CITY NATIONAL BANCSHARES CORP
10-K, 2000-03-29
STATE COMMERCIAL BANKS
Previous: BIOGEN INC, 10-K, 2000-03-29
Next: UPBANCORP INC, 10-K405, 2000-03-29





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

                                    FORM 10-K

       (Mark One)

       [ X ]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
                    For the fiscal year ended December 31, 1999
       [    ]   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 22, 2000 was approximately $1,555,450.

There were 120,130 shares of common stock outstanding at March 22, 2000.

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.



                      CITY NATIONAL BANCSHARES CORPORATION
                                    FORM 10-K
                                Table of Contents

                                                                           Page

                                     PART I

Item 1.  Business..............................................................3
Item 2.  Properties............................................................4
Item 3.  Legal Proceedings.....................................................5
Item 4.  Submission of Matters to a Vote of Security Holders...................5

                                     PART II

Item 5.  Market for the Registrant's Common Equity and Related Stockholder
         Matters...............................................................5
Item 6.  Selected Financial Data...............................................6
Item 7.  Management's Discussion and Analysis of Financial Condition
           and Results of Operations......................................7 - 14
Item 8.  Financial Statements and Supplementary Data.....................15 - 29
Item 9.  Changes in and Disagreements with Accountants
           on Accounting and Financial Disclosure.............................30

                                    PART III

Item 10. Directors and Executive Officers of Registrant.......................30
Item 11. Executive Compensation...............................................30
Item 12. Security Ownership of Certain Beneficial Owners and Management.......30
Item 13. Certain Relationships and Related Transactions.......................30

                                     PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K......30


Signatures....................................................................32






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, 1999, CNBC
had  consolidated  total  assets of $171.5  million,  total  deposits  of $139.8
million and  stockholders'  equity of $9 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.

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 does not have a 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  Banking and Branching  Efficiency Act of 1994 (the
"Interstate  Banking and  Branching  Act")  enabled  bank  holding  companies to
acquire  banks in states  other than its home state,  regardless  of  applicable
state law. The  Interstate  Banking and Branching Act also  authorized  banks to
merge across state  lines,  thereby  creating  interstate  branches.  Under such
legislation,  each  state had the  opportunity  to "opt out" of this  provision.
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  commercial
bank can enter the state only by acquiring an existing bank or branch.  The vast
majority of states have allowed  interstate banking by merger but not authorized
de novo branching.

New Jersey enacted legislation to authorize interstate banking and branching and
the entry into New Jersey of foreign country banks. New Jersey did not authorize
de novo branching into the state.  However,  under federal law,  federal savings
banks which meet certain conditions may branch de novo into a state,  regardless
of state law.

On November 12, 1999,  the  President  signed the  Gramm-Leach-Bliley  Financial
Modernization  Act of 1999 into  law.  The  Modernization  Act will  allow  bank
holding companies  meeting  management,  capital and Community  Reinvestment Act
standards to engage in a  substantially  broader range of nonbanking  activities
than  currently is  permissible,  including  insurance  underwriting  and making
merchant banking  investments in commercial and financial  companies.  If a bank
holding  company  elects to become a financial  holding  company,  it may file a
certification,  effective  in 30 days,  and  thereafter  may  engage in  certain
financial  activities  without  further  approvals.  It also allows insurers and
other   financial   services   companies  to  acquire  banks,   removes  various
restrictions   that  currently  apply  to  bank  holding  company  ownership  of
securities firms and mutual fund advisory  companies and establishes the overall
regulatory  structure  applicable to bank holding  companies that also engage in
insurance and securities operations.

The Modernization Act also modifies other current financial laws, including laws
related to financial privacy and community reinvestment.

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.

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.

Community reinvestment

Under the Community Reinvestment Act ("CRA"), as implemented by OCC regulations,
a national bank has a continuing and affirmative  obligation consistent with its
safe and sound operation to help meet the credit needs of its entire  community,
including  low and moderate  income  neighborhoods.  The CRA does not  establish
specific lending requirements or programs for financial institutions nor does it
limit an institution's  discretion to develop the types of products and services
that it believes are best suited to its particular  community,  consistent  with
the CRA. The CRA  requires  the OCC, in  connection  with its  examination  of a
national bank, to assess the association's record of meeting the credit needs of
its community and to take such record into account in its  evaluation of certain
applications by such association. The CRA also requires all institutions to make
public disclosure of their CRA ratings. CNB received a "Satisfactory" CRA rating
in its most recent examination.

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,  1999,  CNBC and its  subsidiary  had 69  full-time  equivalent
employees. Management considers relations with employees to be satisfactory.

Item 2.  Properties

The corporate  headquarters  and main office as well as the  operations and data
processing  center  of CNBC and CNB are  located  in  Newark,  New  Jersey  in a
building owned by CNB. 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 two of its other branch offices are located, and a third
branch office is located in leased space.

Item 3.  Legal proceedings

In May of 1998, CNB commenced a lawsuit against an entity that acted as an agent
for CNB in the sale of CNB's money orders and certain  affiliates of such entity
for fraud and other damages.  CNB alleges,  among other things,  that at various
times during its  business  relationship  with the  defendants,  the  defendants
stole,  misappropriated,  hypothecated  or  embezzled  a  sum  of  approximately
$805,000 from CNB. The defendants have responded  alleging CNB records regarding
these  transactions  are in error and that CNB is liable to the  defendants  for
amounts  due as a  result  of  these  errors  and for  damages  incurred  by the
defendants  as  a  result  of  CNB's  collection  efforts.  The  amount  of  the
defendants'  counterclaim  has not been  quantified.  This  litigation is in the
midst of discovery.  The likelihood of CNB's success in this  litigation and its
ability to recover any amount for which it obtains  judgment is  uncertain.  CNB
has filed appropriate proofs of loss under various insurance policies, including
CNB's  fidelity  bond.  It is also too early to  determine  the  amount CNB will
ultimately recover, if any, under these insurance policies.

