Tax  Returns,  and all  Taxes
arising from or  attributable  to the Assets  required to be withheld by or with
respect to the Seller have been paid or, if applicable, withheld and paid to the
appropriate taxing authority,  other than those Taxes the failure of which to be
paid  would  not  result  in a lien on the  Assets  or  become  a  liability  of
Purchaser.

         (d) No notice of  deficiency  or  assessment of Taxes has been received
from any taxing authority with respect to the Assets.

         (e)  There are no  ongoing  audits  or  examinations  of any of the Tax
Returns  relating to or attributable  to the Assets,  other than with respect to
Taxes that would not  result in a lien on the  Assets or become a  liability  of
Purchaser.

         (f)  No  consents  or  waivers  to  extend  the  statutory   period  of
limitations applicable to the assessment of any Taxes with respect to the Assets
has been  granted,  other than with  respect to Taxes that would not result in a
lien on the Assets or become a liability of Purchaser.

0.117.   State of the Leased Property .

         The following are true statements with respect to the Leased Property:

         (a) Schedule  2.1(c)  contains a list, that is complete and accurate in
all material  respects,  which sets forth as of a recent date identified on said
schedule,  the address of the Leased  Property and the Lease with respect to the
Leased Property and all amendments thereto;

         (b) To the best of Seller's  knowledge  the  improvements  and building
systems are in good operating condition and repair, subject to ordinary wear and
tear and routine maintenance needs; and

         (c) To the best of Seller's  knowledge  the present use,  operation and
physical  condition of the Leased  Property are in material  compliance with all
applicable laws, ordinances and regulations.

0.118.   Employees .

         (a) There are no claims (statutory or otherwise),  demands, proceedings
or other actions pending or, to Seller's actual  knowledge,  threatened  against
Seller by (a) any of the present or former employees at the Branch Office or (b)
any person who sought to become employed at the Branch Office.

         (b) None of the Employees is a member of any labor union or is
otherwise subject to collective bargaining.

         (c) Set forth on Schedule 3.14 is a list of Employees, including their
job descriptions and compensation arrangements.

0.119.   Deposit Insurance .

          The Deposits are insured by SAIF up to the maximum extent permitted by
law, and Seller has filed and will file all reports and paid all fees,  premiums
and assessments required under FDIA.


                                   ARTICLE IV
                   REPRESENTATIONS AND WARRANTIES OF PURCHASER

Purchaser hereby represents and warrants to Seller as follows:

0.120.   Corporate Organization and Powers .

         (a) Purchaser is a national bank, duly organized,  validly existing and
in good standing under the laws of United States of America.

         (b) Subject to receipt of the Requisite Regulatory Approvals, Purchaser
has the corporate power and authority to own, lease or operate the Assets and to
carry on the business of the Branch  Office as presently  conducted  and is duly
qualified and in good standing to do business in each  jurisdiction in which the
nature of its business or the ownership or leasing of its properties  makes such
qualification necessary,  except where the failure to be so qualified would not,
individually  or in the aggregate with all other such failures,  have a Material
Adverse Effect.

         (c)  Purchaser's  deposits are,  subject to applicable  monetary limits
established  by law,  insured by the Bank  Insurance  Fund of the FDIC,  and all
premiums and  assessments  required in connection  therewith have been paid when
due by Purchaser.

0.121.   Corporate Authority; No Violation .

         (a)  Purchaser  has the  corporate  power and  authority to execute and
deliver this  Agreement  and any  documents,  agreements  or  instruments  to be
executed  by  Purchaser  pursuant  to  this  Agreement,  and to  consummate  the
transactions contemplated hereby and thereby. The execution and delivery of this
Agreement  and any  documents,  agreements  or  instruments  to be  executed  by
Purchaser  pursuant to this Agreement,  and the consummation of the transactions
contemplated  hereby and thereby,  have been duly  authorized  by all  necessary
corporate   action  on  the  part  of  Purchaser,   and  no  further   corporate
authorization on the part of Purchaser is necessary to approve this Agreement or
to consummate the transactions contemplated hereby. This Agreement has been duly
executed and delivered by Purchaser.  Assuming the due authorization,  execution
and  delivery of this  Agreement  by Seller,  and except as  enforcement  may be
limited by general principles of equity,  whether applied in a court of law or a
court of equity,  and by  bankruptcy,  insolvency  and  similar  laws  affecting
creditors'  rights and remedies  generally,  (i) this  Agreement  constitutes  a
legal, valid and binding obligation of Purchaser,  enforceable against Purchaser
in  accordance  with its  terms  and (ii) the other  documents,  agreements  and
instruments to be delivered by Purchaser to Seller  pursuant to this  Agreement,
when  executed and  delivered,  will be duly executed and delivered by Purchaser
and will constitute legal, valid and binding obligations of Purchaser.

         (b) The  execution  and delivery by Purchaser of this  Agreement or any
document,  agreement or instrument to be executed by Purchaser  pursuant to this
Agreement,   and  upon  receipt  of  the  Requisite  Regulatory  Approvals,  the
consummation by Purchaser of the  transactions  contemplated  hereby or thereby,
and  compliance  by Purchaser  with the terms or  provisions  hereof or thereof,
shall not result:

                  (i)  in a violation of any provision of the Charter or Bylaws
          of Purchaser,

                  (ii) in a Material Violation of any statute,  code, ordinance,
         rule,   regulation,   judgment,   order,  writ,  decree  or  injunction
         applicable to Purchaser or any of its properties or assets  (including,
         without limitation, the Assets), or

                  (iii) in a Material  Violation  of any note,  bond,  mortgage,
         indenture,   deed  of  trust,  license,   lease,  agreement,  or  other
         instrument  or  obligation  to which  Purchaser  is a party or by which
         Purchaser  or any of the Assets may be bound or affected (a  "Purchaser
         Agreement").

0.122.   Consents and Approvals .

         Except as set forth on  Schedule  4.3,  Purchaser  is not  required  to
obtain any consent, approval, order,  authorization,  registration,  declaration
from,  or to make any filing with,  any  Governmental  Entity or any other third
party  in  connection  with  (a)  Purchaser's  execution  and  delivery  of this
Agreement or any document,  agreement or  instrument to be executed  pursuant to
this  Agreement  or (b)  the  consummation  by  Purchaser  of  the  transactions
contemplated hereby or thereby.

0.123.   Litigation .

         Except as set forth on  Schedule  4.4,  there is no  action,  suit,  or
proceeding,  at law or in  equity,  before any court or any  governmental  body,
agency or official,  wherein an  unfavorable  decision,  ruling or finding would
adversely  affect (a) the validity or  enforceability  of this  Agreement or any
document necessary to consummate the transactions  contemplated  herein, (b) the
consummation of the transactions contemplated hereby, (c) any approval,  consent
or permission required to be obtained by Purchaser hereunder, (d) the ability of
Purchaser to perform its obligations under this Agreement or (e) the business or
operations of the Branch Office.

0.124.   Finders or Brokers .

         Except as set forth on Schedule  4.5,  Purchaser has not paid or agreed
to pay any fee or commission to any agent, broker, finder or other person for or
on account of services  rendered as a broker or finder in  connection  with this
Agreement or the transactions covered and contemplated hereby.
0.125.   Estimates, Projections and Other Predictions .

         It  is  understood  that  any  cost  estimates,  projections  or  other
predictions  which  have been  provided  to  Purchaser  are not and shall not be
deemed to be  representations  or warranties of Seller.  Purchaser  acknowledges
that there are  uncertainties  inherent in  attempting  to make such  estimates,
projections  and  other  predictions,  that  Purchaser  is  familiar  with  such
uncertainties,  that Purchaser is taking full  responsibility for making its own
evaluation of the adequacy and accuracy of all estimates,  projections and other
predictions so furnished to it, and that  Purchaser  shall have no claim against
anyone with respect thereto.


                                    ARTICLE V
                            COVENANTS OF THE PARTIES

0.126.   Business Obligations .

         (a) Except as set forth on Schedule  5.1(a),  as otherwise  provided in
this  Agreement,  or as required  by  applicable  law,  between the date of this
Agreement and the Closing Date:

         Seller shall:

                  (i)  conduct  the  business  of  the  Branch  Office  and  the
         operations  of  Seller  relating  thereto  in the  ordinary  course  of
         business,  consistent  with Seller's past practice and applicable  law,
         and consistent with prudent banking practice,

                  (ii) maintain its books and records in accordance with GAAP, 
         and

                 (iii) use its reasonable efforts to preserve its present 
         business organization and relationships.

         (b) Except as set forth on Schedule  5.1(b),  as otherwise  provided in
this  Agreement or as required by  applicable  law,  prior to the Closing  Date,
Seller shall not:

                  (i)  enter  into  or  terminate   any  material   contract  or
         agreement,  or  make  any  change  in any of  its  material  contracts,
         including  contracts  related to the operations and  maintenance of the
         Branch Office, except with the prior consent of Purchaser,  which shall
         not unreasonably be withheld;

                 (ii) directly contact any customer of the Branch Office for the
         purpose of soliciting any of the Deposits;

                    (iii)  increase  in any  manner the  compensation  or fringe
         benefits of any of the Employees,  except for general salary  increases
         in the ordinary course of business consistent with past practice; and

                  (iv) fail to maintain the Branch  Office in repair,  order and
         condition  no  worse  than on the  date of  this  Agreement  or fail to
         maintain  insurance  until the Closing Date upon the Branch Office with
         respect  to the  conduct of its  business  in amount and kind as now in
         existence and, if not available at rates  presently paid by it, in such
         amount  and  kind as  would  be  appropriate  in the  exercise  of good
         business judgment;

0.127.   Cooperation and Further Assurances.

         The Seller and the Purchaser  shall  cooperate  with each other and use
their  respective  best  efforts to  consummate  the  transactions  contemplated
herein,  and each shall take all reasonable actions necessary to accomplish such
transactions, including but not limited to the provision of any required notices
to  depositors in respect of the  Deposits.  After the Closing Date,  Seller and
Purchaser shall continue to provide  reasonable  assistance each to the other to
effectuate  an orderly  transfer to the  Purchaser of the  Deposits,  Assets and
Liabilities,  and in so assisting one another,  shall at any reasonable time and
from time to time upon the request of the other execute and deliver such further
documents, certificates,  assignments, receipts, endorsements and instruments of
transfer as Purchaser or Seller (as the case may be) may  reasonably  require to
consummate the transactions contemplated hereby.

0.128.   Legal and Regulatory Matters .

         With  respect to the making of  filings to any  Governmental  Entity or
third party:

         (a) Seller and Purchaser  shall cooperate with each other and use their
best efforts to promptly prepare and file all necessary documentation; to effect
all  applications,  notices,  petitions and filings;  and to promptly obtain all
permits,  consents,  approvals,  waivers and authorizations of all third parties
and  Governmental  Entities  which are necessary or advisable to consummate  the
transactions contemplated by this Agreement.

         (b)  Within  ten  (10)  calendar  days  after  the  execution  of  this
Agreement,  Seller and Purchaser  shall each file all the  applications  for the
regulatory approvals,  consents,  permits and authorizations which such party is
required  to obtain in  connection  with the  consummation  of the  transactions
contemplated by this Agreement.

         (c)  Subject  to  the  applicable  laws  relating  to the  exchange  of
information,  Seller and  Purchaser  shall  consult with each other and exchange
information  in  order  to  obtain  all the  permits,  consents,  approvals  and
authorizations  that are necessary or advisable to consummate  the  transactions
contemplated by this Agreement from all third parties and Governmental Entities.

         (d) Seller and Purchaser will keep the other party apprised of the 
status of all applications and filings.

         (e) Except for any confidential portions thereof, the party responsible
for making a filing  shall  promptly  (i) provide a copy of the filing,  and any
supplement,  amendment or item of additional  information in connection with the
filing,  to the other  party and (ii)  deliver a copy of each  material  notice,
order,  opinion  and  other  item of  correspondence  received  by it  from  any
Governmental Entity to the other party.

         (f)  Purchaser  and  Seller  shall  promptly  advise  each other of any
communication  received  from a  Governmental  Entity which causes such party to
believe  that  there is a  reasonable  likelihood  that a  Requisite  Regulatory
Approval  will not be  obtained  or that the  receipt of such  approval  will be
materially delayed.