Item 4.  Submission of matters to a vote of security  holders  During the fourth
quarter of 1999, there were no matters submitted to stockholders for a vote.

Part II

Item 5.  Market for the Registrant's Common Equity and Related Stockholders
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 1999.

Item 6.  Selected Financial Data

At March 22, 1999, the Corporation had 1,953 common stockholders of record.

On April 16, 1999,  the  Corporation  paid a cash dividend of $1.80 per share to
stockholders  of record on March 31, 1999.  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

Five-Year Summary

Dollars in thousands,
  except per share data          1999       1998      1997      1996      1995
- ----------------------------- ---------  --------- --------- --------- ---------
Year-end Balance Sheet data:
Total assets ................   $172,496  $164,901  $138,868  $134,951  $114,410
Gross loans .................     82,446    71,440    56,947    57,128    44,739
Reserve for loan losses .....      1,975     1,415       825       750       650
Investment securities .......     68,475     3,966    62,360    60,863    55,103
Total deposits ..............    139,837   137,943   119,717   115,854   100,889
Long-term debt ..............     16,225    15,749     3,749     1,749     1,749
Stockholders' equity ........      9,026    10,123    10,032     8,287     6,896
- -----------------------------   --------  --------  --------  --------  --------
Income Statement data:
Interest income .............   $ 10,615  $  9,555  $  9,571  $  9,034  $  7,470
Interest expense ............      5,276     4,598     4,330     3,802     2,829
- -----------------------------   --------  --------  --------  --------  --------
Net interest income .........      5,339     4,957     5,241     5,232     4,641
Provision for loan losses ...        906     1,016       159        91       486
- -----------------------------   --------  --------  --------  --------  --------
Net interest income after
  provision for loan losses .      4,433     3,941     5,082     5,141     4,155
Other operating income ......      1,492     1,297     1,199     1,147     1,363
Other operating expenses ....      5,330     4,999     4,630     4,839     4,245
- -----------------------------   --------  --------  --------  --------  --------
Income before income tax
  expense ...................        595       239     1,651     1,449     1,273
Income tax expense ..........        193        13       582       504       471
- -----------------------------   --------  --------  --------  --------  --------
Net income ..................   $    402  $    226  $  1,069  $    945  $    802
- -----------------------------   --------  --------  --------  --------  --------
Per common share data:
Net income per basic share ..   $   2.48  $   1.25  $   8.98  $   8.31  $   7.22
Net income per diluted share        2.34      1.22      8.11      7.51      6.51
Book value ..................      66.73     72.54     74.34     66.23     62.05
Dividends ...................       1.80      1.75      1.50      1.35      1.25
Basic average number of common
  shares outstanding ........    118,902   115,189   114,141   113,498   111,141
Diluted average number of common
  shares outstanding ........    131,402   129,039   127,991   127,348   124,991
Number of common shares
  outstanding at year-end ...    119,571   118,221   114,141   114,141   111,141

Financial ratios:
Return on average assets ....       .25%      .16%      .78%      .71%      .72%
Return on average common
  equity ...................       3.49      1.51     13.05     13.19     12.71
Stockholders' equity as a
  percentage of total assets       5.23      6.14      7.22      6.14      6.03
Dividend payout ratio ......      72.58    140.00     16.70     16.25     17.31
- ----------------------------    --------  --------  --------  --------  --------

Management's  discussion  and  analysis of  financial  condition  and results of
operations  Performance  summary  1999 net income rose to  $402,000  compared to
$226,000 in 1998 due  primarily to a $382,000  increase in net interest  income.
Related  earnings  per common share on a diluted  basis  increased to $2.34 from
$1.22.

Total assets rose 15.8% to $172.5  million at 1999  year-end from $149 million a
year earlier,  after excluding a nonrecurring  $15.9 million  municipal  savings
deposit at December 31, 1998. Most of the asset growth occurred in loans,  which
grew 15.4%, and led to the increase in net interest income.

Investments

The  investment  securities  available for sale ("AFS")  portfolio rose 9.9%, to
$35.5 million at December 31, 1999 from $32.3 million a year earlier,  while the
related gross  unrealized loss increased to $1.2 million from an unrealized gain
of $40,000, due to the increase in interest rates.

The  major  change  within  the  portfolio  occurred  in  the   mortgaged-backed
portfolio, which rose 30% from the end of 1998 to year-end 1999. $2.5 million of
this  growth  came from the  reinvestment  of proceeds  from the  maturities  of
obligations of U.S. government agencies.

The investment securities held to maturity ("HTM") portfolio rose to $33 million
at December 31, 1999 compared to $31.7  million a year earlier.  Mortgage-backed
securities declined 45.3% in 1999 due to prepayments.

At December 31, 1999, the Bank held structured notes with total book and related
market values of $2,750,000 and $2,736,000.  These  structured  notes consist of
notes  which  are  indexed  to  the  ten-year  U.S.   Treasury   interest  rate.
Accordingly, the value of these securities could fluctuate depending on interest
rate movements. The notes mature in March, 2000.

Also, at December 31, 1999, the Bank held callable U.S.  Government agency notes
with a carrying  value of $20 million,  of which $19 million was included in the
HTM  portfolio.  These  notes are  callable  at par at  various  dates from 2000
through  March,  2001.  These  callable   securities  reflect  gross  unrealized
depreciation of $1.6 million,  or more than half the  depreciation in the entire
investment  portfolio.  Favorable spreads provide  compensation for the interest
rate risk inherent in this investment due to the call feature.

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,  1999  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.

<TABLE>
<CAPTION>
Investment Securities Available for Sale         Maturing After One  Maturing After Five
                               Maturing Within     Year But Within   Years But Within      Maturing After
                                  One Year           Five Years          Ten Years            Ten Years          Total      Total
Dollars in thousands           Amount    Yield     Amount     Yield     Amount   Yield      Amount     Yield    Amount      Yield
- ---------------------------- --------- --------- --------- ---------- --------- --------- --------- --------- ---------- ---------
<S>                           <C>         <C>    <C>           <C>    <C>         <C>     <C>           <C>   <C>            <C>
U.S. Treasury securities      $ 2,004     5.56%  $    595      5.98%  $      -       -%   $      -         -% $  2,599       5.65%
U.S. Government agencies            -        -            -       -          -       -         594      5.98       594       5.98
Mortgage-backed securities      1,977     6.08      4,127      5.66        123    9.13      19,683      5.96    25,910       5.94
Obligations of state
  political and subdivisions(1)     -        -          -         -          -       -       2,280      7.90     2,280       7.90
Other debt securities               -        -          -         -        756    7.03       2,914      7.53     3,670       7.43
- ---------------------------- --------- --------- --------- ---------- --------- --------- --------- --------- ---------- ---------
Total amortized cost          $ 3,981     5.82%   $ 4,722      5.70%   $   879    7.32%    $25,471      6.31%  $35,053       6.20%
- ---------------------------- --------- --------- --------- ---------- --------- --------- --------- --------- ---------- ---------
<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 One   Maturing After Five
                               Maturing Within      Year But Within   Years But Within     Maturing After
                                  One Year           Five Years         Ten Years             Ten Years          Total      Total
Dollars in thousands           Amount    Yield     Amount     Yield     Amount   Yield      Amount     Yield    Amount      Yield
- ----------------------------- --------- --------- --------- ----------- --------- ------- ---------- --------- --------- ----------
<S>                           <C>         <C>    <C>           <C>     <C>        <C>      <C>          <C>    <C>           <C>
U.S. Government agencies(1)   $ 2,750     5.17%  $      -         -%   $ 6,190    6.31%    $14,264      6.56%  $23,204       6.33%
Obligations of state and
  political subdivisions          350     6.85      1,962      6.82          -       -       1,048      7.77     3,360       7.12
Mortgage-backed securities        898     6.37      1,534      6.00          -       -       1,490      7.33     3,922       6.60
Other debt securities               -     -             -      -         2,031    7.95         500      9.75     2,531       8.31
- ----------------------------- -------- --------  --------- ---------- --------- --------- --------- --------- ---------- ----------
Total amortized cost          $ 3,998     5.59%   $ 3,496      6.46%   $ 8,221    6.72%    $17,302      6.79%  $33,017       6.59%
- ----------------------------- -------- --------  --------- ---------- --------- --------- --------- --------- ---------- ----------
<FN>
(1) Includes  $17.5 million of U.S.  Government  agency  securities  callable in
2000, all of which mature after five years.
</FN>
</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, 1999. 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 to 6.20% at December 31, 1999
from 5.95% at December 31, 1998, while the yield on the HTM portfolio  increased
to 6.59% at  December  31, 1999 from 6.14% at December  31,  1998.  72.7% of the
total portfolio matures after ten years, compared to 56.4% in 1998.


<TABLE>
<CAPTION>
Consolidated Average Balance Sheet with Related Interest and Rates

                                                              1999                                      1998
- -------------------------------------------------- ---------- ------------ -------------- ------ ---------- ---------- -----------
                                                    Average                   Average             Average               Average
Tax equivalent basis; dollars 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                      $  7,981  $     396       4.97%                $ 12,195  $     653      5.35%
  Interest-bearing deposits with banks                 1,771         76       4.27                       77          4      5.10
  Investment securities:
    Taxable 1                                         62,048      3,770       6.08                   55,401      3,390      6.12
    Tax-exempt                                         4,526        326       7.19                    4,761        342      7.20
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
    Total investment securities                       66,574      4,096       6.15                   60,162      3,732      6.20
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------