0.129.   Payment of Liabilities .

         From and after the Closing Date, Purchaser shall pay all properly drawn
checks,  drafts and  non-negotiable  withdrawal  orders  timely  presented to it
(including  without  limitation  those presented by mail,  over the counter,  or
through  clearings) by depositors whose deposits or accounts on which such items
are drawn are  Deposits.  Payment of said items shall be made without  regard to
whether the items are drawn on the check or draft forms provided by Seller or by
Purchaser. Further, Purchaser shall, in all other respects, discharge the duties
and  obligations  of Seller with  respect to the  balances  due and owing to the
depositors whose accounts are assumed by Purchaser. The obligations set forth in
this section shall be in addition to the Purchaser's  obligations under Sections
2.3 and 2.4.

0.130.   Interest Reporting .

         From January 1, 1998 through the Closing Date,  Seller shall report all
interest  credited to, interest  withheld from, and early  withdrawal  penalties
charged to the  Deposits.  After the  Closing  Date and  through  the end of the
calendar year in which the Closing  occurs,  Purchaser shall report all interest
credited to, interest  withheld from, and early withdrawal  penalties charged to
the  Deposits.  Said reports shall be made to the holders of the Deposits and to
the applicable federal and state regulatory agencies.

0.131.   Transfer Fees .

         (a) Seller and Purchaser shall equally bear all fees (except attorneys'
fees and expenses),  if any,  incurred in connection with the obtaining of third
party  consents  for  transfer of the Assets from  Seller to  Purchaser  and the
assumption by Purchaser of the liabilities of Seller specified herein.

         (b) Notwithstanding the foregoing, if the lessor of the Leased Property
requires  either:  (i) an increase  not in excess of $50 per month in the amount
payable under the Lease or (ii) immaterial  changes in the terms of the Lease as
a  condition  to its  consent  to the  assumption  of the  Lease  by  Purchaser,
Purchaser  shall be solely  responsible  to the lessor with  respect to any such
changes.  Seller  shall not  negotiate or agree to (i) any increase in excess of
$50 per month in the  amount  payable  under  the Lease or (ii) in the  material
terms of the Lease without the consent of Purchaser,  which consent shall not be
unreasonably withheld.

0.132.   Reports .

         (a)  Subsequent  to the  Closing  Date,  Purchaser  shall  make all the
reports that are  required to be made in the ordinary  course of business to any
Governmental  Entity or otherwise with respect to the Branch  Office,  including
without limitation,  federal, state and local income tax reporting of Retirement
Accounts,  1099  information  returns  and other  required  tax forms,  and cash
transaction reports. Notwithstanding the foregoing, Purchaser's obligations with
respect to said  reports  shall only apply to the extent  that any such  reports
relate to matters occurring after the Closing Date.

         (b) Seller  shall have the  obligation  to make all such  reports  with
respect to matters  occurring on the date of this Agreement  through the Closing
Date.

         (c) All reports shall be made to the holders of accounts and to the 
applicable federal, state and local regulatory agencies.

0.133.   Branch Account Report .

         As soon as practicable  after the date of this Agreement,  Seller shall
furnish  Purchaser  with a report  on  electronic  media of the  Deposits  as of
December 31, 1997 (the "Branch  Account  Report")  which shall be correct in all
material respects. To the extent such information is maintained by Seller on its
computer  systems,  the Branch Account  Report shall  enumerate for each account
constituting  a Deposit  ("Branch  Account"):  (a) the  taxpayer  identification
number of the owner of the Branch Account, (b) the type of account, (c) the date
the Branch Account was opened,  (d) the current interest rate paid on the Branch
Account,  if any,  (e) the  balance  of the  Branch  Account,  (f) the  term and
maturity of any Branch  Account that is a certificate of deposit or similar time
deposit and (g) with respect to all ACH Accounts and ACH Items,  all information
reasonably  necessary  to identify the owner of such account and the third party
which  directly  makes  automated  clearing  house  debits  and  credits to such
account.

0.134.   General Notices to Depositors .

         (a) Seller shall provide  Purchaser with an intermediate  customer list
of the accounts that are to be assumed by Purchaser  pursuant to this Agreement.
The customer list shall contain information that is accurate as of the month-end
prior  to the  giving  of the  notice  referred  to in  Section  5.9(b)  of this
Agreement.

         (b) Within five (5) Business  Days  following the receipt of all of the
Requisite  Regulatory  Approvals  (other than the  expiration  of all  statutory
waiting  periods  relating  thereto),  Seller  shall  notify the  holders of the
Deposits that are to be assumed under this  Agreement that Purchaser will assume
the liability for the Deposits,  subject to  satisfaction  of the  conditions to
closing contained herein. The notifications  shall be based on the list referred
to in Section  5.9(a) of this  Agreement and a listing  maintained at the Branch
Office of the new  accounts  opened  since the date of such list.  Seller  shall
provide  Purchaser  with  the  documentation  of such  lists  up to the  date of
Seller's mailing.  Prior to the Closing,  Purchaser shall send  notifications to
the  appropriate  holders setting out the details of its  administration  of the
assumed accounts. Each party shall obtain approval of its notification letter(s)
from the other party, and said approval shall not be unreasonably withheld. Each
party shall bear the cost of its own mailing.

         (c) Within five (5) Business  Days  following the receipt of all of the
Requisite  Regulatory  Approvals  (other than the  expiration  of all  statutory
waiting periods relating  thereto),  Seller shall provide a notice to the owners
of each of the safe deposit boxes at the Branch Office stating that Seller shall
assign to Purchaser the safe deposit  agreements between Seller and each of such
parties  on the  Closing  Date.  The  notice  shall be made by a letter  that is
mutually  acceptable  to  Purchaser  and  Seller.  Seller  and  Purchaser  shall
cooperate with one another in order to transfer the Safe Deposit Box Assets from
Seller to Purchaser.  As soon as practicable  after the date of this  Agreement,
Seller shall deliver  copies of all safe deposit box lease forms  currently used
in connection with the Safe Deposit Box Assets to Purchaser.

         (d) At least thirty (30) calendar days before the Closing Date,  Seller
shall  prominently and continuously  display a sign in the Branch Office stating
that the Branch Office will be closed on the Saturday following the Closing Date
and will not reopen  until the  following  Monday  (unless such Monday is a bank
holiday, in which case the sign will indicate that the Branch Office will reopen
the  following  Tuesday).  The contents and form of the sign shall be subject to
Purchaser's prior approval,  which approval shall not be unreasonably  withheld.
At a mutually agreeable time on the Closing Date, Seller shall provide Purchaser
and its agents  access to the Branch  Office in order for Purchaser to take such
steps as are  necessary to enable  Purchaser to reopen the Branch  Office on the
date described above as a functioning branch office of Purchaser.

0.135.   Insurance .

         Following  execution  of this  Agreement  and until the  Closing  Date,
Seller shall maintain in full force and effect  insurance  policies  relating to
the Branch  Office and the Personal  Property as described in this Section 5.10.
Seller  represents  and warrants to Purchaser  that (a) such  insurance  will be
customary in type and amount for Assets of the nature just  described,  (b) such
insurance will be sufficient to replace (less any deductible  amount) the Branch
Office or any of the Personal  Property which are damaged,  destroyed or lost on
or  prior  to the  Closing  Date and (c)  such  insurance  will be  "occurrence"
insurance,  meaning that Seller or such  lessors,  as the case may be, will have
the  enforceable  right to submit and pursue claims and receive  proceeds  under
such insurance after the Closing Date with respect to events  occurring prior to
Closing Date.

0.136.   Use of Names, Trademarks and Service Marks .

         (a) No interest in or right to use any logo, name, trademark or service
mark presently or previously  used by Seller is being conveyed  pursuant to this
Agreement.

         (b)  Purchaser  agrees that from and after the Closing  Date neither it
nor any of its  affiliates  (including  the  Branch  Office)  will  use the name
"Carver Federal Savings Bank" or any similar name indicating  affiliation  after
the  Closing  with  Seller  or any of its  affiliates,  in  connection  with any
business or activity engaged in by Purchaser or any of its affiliates.
         (c) Promptly after the Closing Date,  Seller shall commence the removal
of the trade names, names,  service marks, logos,  insignia,  slogans,  emblems,
symbols,  designs,  and other identifying  characteristics  ("Names"),  from all
premises,  equipment, signs, interior decor items, fixtures and furnishings, and
from all printed materials and related business  literature  associated with the
Branch Office and the Personal Property acquired. The costs associated with such
removal  shall be at the sole expense of Seller and shall be completed not later
than thirty (30) calendar days after the Closing Date.

0.137.   Additional Contracts .

         (a) From the date of this Agreement until the Closing Date, the parties
shall take the following  actions for any contract or group of related contracts
which are related to the operations of the Branch Office or the other operations
that are the  subject of this  Agreement,  and which are  expected  to result in
payments  of more than  $5,000  in any year or  $1,000 in the case of  contracts
which are not cancelable on sixty (60) calendar days or less notice without cost
or penalty (an "Additional Contract").

         (b) Prior to entering into an Additional Contract, Seller shall provide
written  notice to  Purchaser  of its  intention  to enter  into the  Additional
Contract and shall afford Purchaser  reasonable access to the documents relating
thereto.

         (c) By 12:00  p.m  (New  York  City  time) of the  fifth  Business  Day
following  notice by Seller,  Purchaser shall state to Seller its decision as to
whether or not to accept such Additional  Contract.  The failure by Purchaser to
respond  prior to 12:00 p.m.  (New York City time) on such  fifth  Business  Day
shall be deemed an acceptance of such Additional Contract.

         (d) Any Additional  Contracts  accepted or deemed accepted by Purchaser
under this section,  and any contract  entered into by Seller  subsequent to the
date hereof for which Seller is not required to notify Purchaser pursuant to the
terms of this section,  shall be added to Schedule 2.1(f) and become part of the
Contracts to be assumed by Purchaser.

0.138.   Updating Schedules .

         On the Closing Date, Seller shall deliver to Purchaser updated versions
of all Schedules hereto with the latest information  available to Seller. Within
ten (10) calendar days after the Closing Date, Seller shall deliver to Purchaser
final  versions  of  all   appropriate   Schedules  and  reports   covering  all
transactions through the close of business on the Closing Date.

0.139.   General Conversion Matters .

         Seller and  Purchaser  agree to the  terms,  covenants  and  conditions
related to the  conversion of the Branch Office set forth in Exhibit B as though
such terms, covenants and conditions were set forth fully herein.

0.140.   Covenant Not to Compete .

         (a) For a period of eighteen  (18) months  following  the Closing Date,
Seller shall not solicit any deposit business of the Branch Office, or establish
or  maintain  a branch  office or other  physical  facility  for the  purpose of
accepting  deposits  within a 5 mile  radius of the Branch  Office,  or directly
contact any customer of the Branch Office as of the Closing Date for the purpose
of soliciting any deposit.

         (b) For eighteen (18) months  following the Closing Date,  Seller shall
not directly  contact any  customer of the Branch  Office as of the Closing Date
for the purpose of soliciting  any deposit or conducting  general  solicitations
specifically targeted to such customers.

         (c) For eighteen (18) months  following the Closing Date,  Seller shall
not directly  contact any  Employee of the Branch  Office as of the Closing Date
for the purpose of re-hiring any Employee.

         (d) Notwithstanding the foregoing, Seller may (i) acquire any thrift or
depositary institution, or the assets and/or liabilities thereof, which conducts
business in the  geographic  area covered by the  Covenant Not to Compete,  (ii)
conduct general solicitations and mailings that are not specifically targeted to
such  customers and (iii) conduct  solicitations  and mailings to people who are
depositors  at a branch of Seller other than the Branch  Office  (regardless  of
whether  they  are  also  customers  of  the  Branch  Office).   Moreover,   and
notwithstanding  the foregoing,  after March 31, 1999, Seller may sell, transfer
or convey all or substantially  all its assets, or the shareholder of Seller may
sell,  transfer or convey all or substantially all of the outstanding  shares of
stock of Seller,  to an unrelated  third party,  and said unrelated  third party
shall not be bound by any provision of this Section 5.15.

        (e) The obligations of Seller created by this Section 5.15 are referred
to herein as the "Covenant Not To Compete."