Loans 2,3:
    Commercial                                        25,138      1,889       7.51                   21,234      1,702      8.01
    Real estate                                       47,650      4,175       8.76                   37,224      3,502      9.41
    Installment                                          902         94      10.40                      772         78     10.14
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
    Total loans                                       73,690      6,158       8.36                   59,230      5,282      8.92
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
    Total interest earning assets                    150,016     10,726       7.15                  131,664      9,671      7.35
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
Noninterest earning assets:
  Cash and due from banks                              4,451                                          3,670
  Gross unrealized loss on investment
    securities available for sale                       (483)                                           (18)
  Reserve for possible loan losses                    (1,336)                                        (1,104)
  Other assets                                         7,117                                          6,686
- -------------------------------------------------- ---------- --------------- -------- ---------- ---------- ---------- -----------
  Total noninterest earning assets                     9,749                                          9,234
- -------------------------------------------------- ---------- --------------- -------- ---------- ---------- ---------- -----------
Total assets                                        $159,765                                       $140,898
- -------------------------------------------------- ---------- --------------- -------- ---------- ---------- ---------- -----------
Liabilities and stockholders' equity
Interest bearing liabilities:
  Savings deposits 4                                $ 40,597        791       1.95                 $ 34,619        728      2.10
  Time deposits 5                                     68,950      3,453       5.01                   61,887      3,047      4.92
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
  Total interest bearing deposits                    109,547      4,244       3.87                   96,506      3,775      3.91
  Short-term borrowings                                2,789        133       4.76                    3,068        159      5.19
  Long-term debt                                      15,989        899       5.62                   11,725        664      5.66
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
  Total interest bearing liabilities                 128,325      5,276       4.11                  111,299      4,598      4.13
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
Noninterest bearing liabilities:
  Demand deposits                                     20,844                                         18,230
  Other liabilities                                      839                                          1,302
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
  Total noninterest bearing liabilities               21,683                                         19,532
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
Stockholders' equity                                   9,757                                         10,067
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
Total liabilities and stockholders' equity          $159,765                                       $140,898
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
Net interest income (tax equivalent basis)                        5,450       3.04                               5,073      3.21
Tax equivalent basis adjustments 6                                 (111)                                          (116)
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
Net interest income                                            $  5,339                                       $  4,957
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
Average rate paid to fund interest earning assets                             3.52                                          3.49
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
Net interest income as a percentage of
   interest earning assets (tax equivalent basis)                             3.63%                                         3.85%
- -------------------------------------------------- ---------- --------------- ------------ ------ ---------- ---------- -----------
<FN>
1 Includes  investment  securities  available  for sale and held to  maturity at amortized cost
2 Includes  nonperforming  loans 3 Includes loan fees of $149,000 and $151,000 in 1999 and 1998, respectively
4  Includes noninterest bearing deposits maintained by a state governmental agency of $369,000 in 1999 and $469,000 in 1998
5  Includes noninterest bearing deposits maintained by corporations and U.S. governmental agencies of $1,582,000 in 1999 and
   $5,920,000 in 1998
6  The tax equivalent adjustment was computed assuming a 34% statutory federal income tax rate in 1999 and 1998
</FN>
</TABLE>

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>
                                                      1999 Net Interest Income Increase         1998 Net Interest Income Increase
                                                       (Decrease) from 1998 due to                (Decrease) from 1997 due to
- ------------------------------------------------------ ---------- --------- ---------- ---------- --------- ---------- ----------
In thousands                                           Volume     Rate      Total                 Volume    Rate       Total
- ------------------------------------------------------ ---------- --------- ---------- ---------- --------- ---------- ----------
<S>                                                       <C>       <C>        <C>                  <C>       <C>       <C>
Interest income
Loans:
  Commercial                                              $  313    $  (126)   $  187               $   158   $  (116)  $     42
  Real estate                                                981       (308)      673                   (43)       31        (12)
  Installment                                                 13          3        16                     4         1          5
- ------------------------------------------------------ ---------- --------- ---------- ---------- --------- ---------- ----------
Total loans                                                1,307       (431)      876                   119       (84)        35
Taxable investment securities                                407        (27)      380                  (227)     (101)      (328)
Tax-exempt investment securities                             (16)         -       (16)                   67        86        153
Federal funds sold and securities
  purchased under agreements to resell                      (225)       (32)     (257)                  224       (10)       214
Other short-term investments                                   -          -         -                   (39)        -        (39)
Interest-bearing deposits with banks                          86        (14)       72                     1         -          1
- ------------------------------------------------------ ---------- --------- ---------- ---------- --------- ---------- ----------
Total interest income                                      1,559       (504)    1,055                   145      (109)        36
- ------------------------------------------------------ ---------- --------- ---------- ---------- --------- ---------- ----------
Interest expense
Savings deposits                                            (126)        63       (63)                  (62)        -        (62)
Time deposits                                               (347)       (59)     (406)                  432      (218)       214
Short-term borrowings                                         14         12        26                    39         4         43
Long-term debt                                              (241)         6      (235)                 (482)       19       (463)
- ------------------------------------------------------ ---------- --------- ---------- ---------- --------- ---------- ----------
Total interest expense                                      (700)        22      (678)                  (73)     (195)      (268)
- ------------------------------------------------------ ---------- --------- ---------- ---------- --------- ---------- ----------
Net interest income                                       $  859     $ (482)   $  377               $    72   $  (304)   $  (232)
- ------------------------------------------------------ ---------- --------- ---------- ---------- --------- ---------- ----------
</TABLE>

Loans

Loans rose 15.4% to $82.4 million at December 31, 1999 compared to $71.4 million
a year earlier.  The increase  resulted from a 32.8% increase in the real estate
loan portfolio, most of which was commercial real estate.

Loans held for sale  decreased to $405,000  million at December 31, 1999 from $2
million a year earlier.  Loans sold  totalled  $571,000 in 1999 compared to $1.1
million  in 1998,  while  gains on loan sales  declined  to $21,000 in 1999 from
$64,000  in  1998.  Additionally,  $2.3  million  of loans  held  for sale  were
transferred  to the loan  portfolio  at the lower of cost or fair  market  value
reflecting  management's  decision  to  increase  the  Bank's  residential  loan
portfolio.

At December 31, 1999, loans to churches totalled $11 million, representing 13.3%
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.

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 2000.

Maturities and interest sensitivities of loans

Information  pertaining to maturities and the sensitivity to changes in interest
rates of loans at December 31, 1999 is presented below.