                                   ARTICLE VI
                                EMPLOYEE MATTERS

0.141.   Employee Matters .

         (a) Purchaser shall extend an offer of employment to each Employee 
listed on Schedule 3.14.

         (b) Seller  shall use its  reasonable  efforts to deliver to  Purchaser
with  copies of the  general  employee  benefit  information,  staff  lists that
include title and hire date, all records  relating to withholding and payment of
income  and  unemployment  taxes  (federal,  state  and  local)  and FICA  taxes
(including,  without limitation,  Forms W-4, Forms I-9,  Employee's  Withholding
Allowance  Certificate)  with  respect to wages  paid by Seller  during the 1997
calendar year, and other employee records with respect to Employees.
         (c) Nothing in this Agreement  shall be deemed to restrict the right of
the Purchaser to deal with the Employees as employees at will in the same manner
as it  would  be  free  to deal  with  such  Employees  in the  absence  of this
Agreement.

         (d) Seller has no pension,  profit-sharing,  savings, bonus, incentive,
insurance, welfare or other employee benefit plan or policy (including,  without
limitation,  any such plan  within the meaning of Section  3(3) of the  Employee
Retirement  Income  Security  Act of 1974,  as  amended)  in which any  Employee
participates,  pursuant  to which the  Purchaser  may incur  liability,  or have
liability  attributed to it, under federal,  state,  or local law as a result of
the transactions contemplated by this Agreement.

         (e) With  respect to  Benefit  Plans  which  provide  medical,  dental,
health,  accident or  disability  benefits or life  insurance to the  Employees,
Seller shall be responsible for all claims under such Benefit Plans which relate
to events occurring on or prior to the Closing Date and Purchaser shall not have
any obligations under such Benefit Plans.

         (f) As of the Closing Date,  Seller shall cause the accrual of benefits
on behalf  of the  Employees  in each  Benefit  Plan to cease and no  additional
benefits to be accrued  thereunder  for such  Employees,  and from and after the
Closing Date,  Seller shall not have any obligation to make any contributions to
any Benefit Plan with  respect to the  Employees.  Purchaser  shall not have any
obligations under such Benefit Plans.

         (g) Seller  shall not  discuss  with the  Employees  the terms of their
prospective employment with Purchaser, without prior consent of Purchaser.

         (h) Seller is providing COBRA coverage to all Employees who have timely
elected COBRA  coverage and shall provide COBRA coverage to all Employees who in
the future elect COBRA coverage on account of a qualifying  event which occurred
on or prior to the Closing Date within the time  specified  by COBRA.  Purchaser
agrees to do all things  necessary  such that the Seller shall have no liability
to provide COBRA coverage to any Employee on account of a qualifying event which
occurs after the Closing Date.

         (i) During the period of time  beginning  on the date of receipt of all
of the Requisite Regulatory Approvals and continuing to the Closing Date, Seller
shall permit  Purchaser to provide  training and  orientation to those Employees
who have agreed to accept  employment  with Purchaser  subsequent to the Closing
Date.  Purchaser shall reimburse Seller for the salary of any such Employee with
respect  to the period  during  which such  Employee  is absent  from the Branch
Office for the purpose of such training and orientation.

0.142.   Notice of Closing .

         Except  as: (i)  consented  to by Seller,  which  consent  shall not be
unreasonably  withheld, or (ii) required in connection with the obtaining of the
Requisite  Regulatory  Approvals,  prior to the Closing Date Purchaser shall not
give any notice or  notification  of the  closing of the  Branch  Office,  or be
responsible for any such notice or notification or the communication of any such
information to any person.


                                   ARTICLE VII
                               CERTAIN TAX MATTERS

0.143.   Certain Tax Matters .

         (a) Except as otherwise  provided in this section  hereof  (relating to
Transfer  Taxes),  Seller  shall be  responsible  for the  payment  of all Taxes
relating  to the Assets for all taxable  periods  that end prior to the close of
business on the Closing Date.  Responsibility  for Taxes  relating to the Assets
for all taxable periods which include (but do not end on) the Closing Date shall
be  allocated  between  Purchaser  and Seller in  accordance  with the method of
Section  164(d) of the  Code,  as  amended.  The  party  which  has the  primary
obligation  to do so under  applicable  law shall  file any Tax  Return  that is
required to be filed in respect of Taxes  described  in this  section,  and that
party shall pay the Taxes shown on such Tax Return and notify the other party in
writing of the other party's share of Taxes for which it is responsible, if any,
of the  Taxes  shown on such  Tax  Return  and how such  Taxes  and  share  were
calculated,   which  the  other  party  shall  reimburse  by  wire  transfer  of
immediately  available  funds no later than ten (10) calendar days after receipt
of such notice.

         (b) Purchaser shall pay all transfer,  recording, sales, use (including
all bulk  sales  taxes)  and other  similar  taxes and fees  (collectively,  the
"Transfer Taxes") arising out of or in connection with the transactions effected
pursuant  to this  Agreement,  other  than  such  Taxes as are  calculated  with
reference  to the income or gain of the Seller.  The party which has the primary
obligation  to do so under  applicable  law shall  file any Tax  Return  that is
required  to be filed  in  respect  of  Taxes  described  in this  section,  and
Purchaser  shall pay the Taxes  shown on such Tax Return  and  notify  Seller in
writing of Seller's share of Taxes for which Seller is  responsible,  if any, of
the Taxes shown on such Tax Return and how such Taxes and share were calculated,
which Seller shall reimburse by wire transfer of immediately  available funds no
later than ten (10) calendar days after receipt of such notice.

         (c)  Seller  and the  Purchaser  shall  provide  each  other  with such
assistance as reasonably  may be requested by either of them in connection  with
(i) the preparation of any Tax Return, or (ii) any audit or other examination by
any taxing authority, or any judicial or administrative  proceedings relating to
liability for Taxes. The party requesting  assistance  hereunder shall reimburse
the other party for reasonable out-of-pocket expenses incurred in providing such
assistance, provided, however, that, for purposes of receiving reimbursement, no
independent  contractors,  such as accountants or attorneys,  shall be consulted
without the written consent of the party  requesting  assistance,  which consent
shall not be unreasonably withheld.

         (d)  Seller  shall  deliver  to the  Purchaser  at the  Closing a true,
correct  and  complete  affidavit  which  meets  the  requirements  of  Treasury
Regulation  Section  1.1445-2(b)(2)  and which  attests to Seller's  non-foreign
status (the "FIRPTA  Affidavit").  If Purchaser receives the FIRPTA Affidavit at
the  Closing,  Purchaser  shall not withhold  any of the  consideration  paid to
Seller  under  this  agreement  pursuant  to  Section  1445  of  the  Code  (and
regulations thereunder).

0.144.   Bulk Sales Procedures and Sales Tax .

         Seller  and  Purchaser  hereby  waive  compliance  with the  bulk  sale
notification  provisions contained in Section 1141(C) Article 28 of the New York
State Sales and Use Tax Law applicable to the transactions  contemplated by this
Agreement.  Seller (and its  successors  and assigns)  shall  indemnify and hold
harmless  Purchaser  from and against any sales or use tax  liability  of Seller
asserted against  Purchaser as a result of  non-compliance  with such bulk sales
tax  notification  provision,  other than liability for sales or use tax imposed
upon the sale of the Assets  pursuant  to this  Agreement,  the payment of which
shall be made by Purchaser and Seller as provided in Section 7.1(b).


                                  ARTICLE VIII
                   OBLIGATIONS OF PARTIES ON THE CLOSING DATE

0.145.   Closing Date/Closing .

         (a) Except as  otherwise  hereinafter  provided,  the closing date (the
"Closing  Date") shall be the second Friday upon which all  conditions set forth
in this  Agreement are satisfied or waived or such other date as may be mutually
agreeable  to the  parties  hereto.  The  parties  agree  that  they  shall  use
reasonable  best efforts,  and take all necessary  actions to do so, in order to
close the transactions contemplated hereby on or prior to March 27, 1998.

         (b) The delivery of the  instruments  of assignment  and transfer to be
delivered  by Seller and  payment  by Seller of the amount set forth  under this
Agreement,  delivery  of  the  instruments  of  assumption  to be  delivered  by
Purchaser,  and  the  other  transactions  herein  contemplated  to  take  place
concurrently  with such deliveries,  assumptions,  and payments (the "Closing"),
shall take place on the Closing Date, at 10:00 A.M. (New York City time), at the
offices of Thacher Proffitt & Wood,  counsel to Seller,  Two World Trade Center,
New York,  New York (or at such  other  time and  place as are  agreed to by the
parties), and all such deliveries,  assumptions, and payments shall be effective
as of the close of business on the Closing Date.

         (c) At the  Closing,  any funds to be paid on the Closing Date shall be
paid by wire  transfer of  immediately  available  funds on the Closing  Date as
early as possible  and, in any event,  before 1:00 p.m.  (New York City time) on
the Closing Date,  and, no effect shall be given to any assignment or assumption
by Seller or Purchaser  contained in this Agreement until Seller's wire transfer
of funds is actually received on the Closing Date.

         (d) Any  deliveries,  assignments,  or  transfers  required  under this
Agreement,  other  than  the  foregoing,  shall  be made at the  time  and  date
specified in this  Agreement  (and where no time is specified,  on or before the
close of business on the date  specified) and in the manner and place  specified
in this Agreement  (or,  where not specified,  in the manner and place as may be
reasonably  requested in writing by the party that is to receive such  delivery,
assignment or transfer).

         (e) The payment of the Final  Transfer  Amount,  to the extent based on
any of  the  items  to be  reflected  on the  Post-Closing  Schedule,  shall  be
determined as of the close of business on the Closing Date.

0.146.   Obligations of Seller on the Closing Date .

         On the Closing Date, Seller shall:

         (a) deliver to Purchaser the Records referred to in Section 2.1(e), 
to the extent that any such Records are not located at the Branch Office;

         (b) execute,  acknowledge  and deliver to Purchaser  (i) a Bill of Sale
substantially  similar in form and  substance  to Exhibit C attached  hereto and
made a part hereof and (ii) all such endorsements,  assignments,  bills of sale,
and  other  instruments  of  conveyance,  assignment  and  transfer  as shall be
reasonably  necessary  or  advisable  to  consummate  the sale and  transfer  to
Purchaser of the assets to be sold hereunder and, as appropriate,  in recordable
form; and

         (c)  execute,  acknowledge  and deliver to  Purchaser a New York Master
Assignment  and Assumption of Lease  substantially  similar in form to Exhibit G
attached hereto.

0.147.   Obligations of Purchaser on the Closing Date .

         On the Closing Date, Purchaser shall

         (a)  execute,  acknowledge  and  deliver  to  Seller an  Instrument  of
Assumption of Assumed Liabilities substantially similar in form and substance to
Exhibit D attached hereto and made a part hereof, and all such other instruments
as shall  be  reasonably  necessary  or  advisable  to  consummate  the sale and
transfer of assets to Purchaser  and the  assumption of Assumed  Liabilities  by
Purchaser; and

         (b)  execute,  acknowledge  and  deliver  to  Seller a New York  Master
Assignment  and Assumption of Lease  substantially  similar in form to Exhibit G
attached hereto.


                                   ARTICLE IX
                     CONDITIONS TO EACH PARTY'S OBLIGATIONS

         The  obligations of the parties under this Agreement are subject to the
satisfaction, on or before the Closing Date, of the following conditions:

0.148.   Approval of Governmental Authorities .

         All  regulatory  approvals  required  to  consummate  the  transactions
contemplated  hereby were obtained and remain in full force and effect,  and all
applicable  statutory  waiting  periods  expired  (all  such  approvals  and the
expiration  of  all  such  waiting  periods  being  referred  to  herein  as the
"Requisite Regulatory Approvals").

0.149.   No Injunctions or Restraints .

         There is no order,  injunction or decree issued by a court or agency of
competent jurisdiction or other legal restraint or prohibition (an "Injunction")
preventing the consummation of the  transactions  contemplated by this Agreement
in effect.

0.150.   Illegality .

         There is no statute,  rule,  regulation,  order,  injunction  or decree
enacted,  entered,  promulgated  or enforced by any  Governmental  Entity  which
prohibits,   restricts  or  makes  illegal   consummation  of  the  transactions
contemplated by this Agreement.