                                              One Year
                                 Due in One    Through    Due After
In thousands                    Year or Less  Five Years  Five Years    Total
- ----------------                 ------------- ---------- ---------- -----------
Commercial .................      $ 4,576      $ 6,965      $ 6,146      $17,687
Real estate:
  Construction .............        2,356         --           --          2,356
  Mortgage .................        2,860       20,607       38,113       61,580
Installment ................          188          178          457          823
- ----------------------------      -------      -------      -------      -------
Total ......................      $ 9,980      $27,750      $44,716      $82,446
- ----------------------------      -------      -------      -------      -------
Loans at fixed
  Interest rates ...........      $ 8,622      $12,057      $13,797      $34,476
Loans at variable
  Interest rates ...........        1,358       15,693       30,919       47,970
- ----------------------------      -------      -------      -------      -------
Total ......................      $ 9,980      $27,750      $44,716      $82,446
- ----------------------------      -------      -------      -------      -------

Summary of loan loss experience

Changes in the reserve for loan losses are summarized below.
Dollars in thousands                                    1999           1998
- ------------------------------------------------   -----------    ------------
Balance, January 1 .............................       $ 1,415         $   825
- ------------------------------------------------       -------         -------
Charge-offs:
  Commercial loans .............................           411             480
  Real estate loans ............................            68              83
  Installment loans ............................            24              16
- ------------------------------------------------       -------         -------
Total ..........................................           503             579
- ------------------------------------------------       -------         -------
Recoveries:
  Commercial loans .............................           137              40
  Real estate loans ............................             4             111
  Installment loans ............................            16               2
- ------------------------------------------------       -------         -------
Total ..........................................           157             153
- ------------------------------------------------       -------         -------
Net charge-offs ................................          (346)           (426)
Provision for  loan
  losses charged to operations .................           906           1,016
- ------------------------------------------------       -------         -------
Balance, December 31 ...........................       $ 1,975         $ 1,415
- ------------------------------------------------       -------         -------
Net charge-offs as a
  percentage of average loans ..................           .47%            .72%
Reserve for loan losses as a
  percentage of loans ..........................          2.40            1.98
Reserve for loan losses as a
  percentage of nonperforming loans ............         71.40           78.51
- ------------------------------------------------       -------         -------

The reserve for 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,
general  business  and  economic  conditions,  concentration  of credit  and the
possibility  that there may be inherent  losses in the  portfolio  which  cannot
currently be identified.

A  standardized  method is used to assess the  adequacy  of the  reserve  and to
identify the risks  inherent in the loan  portfolio.  This process  includes the
ongoing  assessment of  individual  borrowers'  financial  condition and payment
records and gives  consideration to areas of exposure such as conditions  within
the borrowers' industry, the value of underlying collateral, and the composition
of the performing and non-performing loan portfolios.

Specific  allocations are identified by loan category and allocated according to
prior charge-off  history as well as future performance  projections.  All loans
are graded and  incorporated  in the process of  assessing  the  adequacy of the
reserve.  The reserve is maintained at a level  considered  sufficient to absorb
estimated  losses in the loan portfolio,  and reserves not allocated to specific
loan  categories are considered  unallocated and evaluated based on management's
assessment of the portfolio's risk profile.

The reserve  represented  2.40% of total loans at December 31, 1999  compared to
1.98% a year  earlier.  Although  the  provision  for loan losses  decreased  by
$110,000 in 1999, it remained  relatively  high in order to maintain the reserve
at a level to provide for the increase in nonaccrual loans.

Allocation of the reserve for loan losses

The reserve for loan losses has been allocated based on  management's  estimates
of the risk elements within the loan categories set forth below at December 31:

                           1999                  1998
- -------------------- -------------------- ---------------------
                                             Percentage            Percentage
                                               of Loan                of Loan
                                              Category               Category
                                              to Gross               to Gross
Dollars in thousands              Amount         Loans    Amount        Loans
- ------------------------------ ---------     ---------  --------    ----------
Commercial ...................    $1,492        21.41%    $  990        31.51%
Real estate ..................       386        77.60        408        67.32
Installment ..................        17          .99         15         1.17
Unallocated ..................        80        --             2         --
- ------------------------------    ------      -------      ------      ------
Total ........................    $1,975       100.00%    $1,415       100.00%
- ------------------------------    ------      ------      ------       ------

Most of the reserves at December  31, 1999 and December 31, 1998 were  allocated
to the commercial loan portfolio,  reflecting the higher levels of nonperforming
commercial loans at both dates.  Reserve allocations are subject to change based
on the  levels of  nonperforming  loans in each  segment of the  portfolio.  The
minimum  levels of reserves by internal  loan  classification  are .25% for pass
loans, 1% for special mention loans, 5% for substandard  loans, 50% for doubtful
loans,  and 100%  for  loss  loans.  These  minimum  reserve  levels  have  been
consistently  applied for all reported periods. The unallocated reserve is based
upon  management's  evaluation  of the  underlying  inherent  risk  in the  loan
portfolio  and totalled  $80,000 at December 31, 1999  compared to $2,000 a year
earlier.

Nonperforming assets

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

In thousands                                1999         1998
- ------------------------------------ ------------ -------------
Nonperforming loans
  Commercial                              $2,093       $1,148
  Real estate                                668          647
  Installment                                  5            1
- ------------------------------------ ------------ -------------
Total nonperforming loans                  2,766        1,796
Other real estate owned                      698          590
- ------------------------------------ ------------ -------------
Total                                     $3,464       $2,386
- ------------------------------------ ------------ -------------

Nonperforming  commercial  loans at December 31, 1999  includes two loans to one
commercial  borrower  totalling  $1.3  million that were  considered  total debt
restructurings at December 31, 1998.

OREO is carried  net of a $13,000  reserve at  December  31, 1999 and $35,000 in
1998.