                                    ARTICLE X
                      CONDITIONS TO PURCHASER'S OBLIGATIONS

         The  obligations  of Purchaser  under this Agreement are subject to the
satisfaction  or  waiver,  on or  before  the  Closing  Date,  of the  following
conditions:

0.151.   Representations and Warranties True; Obligations Performed .

         (a) The representations and warranties made by Seller in this Agreement
shall be true  and  correct,  in all  material  respects  as of the date of this
Agreement (except to the extent such  representations and warranties speak as of
an earlier date) all of the  representations  and  warranties  made by Seller in
this  Agreement  shall be true and  correct in all  material  respects as of the
Closing Date at and as though such  representations  and warranties were made as
of the Closing Date, provided,  however, that neither party shall be relieved of
any obligation hereunder as a result of such party's own error,  misstatement or
omission, and provided,  however, that nothing contained in this section 10.1(a)
shall be deemed to preclude,  or otherwise  limit,  the right of Purchaser to be
indemnified  for any  breach  of a  representation  or  warranty  by  Seller  in
accordance with the provisions of Article XII hereof.

         (b) Seller shall have  performed and complied in all material  respects
with all obligations,  covenants and agreements required by this Agreement to be
performed or complied with by it on or prior to the Closing Date.

         (c) Seller  shall have  delivered  to  Purchaser  a  certificate  of an
executive  officer  of  Seller,  dated  the  Closing  Date,  certifying  to  the
fulfillment of the foregoing conditions.
0.152.   Opinion of Counsel .

         Purchaser  shall have received an opinion of counsel for Seller,  dated
the Closing  Date,  with  respect to the matters set forth on Exhibit E attached
hereto.

0.153.   No Pending Proceedings or Governmental Actions .

         There shall be no  actions,  suits or  proceedings  pending  which,  if
adversely  decided,  would have a Material Adverse Effect, and there shall be no
pending proceeding, initiated by any Governmental Entity, seeking an Injunction.

0.154.   Consents .

         All of the consents  contemplated  by Schedule  3.3 and Section  3.6(f)
(other  than those  contemplated  by Section  9.1) shall have been  obtained  by
Seller,  except for such third  party  consents  the  failure of which to obtain
would not have a Material Adverse Effect.


                                   ARTICLE XI
                       CONDITIONS TO SELLER'S OBLIGATIONS

         The  obligations  of Seller under this Agreement to be performed at the
Closing shall be subject to the satisfaction or waiver, on or before the Closing
Date, of the following conditions:

0.155.   Representations and Warranties True; Obligations Performed .

         (a)  The  representations  and  warranties  made by  Purchaser  in this
Agreement shall be true and correct, in all material respects, as of the date of
this  Agreement and (except to the extent such  representations  and  warranties
speak  as  of  an  earlier   date)  as  of  the  Closing  Date  as  though  such
representations and warranties were made at and as of such date.

         (b)  Purchaser  shall  have  performed  and  complied  in all  material
respects with all  obligations  and agreements  required by this Agreement to be
performed or complied with by it prior to or at the Closing Date.

         (c)  Purchaser  shall  have  delivered  to Seller a  certificate  of an
executive  officer of  Purchaser,  dated the  Closing  Date,  certifying  to the
fulfillment of the foregoing conditions.

0.156.   Opinion of Counsel .

         Seller shall have received an opinion of counsel for  Purchaser,  dated
the Closing  Date,  with  respect to the matters set forth on Exhibit F attached
hereto.

0.157.   No Pending Proceedings or Governmental Actions .

         There shall be no  actions,  suits or  proceedings  pending  which,  if
adversely  decided,  would have a Material  Adverse Effect and there shall be no
pending proceeding, initiated by any Governmental Entity, seeking an Injunction.

0.158.   Consents .

         All of the  consents  contemplated  by  Schedule  4.3 (other than those
contemplated  by Section 9.1) were obtained by Purchaser,  except for such third
party consents the failure of which to obtain would not have a Material  Adverse
Effect.


                                   ARTICLE XII
                                 INDEMNIFICATION

0.159.   Seller to Indemnify .

         Seller agrees to indemnify,  hold  harmless and defend  Purchaser,  and
Purchaser's  directors,  officers,  subsidiaries,  successors  and assigns,  and
"Affiliates,"  as such  term is  defined  in Rule  12b-2  under  the  Securities
Exchange Act of 1934, as amended  (collectively,  the  "Purchaser's  Indemnified
Parties"),  on an after tax basis, from and against any and all claims,  losses,
liabilities,  costs and expenses,  including  legal fees and expenses,  damages,
expenditures,  proceedings,  judgments, awards, demands and obligations to third
parties  ("Losses") of any kind whatsoever which may at any time be incurred by,
imposed upon, or asserted or awarded  against  Purchaser's  Indemnified  Parties
that:

         (a)  arise  out of or  result  from the  breach  or  inaccuracy  of any
representation or warranty made by Seller in this Agreement (which shall include
the Exhibits and  Schedules  attached  hereto) or any  certificate  delivered to
Purchaser hereunder,

         (b) arise out of or resulting from any breach or failure to comply with
any covenant made by Seller in this Agreement,

         (c) arise out of or resulting from or based upon any Excluded Asset and
any asset other than the Assets or any Excluded Liability,

         (d) are a  claim,  liability,  obligation  or  penalty  related  to the
Deposits  transferred  pursuant to this Agreement  arising out of or relating to
Seller's  preparation  or  submission  (or  failure to prepare or submit) of the
information,  returns or reports  required by  applicable  laws with  respect to
periods  prior to the  Closing  Date,  except,  to the extent  that such  claim,
liability or obligation is caused by Purchaser's negligence,

         (e) are a claim,  liability,  obligation,  Tax  contract or  commitment
arising out of or relating to any of the Assets, the Branch Office, or Seller or
its  business  or  operations,  except to the  extent  specifically  assumed  by
Purchaser hereunder,

         (f) are a claim or liability asserted, by any former employee of Seller
relating to any  condition  which  existed in the Branch  Office during the time
that Seller operated such Branch Office and Seller employed such employee,

         (g) are a claim or liability arising out of Seller's failure to 
properly record accrued interest on the Deposits prior to the Closing Date, or

         (h) are based  upon any  action  taken or omitted to be taken by Seller
prior to the close of  business  on the  Closing  Date or  (except to the extent
specifically  otherwise provided herein) resulting from or arising in connection
with any transaction or event occurring prior to the Closing.

0.160.   Purchaser to Indemnify .

         Purchaser  agrees to indemnify,  hold harmless and defend  Seller,  and
Seller's  directors,  officers,   subsidiaries,   successors  and  assigns,  and
Affiliates  (collectively,  the "Seller's Indemnified Parties"), on an after tax
basis,  from and against any and all Losses of any kind whatsoever  which may at
any time be incurred  by,  imposed  upon,  or  asserted  or awarded  against the
Seller's Indemnified Parties that:

         (a)  arise  out of or  result  from the  breach  or  inaccuracy  of any
representation  or warranty  made by  Purchaser in this  Agreement  (which shall
include the Exhibits and Schedules attached hereto) or any certificate delivered
to Seller hereunder,

         (b) arise out of or result from any breach or failure to comply with
any covenant made by Purchaser in this Agreement,

         (c) are sustained or incurred by the Seller's Indemnified Parties by 
reason of any failure of the Purchaser to pay, perform or otherwise discharge 
the Assumed Liabilities,

         (d) are based upon any action taken or omitted to be taken by Purchaser
subsequent  to the  Closing  or (except  to the  extent  specifically  otherwise
provided herein) resulting from or arising in connection with any transaction or
event occurring subsequent to the Closing,

         (e) after the Closing  Date,  arise out of or result from the breach or
default by  Purchaser of any of the  obligations  of the tenant under the Lease,
including without limitation, the obligations to indemnify and hold the landlord
harmless with respect to environmental  liabilities  pursuant to paragraph 65 of
the Lease, or

                  (f)      are for Transfer Taxes.

0.161.   Procedure for Indemnification .

         (a) if a party  entitled to be  indemnified  under this  Agreement  (an
"Indemnitee") receives notice of the assertion by an unaffiliated third party (a
"Third Party") of any claim or potential liability or of the commencement by any
such person of any action or  proceeding (a "Third Party Claim") with respect to
which  another  party hereto (an  "Indemnifying  Party") is obligated to provide
indemnification,  the Indemnitee shall give the Indemnifying Party prompt notice
thereof  after  becoming  aware of such Third Party  Claim.  Such  notice  shall
describe  the Third  Party Claim in  reasonable  detail and shall  indicate  the
amount (estimated if necessary) of the Loss that has been or may be sustained by
the Indemnitee.  Such notice shall be a condition  precedent to any liability of
the  Indemnifying  Party for any Third  Party  Claim  under the  provisions  for
indemnification contained in this Agreement; provided, however, that the failure
of the Indemnitee to give prompt notice to the Indemnifying  Party of such Third
Party Claim shall adversely  affect the Indemnitee's  rights to  indemnification
hereunder  solely to the extent that such failure  prejudices  the  Indemnifying
Party in the defense of such Third Party Claim.

         (b) The Indemnifying  Party may elect to compromise or defend,  at such
Indemnifying  Party's own expense and by such Indemnifying  Party's own counsel,
any Third Party Claim. If the Indemnifying  Party elects to compromise or defend
such Third  Party  Claim,  it shall,  within  thirty  (30)  calendar  days after
receiving  notice of the Third Party Claim,  notify the Indemnitee of its intent
to do so, and the Indemnitee shall cooperate, at the expense of the Indemnifying
Party, in the compromise of, or defense against,  such Third Party Claim. If the
Indemnifying  Party elects not to compromise  or defend  against the Third Party
Claim, or fails to notify the Indemnitee of its election as herein provided,  or
otherwise abandons the defense of such Third Party Claim, (i) the Indemnitee may
pay (without prejudice of any of its rights as against the Indemnifying  Party),
compromise  or defend such Third Party Claim and (ii) the costs and  expenses of
the Indemnitee  incurred in connection  therewith shall be  indemnifiable by the
Indemnifying Party pursuant to the terms of this Agreement.

         (c) In addition,  in connection with any Third Party Claim in which the
Indemnitee shall reasonably conclude, based upon an opinion of its counsel, that
(i) there is a conflict  of  interest  between  the  Indemnifying  Party and the
Indemnitee in the conduct of the defense of such Third Party Claim or (ii) there
are specific  defenses  available to the Indemnitee  which are different from or
additional  to those  available  to the  Indemnifying  Party and which  could be
materially adverse to the Indemnifying Party, then the Indemnitee shall have the
right to retain  separate  counsel in connection with such Third Party Claim. In
such an  event,  the  Indemnifying  Party  shall  pay the  reasonable  fees  and
disbursements of counsel to each of the Indemnifying Party and the Indemnitee.

         (d) Notwithstanding  the foregoing,  neither the Indemnifying Party nor
the  Indemnitee  may settle or  compromise  any claim  (unless  the sole  relief
payable  to a Third  Party in  respect of such  Third  Party  Claim is  monetary
damages that are paid in full by the party settling or compromising  such claim)
over the objection of the other,  provided,  however, that consent to settlement
or compromise shall not be unreasonably withheld.

         (e) In any event,  except as otherwise  provided herein, the Indemnitee
and the  Indemnifying  Party may each  participate,  at its own expense,  in the
defense of such Third Party Claim.

         (f)  If the  Indemnifying  Party  chooses  to  defend  any  claim,  the
Indemnitee shall make available to the  Indemnifying  Party any personnel or any
books,  records  or other  documents  within  its  control  that are  reasonably
necessary or appropriate for such defense, subject to the receipt of appropriate
confidentiality agreements.

         (g) Notwithstanding anything to the contrary stated hereinabove in this
section, in the event prompt action is required with respect to the defense of a
Third Party Claim, the Indemnitee shall,  subject to the terms and conditions of
this  Article,  have the right to assume the defense of such Third Party  Claim;
provided,  however,  that in the event that the Indemnifying  Party subsequently
elects to assume the defense of such Third Party Claim,  then the provisions set
forth hereinabove shall be applicable and the Indemnifying Party shall,  subject
to the terms and  conditions of this Article,  reimburse the  Indemnitee for any
costs and expenses incurred by the Indemnitee prior to the date the Indemnifying
Party assumes control of such Third Party Claim.

         (h)  Notwithstanding  the  foregoing,  if an  offer  of  settlement  or
compromise is received by or communicated to the Indemnifying Party with respect
to a Third Party Claim and the  Indemnifying  Party  notifies the  Indemnitee in
writing of the  Indemnifying  Party's  willingness to settle or compromise  such
Third  Party  Claim on the  basis set forth in such  notice  and the  Indemnitee
declines to accept such settlement or compromise, the Indemnitee may continue to
contest such Third Party Claim,  free of any  participation  by the Indemnifying
Party,  at the  Indemnitee's  sole expense.  The obligation of the  Indemnifying
Party to the Indemnitee with respect to such Third Party Claim shall be equal to
the lesser of (i) the amount of the offer of settlement or compromise  which the
Indemnitee  declined  to accept plus the costs and  expenses  of the  Indemnitee
prior  to the  date  the  Indemnifying  Party  notifies  the  Indemnitee  of the
Indemnifying  Party's willingness to settle or compromise such Third Party Claim
or (ii) the  amount  the  Indemnitee  is  obligated  to pay as a  result  of the
Indemnitee's  continuing to contest such Third Party Claim  including  costs and
expenses with respect thereto;  and the Indemnifying  Party shall be entitled to
recover (by set-off or otherwise)  from the Indemnitee  any additional  expenses
incurred by the Indemnifying  Party as a result of the Indemnitee's  decision to
continue to contest such Third Party Claim.

         (i) Any claim on account of a Loss which does not involve a Third Party
Claim  shall  be  asserted  by a  written  notice  given by the  party  claiming
indemnity to the party from which  indemnity is claimed.  The  recipient of such
notice shall have a period for sixty (60)  calendar days within which to respond
thereto.  If such recipient  does not respond  within such 60-day  period,  such
recipient  shall be  deemed to have  accepted  responsibility  to make  payment,
subject to the provisions hereof, and shall have no further right to contest the
validity of such claim.  If the recipient does respond within such 60-day period
and rejects such claim in whole or in part, the party claiming  indemnity  shall
be free to pursue such  remedies as may be available to such party by applicable
law.

         (j) If the amount of any Loss shall,  at any time subsequent to payment
of  indemnification  pursuant  to this  Agreement,  be  reduced  by  receipt  of
insurance proceeds by the Indemnitee in respect of such Loss, the amount of such
reduction less any expenses  incurred in connection  therewith shall promptly be
repaid by the Indemnitee to the Indemnifying Party.

         (k)  Notwithstanding   anything  to  the  contrary  contained  in  this
Agreement,  no claim  shall be made  against  Seller for  indemnification  under
Section  12.1(a) with respect to any Loss which any of  Purchaser's  Indemnified
Parties may suffer,  incur or sustain  unless the  aggregate  of all such Losses
described  in  Section  12.1(a)  shall  exceed  $15,000  (the   "Indemnification
Amount"),  and Seller  shall only be  required  to pay or be liable for any such
Losses  described in Section 12.1(a) to the extent that their  aggregate  amount
exceeds  the  Indemnification  Amount,  and then  only  with  respect  to Losses
incurred in excess of such amount,  provided,  however, that the Indemnification
Amount  limitation  contained  in this Section  12.3(k)  shall not apply to, and
Purchaser's Indemnified Parties shall be entitled to dollar-for-dollar  recovery
with respect to,  Losses  suffered,  incurred or  sustained  which arise out of,
result from or are attributable to breaches of the representations  contained in
Sections 3.10, 3.12 or 3.15 hereof.

0.162.   Production of Witnesses .

         Following  the  Closing,  each party shall use its best efforts to make
available to the other party, upon written request,  its employees and agents as
witnesses  to the extent  that any such  person may be  reasonably  required  in
connection  with any legal,  administrative  or other  proceedings  in which the
requesting party may from time to time be involved.

0.163.   Survival .

         No  rights  to   indemnification   with  respect  to  breaches  of  the
representations  and warranties of the parties contained in this Agreement shall
be asserted by any party  unless  notice  thereof is given on or before the date
such  representation  or warranty no longer survives as provided in this Section
12.5.  The  representations  and  warranties of Seller,  on the one hand, and of
Purchaser,  on the other hand, contained in this Agreement or in any certificate
or instrument  delivered  pursuant to this  Agreement  shall survive the Closing
Date and shall expire on the first anniversary of the Closing Date.


                                  ARTICLE XIII
                                   TERMINATION

0.164.   Methods of Termination .

         This  Agreement may be  terminated  and the  transactions  contemplated
hereby may be abandoned at any time prior to the Closing:

         (a)      by mutual written consent of Seller and Purchaser;

         (b) by either Seller or Purchaser, upon written notice to the other, if
the transactions contemplated by this Agreement are not consummated on or before
March 27, 1998 (the "Termination  Date"),  unless the failure of such occurrence
is due to the  failure  of the party  seeking to  terminate  this  Agreement  to
perform or to observe the agreements set forth herein at or before the Closing;

         (c) by either Seller or Purchaser, upon written notice to the other, if
there is a material  breach of an  obligation  of the other party  hereunder and
such breach is not remedied  within  thirty (30)  calendar days after receipt by
such  breaching  party  of  notice  in  writing  from the  non-breaching  party,
specifying the nature of such breach and requesting that it be remedied;

         (d) by either Seller or Purchaser, upon written notice to the other, if
any court or  governmental  authority of competent  jurisdiction  issues a final
unappealable  order  prohibiting   consummation  of  any  material   transaction
contemplated hereby; or

         (e) by either  Seller or Purchaser,  upon written  notice to the other,
following the  expiration  of thirty (30)  calendar days after any  Governmental
Entity shall have denied or refused to grant the approvals or consents  required
to be obtained  pursuant to this  Agreement,  unless within said thirty (30) day
period  Purchaser and Seller agree to submit or resubmit an  application  to, or
appeal the  decision  of, the  regulatory  authority  which denied or refused to
grant approval thereof.

0.165.   Effect of Termination .

         In the  event of the  termination  and  abandonment  of this  Agreement
pursuant to Section 13.1 hereof,  this  Agreement  shall become void and have no
effect,  without any liability on the part of any party to this Agreement or its
Affiliates,  directors,  officers or stockholders,  other than the provisions of
this Section 13.2,  Section 14.4 and the  confidentiality  provisions of Section
5.2(a), provided however,

(i) a termination of this Agreement  shall not defeat or impair the right of any
party to pursue such relief as may  otherwise  be  available to it on account of
any willful breach of this Agreement or any of the representations,  warranties,
covenants or agreements contained in this Agreement;

(ii) in recognition of the efforts, expenses and other opportunities foregone by
the Seller while  structuring the  transactions  contemplated by this Agreement,
the parties agree that  Purchaser  shall pay to Seller a fee of 1% (one percent)
of the  Deposits at December  31, 1997 in cash on demand if the Closing does not
occur by March  27,  1998 for any  reason  unless  (A) the  Closing  would  have
occurred but for the failure to occur of a condition to Purchaser's  obligations
hereunder set forth in Article X or (B) the Requisite  Regulatory  Approvals are
not obtained;  and (iii) in recognition  of the expenses  incurred by Purchaser,
the  parties  agree that  Seller  shall pay to  Purchaser  1/2% (one half of one
percent of the  Deposits at December  31,1 997) in cash on demand if the Closing
does not occur because of a termination by Seller.

                                   ARTICLE XIV
                               GENERAL PROVISIONS

0.166.   Entire Agreement; Modification; Waiver .

         This   Agreement,   including  all  Exhibits  and   Schedules   hereto,
constitutes the entire agreement of the parties pertaining to the subject matter
contained  herein and this  Agreement  supersedes  all prior or  contemporaneous
agreements,  representations  and understandings of the parties.  No supplement,
modification  or  amendment  to, or waiver of this  Agreement  shall be  binding
unless  executed in writing by Seller and Purchaser.  No waiver of any provision
of this  Agreement  shall be  deemed or shall  constitute  a waiver of any other
provision,  whether or not similar, nor shall any waiver constitute a continuing
waiver.

0.167.   Counterparts .

         This  Agreement  may be executed 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.

0.168.   Headings .

         The headings of the Sections,  Articles, Exhibits and Schedules of this
Agreement are inserted for  convenience  only and shall not constitute a part of
this Agreement.

0.169.   Payment of Expenses .

         Except as  otherwise  provided  in this  Agreement,  whether or not the
transactions  contemplated  hereby  are  consummated,  all  costs  and  expenses
incurred in connection  with this  Agreement and the  transactions  contemplated
hereby shall be paid by the party incurring such costs and expenses,  except for
legal fees and  expenses,  which shall be paid by Purchaser  provided,  however,
that  Purchaser's  liability for Seller's  legal fees and expenses in connection
with the purchase and sale of the Assets shall in no event exceed $30,000.

0.170.   Governing Law .

         This  Agreement  shall be governed by and construed in accordance  with
the laws of the State of New York without  giving  effect to the  principles  of
conflict of laws thereof.

0.171.   Addresses of Notice

         All notices,  requests,  demands and other communications  provided for
under  this  Agreement  and  under the  related  documents  shall be in  writing
(including  telegraphic  communication)  and mailed (by  registered or certified
mail, return receipt requested, or delivered by Federal Express or other similar
express overnight delivery service), or telegraphed,  telecopied or delivered to
the applicable party at the addresses indicated below.

If to Purchaser:

                           City National Bank of New Jersey
                           900 Broad Street
                           Newark, New Jersey 07102
           Attention:      Louis  E.  Prezeau,  President  and  Chief  Executive
                           Officer
           Telecopier:     (201) 624-1879

           With a copy to: Lee Albanese, Esq.
                           St. John & Wayne L.L.C.
                           2 Penn Plaza
                           Newark, New Jersey 07102
           Telecopier:     (973) 491-3403

If to Seller:

                           Carver Federal Savings Bank
                           75 West 125th Street
                           New York, New York 10027
           Attention:      Walter T. Bond, Vice President
           Telecopier:     (212) 426-6159

           With a copy to: Kofi Appenteng, Esq.
                           Thacher Proffitt & Wood
                           Two World Trade Center
                           New York, New York 10048
           Telecopier:     (212) 912-7751

or, to each party,  at such other  address  that party  designates  in a written
notice to the other party in  accordance  with this  section.  All such notices,
requests,  demands or other communications shall be deemed delivered (i) if sent
by  messenger,  upon  personal  delivery  to the  party  to whom the  notice  is
directed, (ii) if sent by telecopier, upon electronic or telephonic confirmation
of receipt from the  receiving  telecopier  machine,  (iii) if sent by reputable
overnight courier,  one (1) Business Day after delivery to such courier, or (iv)
if sent by mail, three (3) Business Days following  deposit in the United States
mail, postage prepaid, certified mail, return receipt requested.

0.172.   Publicity .

         Except as may be required by law or by the rules or  regulations of any
governmental authority or securities exchange prior to the Closing Date, neither
party  shall,  directly  or  indirectly,  make or cause  to be made  any  public
announcement  or  disclosure,  or  issue  any  notice,  relating  to  any of the
transactions  contemplated  by this  Agreement,  unless approved by the other in
advance.  Both parties will limit the  distribution  of information  relative to
this  transaction  to those  persons who must be aware of the  Agreement for the
performance of their duties.

0.173.   Severability .

         If any paragraph,  section,  sentence, clause, phrase, word or covenant
contained in this  Agreement  shall  become  illegal,  null or void,  or against
public  policy,  for any  reason,  or  shall be held by any  court of  competent
jurisdiction  to be  illegal,  null or  void,  or  against  public  policy,  the
remaining paragraphs, sections, sentences, clauses, phrases, words and covenants
contained in this Agreement shall not be affected.

0.174.   Enforcement of the Agreement .

         The parties agree that irreparable damage would occur in the event that
any of the provisions of this  Agreement  were not performed in accordance  with
their specific terms or were otherwise  breached.  It is accordingly agreed that
the  parties  shall be  entitled  to an  injunction  or  injunctions  to prevent
breaches of this Agreement and to enforce  specifically the terms and provisions
hereof in any court of the United States or any state having jurisdiction,  this
being in  addition to any other  remedy to which they are  entitled at law or in
equity.