Deposits

Total deposits rose to $139.8 million at December 31, 1999 from $137.9 million a
year earlier,  while average deposits increased 13.7%, to $130.4 million in 1999
from $114.7 million in 1998. Year-end 1998 included a $15.9 million nonrecurring
municipal savings deposit, which was withdrawn shortly after year-end.

Saving  deposits  declined  to $34.7  million at  December  31,  1999 from $57.5
million a year earlier due to the aforementioned  nonrecurring deposit.  Average
savings  accounts  rose 17.3% in 1999 due to higher Super NOW account  balances.
Regular savings and money-market  account growth was flat. The average rate paid
on savings accounts declined by 15 basis points.

Time deposits averaged $69 million in 1999, 11.4% more than in 1998,  reflecting
an expansion of the Bank's  municipal  account  relationships.  The average rate
paid rose nine basis points  reflecting the higher costs  associated  with these
relationships.

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, 1999.

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  accounts  with the Bank as  compensation  for  services  performed.  At
December 31, 1999, such balances totalled $369,000.

Short-term borrowings

Short-term  borrowings  rose to $6 million at  December  31,  1999  compared  to
$18,000 a year  earlier due to a higher U.S.  Treasury  tax and loan note option
account  balance.  These  balances  are  subject  to  daily  redemption  and can
fluctuate significantly.  Average short-term borrowings declined to $2.8 million
in 1999 from  $3.1 in 1998  because  of lower  U.S.  Treasury  tax and loan note
option account balances.

Long-term debt

Long-term  debt rose $476,000 in 1999 due to the issuance of a $500,000  capital
note during 1999.

Results of operations - 1999 compared with 1998
Net interest income is the principal  source of the  Corporation's  earnings and
represents  the amounts by which the interest and fees earned on loans and other
interest earning assets exceeds the interest paid on the funding sources used to
finance those assets.  An analysis of the  components of net interest  income is
facilitated when the income from tax-exempt investment securities is adjusted to
a taxable equivalent basis, placing tax-exempt assets on a comparable basis with
taxable interest earning assets.

On a fully taxable  equivalent  ("FTE") basis, net interest income rose 7.8%, to
$5.5 million in 1999 from $5.1  million in 1998,  while the related net interest
margin decreased to 3.63% from 3.85%. Average interest earning assets rose 13.9%
in 1999, with most of this growth occurring in loans. The higher interest income
levels were in part offset by increased  interest expense resulting from both an
increase in interest bearing liabilities and a higher cost of funds.

Interest  income  on a FTE  basis  rose  10.9%  in 1999.  Most of this  increase
resulted  from higher  income from the loan  portfolio.  A lower  interest  rate
environment coupled with competitive  pressures resulted in a lower yield during
the year, which declined to 7.15% from 7.35%.  Significant fluctuations occurred
within the earning  asset  categories  as  proceeds  from asset  maturities  and
payments and deposit growth were allocated to longer-term higher earning assets.

Interest  income  from  Federal  funds sold  decreased  by 39.4%,  reflecting  a
reduction  in  the  related   average  asset  balance.   Interest   income  from
interest-bearing deposits with banks was higher due to higher volumes.

Income interest on taxable investment securities rose $380,000, or 11.2% in 1999
due to higher asset volume,  offset by a slight reduction in the average rate by
four basis points. Tax-exempt income was relatively unchanged as was the average
rate, while the related average asset balance declined slightly.

The  percentage  increase in interest  income  from loans  resulted  from volume
increases  in all areas of the  portfolio,  as the average  rate  declined by 56
basis points.  The commercial loan portfolio  averaged 18.4% more in 1999, while
the average real estate loan  portfolio rose 28%. The average  installment  loan
portfolio grew 16.8%,  while the average rate also increased,  reflecting growth
in a new secured credit card product.

Overall,  the yield on earning  assets  declined 20 basis points,  to 7.15% from
7.35% due principally to the lower rate environment.

Interest  expense totalled $5.3 million in 1999, an increase of 14.7% from 1998.
This increase resulted  primarily from higher  interest-bearing  deposit levels.
The average  rate paid on  interest  bearing  liabilities  declined by two basis
points,  to 4.11% compared to 4.13%,  while the overall cost of funding interest
earning  assets  rose three  basis  points.  Interest  expense on time  deposits
increased  13.3% due to a  $7.1million  increase in average time  deposits.  The
average rate paid on time  deposits  rose nine basis points due to the high cost
of municipal deposits.

Interest expense on long-term debt rose $235,000 in 1999 due primarily to higher
levels of FHLB advances and the issuance of a $500,000  capital note,  while the
average rate paid declined by four basis points.

Other  operating  income rose 15% to $1,492,000 in 1999 from $1,297,000 in 1998.
The primary reasons for the increase were higher loan  syndication  fees,  which
rose 20.8% to $308,000  from  $255,000,  $48,000 in loan  referral fees received
during 1999 as a result of a new residential loan referral  relationship  with a
third-party lender and $52,000 received from the U.S. Treasury  Department as an
award for  generating  loans in certain  lower-income  areas made under the Bank
Enterprise  Award program.  These increases were partially offset by lower money
order fees due to the  discontinuance of an agency  relationship with a customer
of the Bank who sold the Bank's money orders.

Other operating  expenses,  which include  expenses other than interest,  income
taxes and the provision  for loan losses,  totalled $5.3 million in 1999, a 6.6%
increase compared to 1998. Higher salaries were the primary  contributing factor
to the increase.

Salary expense rose 6.7% due primarily to normal recurring merit increases,  the
operation  of a branch  opened in May,  1998 for a full year and the addition of
staff.  Employee benefits rose 9.7% due to the higher cost of providing employee
health insurance.