0.175.   Binding Nature; Assignment .

         This  Agreement  shall be binding  upon and inure to the benefit of the
parties hereto and their permitted  successors and assigns.  Neither party shall
assign or otherwise  transfer  any rights or  obligations  under this  Agreement
without the express written consent of the other party; provided,  however, that
either party may assign its rights or  obligations  under this  Agreement to any
Affiliate  of such  party;  provided,  further,  that no such  assignment  shall
relieve the assigning party of its obligations hereunder.

0.176.   No Third Party Rights .

         This  Agreement is not intended,  nor shall it be construed,  to create
any express or implied third party beneficiary  rights in any person,  including
present or former employees of Seller,  the Employees,  or any  beneficiaries or
dependents thereof.



<PAGE>


         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
date first above written.

                                     SELLER:

                                                     CARVER FEDERAL SAVINGS BANK


                                                     By:





                                   PURCHASER:

                                                CITY NATIONAL BANK OF NEW JERSEY

                                                     By:



<PAGE>





300366-1

                                    EXHIBIT A
                                  BRANCH OFFICE

Roosevelt Office
302 Nassau Road
Roosevelt, New York 11575



<PAGE>



300366-1

                        ASSET PURCHASE AND SALE AGREEMENT

                                    EXHIBIT B

5.14     General Conversion Matters.

         (a)  Taxpayer  Information.  Seller shall  deliver to Purchaser  within
three  (3)  Business  Days  after  the  Closing  Date  (a) TINs  (or  record  of
appropriate exemption) for all holders of Accounts and (b) all other information
in Seller's possession or reasonably  available to Seller required by applicable
law to be provided to the IRS with  respect to the Assets and  Deposits  and the
holders  thereof  (collectively,   the  "Taxpayer  Information").  In  addition,
"Taxpayer Information" should be included in all test tapes as well.

         (b)      Data Processing Tapes and File Packages.

                  (i) No later than  thirty (30)  calendar  days  following  the
         execution of this Agreement, Seller will provide Purchaser with written
         layouts  for all files and tape  records  of all  account  types at the
         Branch Office,  initial data processing test file packages, and related
         product and marketing information.

                  (ii) On the day immediately  prior to the Closing Date, Seller
         will provide  Purchaser  with magnetic  tapes for the conversion of the
         data processing for the Deposits.

                  (iii) Data  processing  conversion  will occur on the calendar
day following the Closing Date.

                  (iv) Seller and Purchaser  shall cooperate with one another in
         order  to  ensure  the  orderly   transfer   of  all  data   processing
         information.  If Seller  uses third party data  processing  services to
         support  Seller's  pre-closing or closing  activities,  Seller shall be
         responsible for ensuring that all such third party processing  services
         are provided for the benefit of Purchaser.  If Purchaser expects to use
         third  party  data   processing   services   to  support   post-closing
         activities,  Purchaser  shall be responsible for ensuring that all such
         third  party  processing  services  are  provided,   and  Seller  shall
         cooperate  with  Purchaser  to ensure that the services are provided by
         the third parties.

                  (v) Within  ninety (90)  calendar  days  following the Closing
         Date, to the extent that Seller has such items and  information  in its
         possession,  Seller shall deliver to Purchaser information with respect
         to the Deposits for the three (3) annual periods ending  December 31 of
         the previous three (3) years and the period elapsed of the current year
         through the Closing Date.  Such  information  shall be delivered in the
         format  (whether  tape or  microfiche)  on which  such  information  is
         maintained by Seller, and such information shall include,  with respect
         to each Deposit  account,  as  applicable  and to the extent Seller has
         such  information in its  possession,  customer name,  account  number,
         taxpayer  identification  number,  deposit type,  account opening date,
         average  collected  balance,  current  balance,  branch code,  interest
         method and frequency, maturity date, last rollover date, term, and next
         interest payment due date.

         (c) Missing Taxpayer Identification Numbers. At or prior to the Closing
Date, Seller shall provide Purchaser with a list of all Deposits with respect to
which notice was received  from the Internal  Revenue  Service  stating that the
taxpayer identification number is missing or incorrect. Said list shall also set
forth the date on which the notice was received by Seller.

         (d)  Assumption  of IRA  Deposits.  With respect to Deposits  which are
IRAs, Seller will use its reasonable  efforts and will cooperate with Purchaser,
both before and after the Closing,  in taking  whatever  actions are  reasonably
necessary   to   accomplish   the   appointment   of   Purchaser   as  successor
trustee/custodian,  such  appointment  to be effective  as of the Closing  Date,
including  but not  limited  to sending to the  depositors  thereof  appropriate
notices,  cooperating with Purchaser in soliciting consents from such depositors
to the extent required, and filing any appropriate  applications with applicable
regulatory  authorities.  Upon  appointment  as successor  trustee/custodian  by
Seller  and,  after the Closing  Date,  Purchaser  shall  succeed to the rights,
obligations, properties, assets, investments, deposits, agreements and trusts of
Seller  under  such  IRAs,  all to the  same  extent  as  though  Purchaser  had
originally  assumed such  appointments;  provided that  Purchaser  shall have no
liability  for any action or failure to act by Seller with  respect to IRAs that
occurred on or prior to the Closing Date.

         (e)  Retirement Accounts.  Seller shall provide Purchaser with the 
trust documents for the Retirement Accounts assumed by Purchaser under Article
II of this Agreement.

         (f) Assumption of Keogh Deposits.  With respect to Purchaser's proposed
assumption  of  Retirement  Accounts  which are  Keogh  Accounts,  Seller  shall
cooperate with Purchaser to invite  depositors to direct a transfer of each such
depositor's Keogh Account and the related  Retirement  Account to Purchaser,  as
trustee thereof, with Purchaser to succeed as trustee under the Seller's current
form of Keogh  Plan with  respect  to each Keogh  Account.  Notwithstanding  the
foregoing,  (i)  Purchaser  shall have no liability for any action or failure to
act by Seller with respect to Keogh  Accounts  that  occurred on or prior to the
Closing Date and (ii) Purchaser  will not assume any  Retirement  Accounts which
are Keogh  Accounts  (and such  Retirement  Accounts  will not be  considered in
calculating the payments to be made pursuant to Article II) unless Purchaser has
received the documents  necessary  for such  assumption or transfer at or before
the Closing.  With respect to depositors who do not appoint a successor trustee,
Seller  will use its  reasonable  efforts  after  Closing  in  order  to  enable
Purchaser to retain such Keogh Accounts at the Branch Office.

         (g) ATM Access Cards.  As of the close of business on the Closing Date,
all ATM access cards issued by Seller to customers of the Branch Office shall be
void. In connection  with the notices to depositors  described in Section 5.9 of
this  Agreement,  at least thirty (30)  calendar days prior to the Closing Date,
Seller shall notify Branch Office  customers in writing of such  cancellation of
the ATM access  cards.  At least sixty (60)  calendar  days prior to the Closing
Date,  Seller agrees to provide the necessary data tapes required to accommodate
the processing of ATM cards. The ATM access card data will be provided by Seller
in the format that is maintained by Seller.  Purchaser may issue, but it may not
activate,  ATM access cards to depositors  prior to the Closing Date.  Except as
otherwise  permitted in this Agreement,  Seller shall take such other actions as
are necessary to limit the Branch Office  customers' access to funds transferred
to Purchaser after the Closing Date.

         (h) Schedule of Holds and Stop  Payments.  At the Closing,  Seller will
deliver to Purchaser a schedule of holds and stop payments  placed on particular
accounts or individual  checks at the Branch Office and the terms of such holds.
Such schedule should also be included in the test data.

         (i) Certain Items  Credited For Deposit.  After the Closing  Date,  any
items (other than those issued by the federal,  state or local government or any
related  entity)  that were  credited  for  deposit  to an account at the Branch
Office prior to the Closing Date and are returned  unpaid and any checks  issued
by the  federal,  state,  or local  government  or any related  entity that were
credited  for  deposit to an account at the Branch  Office  prior to the Closing
Date and are returned unpaid ("Returned Items") will be handled in the following
manner:

                  (i) If  Purchaser's  bank  account is charged for the Returned
         Item and  there  are  sufficient  funds in the  account  to which  such
         Returned  Item was  credited  or any other  accounts  on deposit at the
         Branch  Office or at any other branch  office of Purchaser  standing in
         the name of the party  liable for such  item,  Purchaser  will,  to the
         extent legally permissible, debit any or all of such accounts an amount
         equal in the  aggregate  to the  Returned  Item.  If  Purchaser's  bank
         account is charged for the Returned  Item and there are not  sufficient
         funds in the account,  Purchaser shall attempt to obtain  reimbursement
         from the account to which, or from the party to whom, the Returned Item
         was credited; and

                  (ii) If Seller's bank account is charged for the Returned Item
         and there are  sufficient  funds in the account to which such  Returned
         Item was credited or any other accounts on deposit at the Branch Office
         or at any other branch office of Purchaser  standing in the name of the
         party  liable for such item,  Purchaser  shall,  to the extent  legally
         permissible,  debit any or all of such  accounts an amount equal in the
         aggregate to such  Returned Item and shall repay that amount to Seller.
         If those accounts do not contain funds  sufficient to reimburse  Seller
         fully  or  Purchaser  is  otherwise  unable  to  debit  such  accounts,
         Purchaser shall  immediately repay to Seller the amount of the Returned
         Item and  Seller  shall  assign  the  Returned  Item to  Purchaser  for
         collection.

         (j) New  Checks.  As soon as  possible  and no later than  thirty  (30)
calendar days  following the Closing Date,  Purchaser  shall provide  holders of
checking  accounts  at the Branch  Office  with new  checks  MICR  encoded  with
Purchaser's routing and transit numbers and Purchaser's customer  identification
number at its sole cost and expense.  For a period of ninety (90)  calendar days
following the Closing Date,  Seller shall  immediately pass through to Purchaser
checks  received  by  it  drawn  on  such  accounts.   Purchaser   accepts  full
responsibility  to either pay the items or return  them in  accordance  with the
customer  agreement and the applicable state uniform commercial code. During the
ninety (90) day or shorter period described, Seller shall give Purchaser a daily
accounting of debits for its clearing account.  On a daily basis, upon review of
such debits,  Purchaser shall  reimburse  Seller by wire transfer in immediately
available  funds to  Seller's  Account;  provided,  however,  after  thirty (30)
calendar  days  following  the Closing,  Seller shall settle by wire transfer in
immediately available funds on a weekly basis.

         (k) Remittance of Payments.  For ninety (90) calendar days following
          the Closing Date,

                  (i) Seller shall remit to Purchaser  all payments  received by
         Seller at its other  offices after the Closing Date which relate to the
         Branch Office with respect to Loans or amounts  intended for deposit to
         the accounts  which are part of the  Deposits or otherwise  relating to
         the Deposits or Loans,  and after such ninety (90)  calendar day period
         Seller shall return such items;

                  (ii) Purchaser shall remit to Seller all payments  received by
         Purchaser at the Branch  Office or its other  offices after the Closing
         Date which relate to Seller's other offices, and after such ninety (90)
         calendar day period Purchaser shall return such items; and

                  (iii) With respect to checks or drafts drawn against  accounts
         which are Deposits,  Seller shall cooperate with Purchaser and take all
         reasonable  steps  requested by Purchaser to ensure that each such item
         that is coded for  presentment to Seller or to any bank for the account
         of Seller is delivered to Purchaser in accordance  with  applicable law
         and  Clearing  House  rules or  agreement,  and after such  ninety (90)
         calendar day period  Seller  shall  return such items  marked  "Account
         Closed".

         (l) Check Sorting.  For ninety (90) calendar days following the Closing
Date,  on a daily  basis  Seller  shall out sort all checks  drawn on an account
maintained at the Branch Office and prepare them to be couriered to Purchaser at
a location  designated by Purchaser by the close of business on the day they are
received;  provided that Seller shall also transmit to Purchaser,  as instructed
by  Purchaser,  copies of all  items  payable  in the  amount of $2,500 or more.
Purchaser  shall  arrange and pay for all couriers  that are necessary for check
processing  activity  during this period.  Purchaser  shall settle for the gross
dollar amount of out sorted checks drawn on an account  maintained at the Branch
Office by wire transfer in immediately  available  funds to Seller's  Account on
the day that  Purchaser  receives  the daily  accounting  of debits from Seller;
provided,  however,  that after thirty (30) calendar days  following the Closing
Date,  Purchaser  shall settle on a weekly basis by wire transfer in immediately
available  funds.  All rejected  checks written on an account  maintained at the
Branch Office which is transferred  to Purchaser  pursuant to this Agreement are
to be the  responsibility  of  Purchaser.  After the ninety  (90)  calendar  day
period, Seller may return such items marked "Account Closed".

         (m)      ACH Items.  ACH items will be handled in the following manner:

                  (i)  Beginning at least thirty (30) calendar days prior to the
         Closing  Date,  Seller  will  deliver  each  day to  Purchaser  a modem
         transmission   or  paper   report  of  all  ACH  Items  and   recurring
         debit/credit arrangements in standard ACH format.

                  (ii) At least thirty (30)  calendar  days prior to the Closing
         Date,  Seller  will  deliver  to  Purchaser,  (A)  copies  of  any  ACH
         origination   forms  for  social   security   payments  and   recurring
         debit/credit  arrangements  being  assumed  by  Purchaser  which are in
         Seller's   possession   hereunder,   and  (B)  all  other  records  and
         information   in  Seller's   possession   necessary  for  Purchaser  to
         administer such arrangements.

                  (iii) As soon as possible  after the Closing Date,  Seller and
         Purchaser  will  use  their  reasonable  efforts  to  transfer  all ACH
         arrangements   to  Purchaser.   Purchaser   shall   continue  such  ACH
         arrangements  and such recurring  debit  arrangements as are originated
         and administered by third parties and for which Purchaser need act only
         as processor.

                  (iv)  Beginning  on the  Closing  Date and for one hundred and
         twenty (120)  calendar  days after the Closing  Date,  Seller shall use
         commercially  reasonable efforts to, prior to 12:00 p.m. (New York City
         time) on each  Business  Day,  (A)  telecopy or deliver to Purchaser at
         such address as Purchaser may from time to time designate, a summary of
         ACH Items  activity  affecting the Deposits at the Branch Office during
         the prior Business Day, and (B) remit by wire transfer to Purchaser all
         ACH Items  funds then known by Seller  which are  intended  for deposit
         accounts at the Branch  Office being  transferred  to Purchaser on such
         Business  Day.  One hundred and twenty  (120)  calendar  days after the
         Closing Date, Seller will return all such ACH Items to the paying party
         and Purchaser shall assume no  responsibility  with respect to such ACH
         Items.

         (n) Reclamations.  Purchaser will make every effort to recover funds on
reclamations  received  for federal  recurring  payments and ACH  transfers.  If
collection efforts are unsuccessful, Seller shall be responsible for reimbursing
Purchaser for those  transactions  that were processed  prior to and through the
Closing Date.



<PAGE>



300366-1

                                    EXHIBIT C

                                  BILL OF SALE

                  BILL OF SALE (this "Bill of Sale"),  made and  effective as of
[____________],  from Carver Federal Savings Bank  ("Seller"),  to City National
Bank of New Jersey ("Purchaser").

                  WHEREAS,  pursuant to the Asset  Purchase and Sale  Agreement,
dated  as of  [____________]  (the  "Agreement"),  by  and  between  Seller  and
Purchaser,  Purchaser has agreed to purchase from Seller all of its right, title
and interest in and to certain assets.

                  NOW,  THEREFORE,  in  consideration  of the  foregoing and for
other good and  valuable  consideration,  the receipt and  adequacy of which are
hereby acknowledged by Seller, Seller does hereby sell, convey, assign, transfer
and deliver to Purchaser, and its successors and assigns, all of Seller's right,
title and interest in and to the Assets (such  capitalized  term and,  except as
otherwise defined herein, all other capitalized terms used herein shall have the
meaning ascribed to such terms in the Agreement) as of the date hereof.

                  In  accordance  with  the  Agreement,  the  Assets  shall  not
include, and Purchaser is not acquiring from Seller, any of the Excluded Assets,
and Seller shall retain ownership of all right, title and interest in and to the
Excluded Assets.

                  Seller  covenants and agrees with  Purchaser  that Seller will
from time to time  execute,  acknowledge  and  deliver  such  other and  further
instruments  and will take such other action as may be necessary or desirable to
carry out more effectively the transfer of assets provided for herein.

                  Nothing in this instrument, express or implied, is intended or
shall be construed to confer upon,  or give to, any person other than  Purchaser
and its successors  and assigns,  any remedy or claim under or by reason of this
instrument or any agreements, covenants or terms hereof, and all the agreements,
covenants  and  terms  contained  in this  instrument  shall be for the sole and
exclusive benefit of Purchaser and its successors and permitted assigns.

                  This Bill of Sale shall inure to the benefit of Purchaser  and
its successors and permitted assigns and be binding upon and enforceable against
Seller and its successors and permitted assigns.

                  This  Bill of Sale  shall  be  governed  by and  construed  in
accordance  with  the laws of the  State  of New  York,  without  regard  to the
conflict of laws principles thereof.

                  This Bill of Sale is given  pursuant  to the  Agreement,  and,
except as herein otherwise  provided,  the transfer of the property hereunder is
made subject to the terms and provisions of the Agreement.



<PAGE>


                  IN WITNESS  WHEREOF,  this Bill of Sale has been duly executed
and  delivered  by the duly  authorized  office of  Seller as of the date  first
written above.

                                                    Carver Federal Savings Bank

                                                    By:
                                                    Name:
                                                    Title:



AGREED AND ACCEPTED:

City National Bank of New Jersey

By:
      Name:
      Title:



<PAGE>



300366-1

                                    EXHIBIT D

                            INSTRUMENT OF ASSUMPTION

                  INSTRUMENT OF ASSUMPTION ( this  "Instrument  of  Assumption")
made as of [____________], by City National Bank of New Jersey ("Purchaser"), in
favor of Carver Federal Savings Bank ("Seller"),  pursuant to the Asset Purchase
and Sale Agreement dated as of [____________] (the "Agreement"),  by and between
Purchaser and Seller.

                  In partial consideration of the sale, conveyance,  assignment,
transfer and delivery by Seller to Purchaser,  pursuant to the Agreement, of all
of Seller's  right,  title and interest in and to the Assets  (such  capitalized
term and, except as otherwise  defined herein,  all other capitalized terms used
herein  shall have the  meaning  ascribed to such terms in the  Agreement),  (i)
Seller does hereby  assign to Purchaser,  and Purchaser  does hereby assume from
Seller, the Deposits, and Purchaser does hereby agree to pay, honor, perform and
discharge all  obligations  with respect to, and shall be solely and exclusively
liable for, the Deposits and (ii) Seller does hereby  assign to  Purchaser,  and
Purchaser does hereby assume from Seller, the Other  Liabilities,  and Purchaser
does hereby agree to pay,  honor,  perform and  discharge all  obligations  with
respect  to,  and  shall  be  solely  and  exclusively  liable  for,  the  Other
Liabilities. The Deposits and the Other Liabilities are collectively referred to
herein as the "Assumed Liabilities."

                  In  accordance  with the  Agreement,  the Assumed  Liabilities
shall not include and  Purchaser is not assuming and shall not be deemed to have
assumed any of, the Excluded Liabilities,  and,  accordingly,  Purchaser has not
agreed to assume or pay, and shall not assume or be deemed to have assumed,  any
liability or obligation,  direct or indirect,  absolute or contingent, of Seller
or any other person or entity, the assumption of which is not expressly provided
for in the Agreement.

                  The assumption by Purchaser of the Assumed  Liabilities  shall
not be construed to defeat, impair or limit in any way any rights or remedies of
Purchaser to contest or dispute the validity or amount thereof.

                  For the consideration aforesaid, Purchaser, for itself and its
successors and assigns,  has  covenanted,  and by this  Instrument of Assumption
does covenant, with Seller and its successors and assigns that Purchaser and its
successors and assigns will from time to time do,  execute and deliver,  or will
cause to be done, executed and delivered,  all such further acts and instruments
which  Seller  may  reasonably  request in order to more  fully  effectuate  the
assumption of liabilities provided for herein.

                  This Instrument of Assumption will be enforceable  against the
successors  and  assigns  of  Purchaser  and will  inure to the  benefit  of the
successors and assigns of Seller.

                  This  Instrument  of  Assumption  shall  be  governed  by  and
construed in accordance  with the laws of the State of New York,  without regard
to the conflict of laws principles thereof.

                  This  Instrument  of  Assumption  is  given  pursuant  to  the
Agreement,  and,  except as herein  otherwise  provided,  the  assumption of the
Assumed Liabilities hereunder is made subject to the terms and provisions of the
Agreement.

                  IN WITNESS  WHEREOF,  this  Instrument of Assumption  has been
duly  executed and delivered by the duly  authorized  officer of Purchaser as of
the date first set forth above.

                                           City National Bank of New Jersey

                                           By:
                                           Name:
                                           Title:




AGREED AND ACCEPTED:

Carver Federal Savings Bank

By:
      Name:
      Title:


<PAGE>



300366-1

                                    EXHIBIT E

                  177.The  Bank is a stock  form  savings  bank duly  organized,
                  validly  existing and in good  standing  under the laws of the
                  United States and has all requisite corporate authority to own
                  or lease its properties and to conduct its banking business as
                  now conducted.

                  178.The Bank has all requisite  corporate  power and corporate
                  authority to execute and deliver the  Agreement and to perform
                  the provisions and conditions thereof.

                  179.The Agreement, and the transactions  contemplated thereby,
                  have been duly authorized by the Bank.

                  180.The  Agreement has been duly executed and delivered by the
                  Bank and the  Agreement  constitutes  the  valid  and  binding
                  obligation  of the Bank  enforceable  in  accordance  with its
                  terms.

                  181.The  execution,  delivery and performance of the Agreement
                  does not and will not conflict with, result in a breach of, or
                  entitle  any party  (with due notice or lapse of time or both)
                  to  terminate,  accelerate  or call a default with respect to,
                  any material  agreement or  instrument of which we have actual
                  knowledge,  to which  the Bank is a party or by which the Bank
                  is bound.

                  182.The Bank is not a party to, or subject to or bound by, any
                  charter, bylaw, indenture, mortgage, lien, lease, agreement or
                  instrument,  or any order,  judgment,  injunction or decree of
                  any court or  governmental  authority that is known to us that
                  may  restrict  or  interfere  with  the   performance  of  the
                  Agreement or the consummation of the transactions contemplated
                  thereby.

                  183.There is no action,  suit or proceeding pending, or to our
                  knowledge, threatened against or affecting the Bank before any
                  court  or  arbitrator  or any  governmental  body,  agency  or
                  official that would materially adversely affect the ability of
                  the Bank to perform its  obligations  under the  Agreement  or
                  that in any manner  questions  the validity of the  Agreement,
                  and there  are no facts  known to us that  might  result in or
                  form the basis for any such action, suit or proceeding.

                  184.To   the   best  of  our   knowledge,   after   reasonable
                  investigation, all acts and proceedings required by law or the
                  Agreement to be undertaken by the Bank at or prior to the date
                  hereof to authorize and complete the transactions  covered and
                  contemplated  by the  Agreement  have  been  duly and  validly
                  taken.


<PAGE>


                                    EXHIBIT F

                 OPINIONS TO BE DELIVERED BY PURCHASER'S COUNSEL

                           185.The  Bank  is a  national  bank  duly  organized,
                  validly  existing and in good  standing  under the laws of the
                  United States and has all requisite corporate authority to own
                  or lease its properties and to conduct its banking business as
                  now conducted.

                  186.The Bank has all requisite  corporate  power and corporate
                  authority to execute and deliver the  Agreement and to perform
                  the provisions and conditions thereof.

                  187.The Agreement, and the transactions  contemplated thereby,
                  have been duly authorized by the Bank.

                  188.The  Agreement has been duly executed and delivered by the
                  Bank,  and the  Agreement  constitutes  the valid and  binding
                  obligation  of the Bank  enforceable  in  accordance  with its
                  terms.

                  189.The  execution,  delivery and performance of the Agreement
                  does not and will not conflict with, result in a breach of, or
                  entitle  any party  (with due notice or lapse of time or both)
                  to  terminate,  accelerate  or call a default with respect to,
                  any material  agreement or  instrument of which we have actual
                  knowledge,  to which the Bank is party or by which the Bank is
                  bound.