Occupancy and equipment  expense rose 11.5% due to the expenses of operating the
aforementioned  new  branch,  for  a  full  year,  along  with  increased  costs
associated  with the  acquisition of a building at another branch location which
was previously being leased.

Other  expenses  rose  $73,000,   or  4.5%  in  1999  due  primarily  to  higher
professional  expenses,  which increased to $319,000 from $282,000 due primarily
to work performed during 1999 in connection with a legal claim.

Income tax expense as a percentage of pre-tax  income was 32.4% in 1999 compared
to 5.4% in 1998. The increase  resulted due to a state tax loss in 1998 that did
not recur in 1999.

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.

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 Bank
also utilizes the Federal Home Loan Bank for longer-term funding purposes.

The  major   contribution   during  1999  from   operating   activities  to  the
Corporation's  liquidity  came from  proceeds  from sales of loans held for sale
totalling $592,000,  while loans originated for sale, amounting to $1.6 million,
represented the primary use of cash.

Net cash used in investing  activities  was  primarily  used for the purchase of
investment  securities  held to maturity,  which totalled  $21.2 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 $16.8 million.

The primary sources of funds from financing activities resulted from an increase
in deposits and short-term borrowings of $6 million.

Effects of inflation

Inflation, as measured by the CPI, rose to 2.7% in 1999 compared to 1.6% in 1998
and 2% in 1997.

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.

It is the responsibility of the Asset/Liability Management Committee ("ALCO") to
monitor and oversee the activities of interest rate  sensitivity  management and
the protection of net interest income from fluctuations in interest rates.

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.

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, 1999. 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)     2000       2001       2002       2003      2004     Thereafter  Balance     Value
- -------------------------------- ---------- ---------- ---------- ---------- --------- ---------- ---------- ---------- ----------
<S>                                  <C>       <C>     <C>        <C>        <C>       <C>        <C>        <C>         <C>
Interest sensitive assets
Federal funds sold                   5.34%     $5,400  $       -  $       -  $       - $       -  $       -  $   5,400   $  5,400
Interest bearing deposits
    with banks                       4.56           -      2,286          -          -         -          -      2,286      2,211
Investment securities available
    for sale:
  U.S. Treasury securities           5.11       2,007          -          -        595         -          -      2,602      2,588
  Obligations of U.S. government
    agencies                         6.00       1,974          -          -      1,114     3,013     20,400     26,501     25,627
  Obligations of state and
political subdivisions               8.08           -          -          -          -         -      2,280      2,280      2,211
  Other debt securities              7.72           -          -          -          -       756      2,914      3,670      3,507
  Equity securities                    -            -          -          -                    -      1,534      1,534      1,525
Investment securities held to
    maturity:
  Obligations of U.S. government
    agencies                         6.36       3,648        309          -        605       620     21,944     27,126     25,391
  Obligations of state and
political subdivisions               6.53         350      1,562        400-         -         -      1,048      3,360      3,327
Other debt securities                8.31           -          -          -          -         -      2,531      2,531      2,333
Loans net of unearned income:
  Commercial                         8.34       4,576      1,500      3,200      1,236     1,029      6,146     17,687     16,278
  Real estate                        8.77       5,216      3,471      3,501      6,893     6,742     38,113     63,936     63,453
  Installment                        9.81         188         80         80         14         4        457        823        808
- -------------------------------- ---------- ---------- ---------- ---------- --------- ---------- ---------- ---------- ----------
Loans held for sale                  8.50         405          -          -          -         -          -        405        405
- -------------------------------- ---------- ---------- ---------- ---------- --------- ---------- ---------- ---------- ----------
Total interest sensitive assets      7.54%    $23,758   $  9,208   $  7,181   $ 10,457   $15,192    $97,915   $159,736   $154,658
- -------------------------------- ---------- ---------- ---------- ---------- --------- ---------- ---------- ---------- ----------
Interest sensitive liabilities
Deposits:
  SuperNOW accounts                  1.68%    $11,518  $       -  $       -  $       - $       -  $       -   $ 11,518   $ 11,518
  Money market accounts              4.02       5,937          -          -          -         -          -      5,937      5,937
  Regular savings                    1.97           -          -          -          -         -     17,264     17,264     17,264
  Time - less than $100,000          5.45      13,163        371        370         31    14,597      3,320     26,076     24,929
  Time -  $100,000 or more           5.34      57,526        156        311        106         -        318     58,417     58,303
Short-term borrowings                2.75       6,000          -          -          -         -          -      6,000      6,000
Long-term debt                       5.62       2,000        150      2,225        300         -     11,074     16,225     15,003
- -------------------------------- ---------- ---------- ---------- ---------- --------- ---------- ---------- ---------- ----------
Total interest sensitive
liabilities                          4.52%    $94,357       $677   $  2,906  $     437   $14,597    $31,976   $141,437   $138,954
- -------------------------------- ---------- ---------- ---------- ---------- --------- ---------- ---------- ---------- ----------
<FN>
(1) Tax equivalent basis; excludes equity securities.
</FN>
</TABLE>

Various  assumptions  are used to estimate fair values and expected  maturities.
The actual maturities of these  instruments  could vary  substantially if future
prepayments differ from estimated experience.

Capital

The following table presents the consolidated and bank-only  capital  components
and  related  ratios as  calculated  under  regulatory  accounting  practice  at
December 31:

                            Consolidated        Bank Only
- ---------------------------------------------------------
                             December 31,      December 31,
Dollars in thousands         1999     1998     1999     1998
- --------------------------- -------- -------- -------- --------
Total stockholders' equity  $ 9,026  $10,123  $10,083  $10,597
Net unrealized (gain) loss
on investment securities
    available for sale          679      (25)     664        1
Disallowed intangibles          (37)     (96)     (36)     (46)
- --------------------------- -------- -------- -------- --------
Tier 1 capital                9,668   10,002   10,711   10,552
- --------------------------- -------- -------- -------- --------
Qualifying long-term debt     2,225    1,749      249      249
Reserve for loan
    losses                    1,231    1,066    1,222    1,058
- --------------------------- -------- -------- -------- --------
Tier 2 capital                3,456    2,815    1,471    1,307
- --------------------------- -------- -------- -------- --------
Total capital               $13,124  $12,817  $12,182  $11,859
- --------------------------- -------- -------- -------- --------
Risk-adjusted assets        $97,736  $84,942  $97,038  $84,263
Total assets                172,496  164,901  171,625  163,867
- --------------------------- -------- -------- -------- --------
Risk-based capital ratios:
  Tier 1 capital to risk-
    adjusted assets            9.89%   11.83%   11.04%   12.52%
  Regulatory minimum           4.00     4.00     4.00     4.00
  Total capital to risk-
    adjusted assets           13.43    15.09    12.55    14.07
  Regulatory minimum           8.00     8.00     8.00     8.00
Leverage ratio                 5.68     7.02     6.32     7.42
Total stockholders' equity
to total assets                5.23     6.14     5.87     6.47
- --------------------------- -------- -------- -------- --------

Results of operations - 1998 compared with 1997
Net interest  income on a FTE basis decreased 4.4%, to $5.1 million in 1998 from
$5.3 million in 1997,  while the related net interest  margin  declined to 3.85%
from 4.13%.  Higher  interest  income  levels were more than offset by increased
interest expense resulting from both an increase in interest bearing liabilities
and a higher cost of funds. Related earnings per common share on a diluted basis
decreased to $1.22 from $8.11.

While income from loans rose due to higher  commercial loan volume,  lower rates
virtually  eliminated the year-to-year  income  increase.  The yield on the loan
portfolio  declined  to 8.92%  from 9.08% due to three  reductions  in the prime
lending rate in 1998 along with the impact of price competition.

Interest income from  shorter-term  earning assets increased 48.7% due to higher
volume, which averaged 38.3% more in 1998 than in 1997.

Overall,  the yield on earning  assets  declined 15 basis points,  to 7.35% from
7.50% due principally to the lower rate environment.

Interest  expense on  long-term  debt rose to $664,000 in 1998 from  $201,000 in
1997,  due to FHLB advances  incurred  during 1998,  while the average rate paid
declined  by 17  basis  points.  The  average  rate  paid  on  interest  bearing
liabilities rose 21 basis points, to 4.13% compared to 3.92%,  while the overall
cost of funding interest earning assets rose 12 basis points.

Other operating  income rose 8.2% to $1,297,000 in 1998 from $1,199,000 in 1997.
The primary  reasons for the increase were higher  service  charges,  which rose
10.6% and higher income from non-customer  transaction charges,  which increased
from $18,000 to $89,000.  These  increases were partially  offset by lower money
order fees due to the  discontinuance of an agency  relationship with a customer
of the Bank who sold the Bank's money orders.

Other operating  expenses,  which include  expenses other than interest,  income
taxes and the provision  for possible loan losses,  totalled $5 million in 1998,
an 8% increase  compared  to 1997.  The primary  reasons for the  increase  were
primarily higher loan collection costs and legal expenses incurred in connection
with the aforementioned overdraft.

Salaries and other employee  benefits remained  virtually  unchanged in 1998, as
did  equipment  expense.  Occupancy  expense  rose 10.7% due to the  expenses of
operating a new branch.

Income tax expense as a percentage  of pre-tax  income was 5.4% in 1998 compared
to 35.3% in 1997.  The decrease  resulted due to higher tax exempt  income and a
state tax loss in 1998.

Year 2000

The Bank completed its Year 2000 ("Y2K")  upgrades to its computer  hardware and
software systems, resulting in a smooth transition for its computer systems over
the 1999 year-end.  The cost of implementing this Y2K compliance program related
to system modifications was approximately  $243,000,  most of which were capital
costs.

CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARIES

Consolidated Balance Sheet

                                                              December 31,
                                                    ============================
Dollars in thousands, except per share data                 1999        1998
===============================================================================
Assets
Cash and due from banks (Note 2) ...................    $   6,209     $  20,467
Federal funds sold (Note 3) ........................        5,400         1,500
Interest-bearing deposits with banks ...............        2,286            25
Investment securities available for
  sale (Note 4) ....................................       35,458        32,254
Investment securities held to
  maturity (Market value of $31,051
  in 1999 and $31,580 in 1998) (Note 5) ............       33,017        31,712
Loans held for sale ................................          405         2,026
Loans (Note 6) .....................................       82,446        71,440
Less: Reserve for loan losses (Note 7) .............        1,975         1,415
                                                        ---------     ---------
Net loans ..........................................       80,471        70,025
                                                        ---------     ---------
Premises and equipment (Note 8) ....................        3,709         3,308
Accrued interest receivable ........................        1,295         1,110
Other real estate owned ............................          698           590
Other assets  (Notes 13 and 14) ....................        3,548         1,884
                                                        ---------     ---------
Total assets .......................................    $ 172,496     $ 164,901
                                                        =========     =========
Liabilities and Stockholders' Equity

Deposits: (Notes 2, 4, 5, and 9)
  Demand ...........................................    $  20,625     $  16,919