                  190.The Bank is not a party to, or subject to or bound by, any
                  charter, bylaw, indenture, mortgage, lien, lease, agreement or
                  instrument,  or any order,  judgment,  injunction or decree of
                  any court or  governmental  authority that is known to us that
                  may  restrict  or  interfere  with  the   performance  of  the
                  Agreement or the consummation of the transactions contemplated
                  thereby.

                  191.There is no action,  suit or proceeding pending or, to our
                  knowledge, threatened against or affecting the Bank before any
                  court  or  arbitrator  or any  governmental  body,  agency  or
                  official that would materially adversely affect the ability of
                  the Bank to perform its  obligations  under the  Agreement  or
                  that in any manner  questions  the validity of the  Agreement,
                  and there  are no facts  known to us that  might  result in or
                  form the basis for any such action, suit or proceeding.

                  192.To   the   best  of  our   knowledge,   after   reasonable
                  investigation, all acts and proceedings required by law or the
                  Agreement to be undertaken by the Bank at or prior to the date
                  hereof to authorize and complete the transactions  covered and
                  contemplated  by the  Agreement  have  been  duly and  validly
                  taken.



<PAGE>



300366-1

                                    EXHIBIT G

                           NEW YORK MASTER ASSIGNMENT
                             AND ASSUMPTION OF LEASE


         FOR AND IN  CONSIDERATION  of the  mutual  covenants  set forth in that
certain  Asset  Purchase and Sale  Agreement,  dated as of January 22, 1998 (the
"Asset Purchase  Agreement"),  between CARVER FEDERAL SAVINGS BANK ("Assignor"),
having an  address at 75 West 125th  Street,  New York,  New York 10027 and CITY
NATIONAL BANK OF NEW JERSEY ("Assignee"), having an address at 900 Broad Street,
Newark,  New Jersey 07102, and other good and valuable  consideration,  Assignor
hereby  transfers,  assigns and sets over to Assignee all of  Assignor's  right,
title and interest as the tenant,  in and under that certain lease  described on
Exhibit  A hereto  and made a part  hereof,  and the  leasehold  estate  created
thereby including,  without limitation, all options and rights contained in said
lease (the "Lease");

         TO HAVE AND TO HOLD the same unto Assignee, its successors and assigns,
forever, subject to the terms, covenants,  conditions and provisions of both the
Lease and the Asset Purchase Agreement.

         Assignor hereby  reaffirms the  representations  and warranties made by
Assignor in the Asset Purchase  Agreement.  All remedies of Assignee pursuant to
this New York Master Assignment and Assumption of Lease are subject to the terms
and conditions of the Asset Purchase Agreement.

         Assignee  hereby accepts said  assignment and hereby assumes and agrees
to perform  and comply  with all of the  covenants,  duties and  obligations  of
Assignor  as  tenant  under  the Lease to be  performed  after the date  hereof,
including, without limitation, the obligation to pay the rent specified therein.

         Each of the parties hereto agrees to execute such further  documents as
may be  reasonably  requested  by the other party hereto to carry out more fully
the intent hereof.

         This New York Master Assignment and Assumption of Lease may be executed
in one or more  counterparts,  each of which shall be deemed an original and all
of which shall be deemed an original and all of which together shall  constitute
one and the same instrument.

         This New York Master  Assignment and Assumption of Lease shall inure to
the benefit of the parties hereto and their respective successors and assigns.

         All  capitalized  terms not  otherwise  defined in this New York Master
Assignment  and  Assumption  of Lease shall have the  meanings  specified in the
Asset Purchase Agreement.




<PAGE>


         THIS NEW YORK MASTER  ASSIGNMENT  AND  ASSUMPTION  OF LEASE AND (UNLESS
OTHERWISE  PROVIDED) ALL  AMENDMENTS  HEREOF AND WAIVERS AND CONSENTS  HEREUNDER
SHALL BE GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE LAWS OF THE STATE OF
NEW YORK, WITHOUT REGARD TO THE CONFLICT OF LAWS PRINCIPLES THEREOF.

         IN WITNESS  WHEREOF,  the parties hereto  executed this New York Master
Assignment and Assumption of Lease as of the day and year first above written.

                                               ASSIGNOR:

                                               CARVER FEDERAL SAVINGS BANK

                                               By:
                                               Name:
                                               Title:


                                               ASSIGNEE:

                                               CITY NATIONAL BANK OF NEW JERSEY


                                               By:
                                               Name:
                                               Title:




<PAGE>



300366-1

                                    EXHIBIT H

                  LANDLORD CONSENT AND ESTOPPEL CERTIFICATE AND
                            AGREEMENT REGARDING LEASE


                                                              Date:


Address to the Bank



As the present  landlord  under the lease for the  building  known as 302 Nassau
Road,  Roosevelt,  New York,  between Carver Federal Savings Bank (the "Tenant")
and Nathan L. Serota  dated July 1, 1995 (the  "Lease"),  the  undersigned  (the
"Landlord") hereby represents and warrants to you that as the date hereof:

(i)      the Lease,  is in full force and  effect,  is binding  and  enforceable
         against  Landlord  in  accordance  with  its  terms,  and has not  been
         modified, amended, supplemented or changed in any manner whatsoever and
         that the Lease constitutes the entire agreement between the parties;  a
         true and correct copy of the Lease is attached hereto;

(ii)     the  current  basic or  fixed  monthly  rent  under  the  Lease is ; in
         addition to the monthly basic or fixed rent, the following  charges and
         amounts currently are payable under the Lease:
         ;

(iii)    the Tenant  under the Lease is not in  default  under any of the terms,
         covenants  or  conditions  of the Lease on the part of the Tenant to be
         observed  or  performed,  and to  Landlord's  knowledge,  no event  has
         occurred  which with the  passage  of time or the giving of notice,  or
         both, would constitute a default by the Tenant under the Lease;

(iv)     neither the undersigned nor, to Landlord's knowledge,  the Tenant under
         the Lease has  commenced any action or has given or received any notice
         for the purpose of terminating the Lease; and

(v)      all  rents,  additional,  rents  and other  sums due and  payable  
         under the Lease  have been paid in full through                    .

Execution of this letter by the undersigned  constitutes  Landlord's irrevocable
consent  to the  assignment  of the Lease to City  National  Bank of New  Jersey
("City National") pursuant to the terms of the Asset Purchase and Sale Agreement
(the "Agreement") between the Tenant and City National, dated _______________.

Landlord  understands  that City National  shall rely herein in connection  with
this Agreement.

(i)      The  commencement  date of the term of the Lease was July 1, 1995,  and
         the expiration date is June 30, 2005.

(ii)     No security deposit will be required of City National, as tenant of the
         Lease by assignment.

(iii)    The Landlord  under the Lease is not in default under any of the terms,
         covenants as conditions of the Lease.

                                                              Very truly yours,



                                                              Landlord:

                                                              By:

                                                              Its:

                                                              Date:



<PAGE>



300366-1

                                List of Schedules

Schedule 2.1(b)   - Loans
Schedule 2.1(c)   - Leased Property
Schedule 2.1(d)-1 - Furniture, Fixture and Equipment
Schedule 2.1(d)-2 - Excluded Personal Property
Schedule 2.1(f)   - Contracts
Schedule 2.1(i)   - Leasehold Improvements
Schedule 2.2      - Excluded Assets
Schedule 2.3      - Deposits
Schedule 2.6(a)   - Book Value Schedule
Schedule 2.9      - Allocation of Purchase Price
Schedule 3.3      - Seller's Consents and Approvals
Schedule 3.4      - Violation of Law
Schedule 3.5(b)   - Encumbrances to the Leased Property
Schedule 3.6(b)   - Major Contracts
Schedule 3.8      - Legal Actions
Schedule 3.9      - Exception to Environmental Warranties and Representations
Schedule 3.10     - Seller's Broker
Schedule 3.14     - Employees
Schedule 4.3      - Purchaser's Consents and Approvals
Schedule 4.4      - Purchaser's Legal Action
Schedule 4.5      - Purchaser's Broker
Schedule 5.1      - Business Exceptions


<PAGE>





300366-1

                                SELLER'S SCHEDULE

Reference is made to the Asset  Purchase and Sale  Agreement  (the  "Agreement")
between  Carver  Federal  Savings Bank  ("Seller") and City National Bank of New
Jersey ("Purchaser"). Terms used herein and not otherwise defined shall have the
respective meanings ascribed to such terms in the Agreement.

These  Schedules   relate  to  certain  matters   concerning  the   transactions
contemplated  by the Agreement.  These Schedules are qualified in their entirety
by  reference to specific  provisions  of the  Agreement,  and is to intended to
constitute,  and shall not be  construed  as  constituting,  representations  or
warranties of the Seller except as and to the extent  provided in the Agreement.
Inclusion of information herein shall not be construed as an admission that such
information  is  material  to, or would have a material  adverse  effect on, the
Assets or the business or operations conducted by Seller at the Branch Office.

Matters  reflected in these  Schedules  are not  necessarily  limited to matters
required by the Agreement to be reflected in these  Schedules.  Such  additional
matters are set forth for informational  purposes and do not necessarily include
other matters of a similar nature.

Any  matter  disclosed  pursuant  to one  provision,  subprovision,  section  or
subsection hereof is deemed disclosed for all purposes of these Schedules to the
extent the Agreement requires such disclosure.

Headings have been inserted on the sections of these  Schedules for  convenience
of reference only and shall to no extent have the effect of amending or changing
the express description of the Sections as set forth in the Agreement.

The information contained herein is in all events subject to the confidentiality
provisions set forth in the Agreement.




                                  SCHEDULE 4.3

                      Approval of the Office of the Comptroller of the Currency
                                  and the New York State Department of Banking



<TABLE> <S> <C>


<ARTICLE> 9
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   YEAR                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997             DEC-31-1996
<PERIOD-END>                               DEC-31-1997             DEC-31-1996
<CASH>                                           13260                    2767
<INT-BEARING-DEPOSITS>                              40                      74
<FED-FUNDS-SOLD>                                     0                    8900
<TRADING-ASSETS>                                     0                       0
<INVESTMENTS-HELD-FOR-SALE>                      32694                   30997
<INVESTMENTS-CARRYING>                           29666                   29866
<INVESTMENTS-MARKET>                             29638                   29517
<LOANS>                                          56947                   57128
<ALLOWANCE>                                        825                     750
<TOTAL-ASSETS>                                  138868                  134951
<DEPOSITS>                                      119717                  115854
<SHORT-TERM>                                      4213                    5175
<LIABILITIES-OTHER>                               1157                    3886
<LONG-TERM>                                       3749                    1749
                                0                       0
                                       1547                     727
<COMMON>                                          1150                    1150
<OTHER-SE>                                        7398                    6546
<TOTAL-LIABILITIES-AND-EQUITY>                  138868                  134951
<INTEREST-LOAN>                                   5247                    4804
<INTEREST-INVEST>                                 3843                    3693
<INTEREST-OTHER>                                   481                     537
<INTEREST-TOTAL>                                  9571                    9034
<INTEREST-DEPOSIT>                                3927                    3514
<INTEREST-EXPENSE>                                 403                     288
<INTEREST-INCOME-NET>                             5241                    5232
<LOAN-LOSSES>                                      159                      91
<SECURITIES-GAINS>                                  18                       7
<EXPENSE-OTHER>                                   4630                    4839
<INCOME-PRETAX>                                   1651                    1449
<INCOME-PRE-EXTRAORDINARY>                        1651                    1449
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                      1069                     945
<EPS-PRIMARY>                                     8.98                    8.31
<EPS-DILUTED>                                     8.11                    7.51
<YIELD-ACTUAL>                                    4.38                    4.26
<LOANS-NON>                                       1277                    1025
<LOANS-PAST>                                        76                      33
<LOANS-TROUBLED>                                     0                       0
<LOANS-PROBLEM>                                      0                       0
<ALLOWANCE-OPEN>                                   750                     650
<CHARGE-OFFS>                                      158                      98
<RECOVERIES>                                        73                     107
<ALLOWANCE-CLOSE>                                  825                     750
<ALLOWANCE-DOMESTIC>                               825                     750
<ALLOWANCE-FOREIGN>                                  0                       0
<ALLOWANCE-UNALLOCATED>                             83                     112
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission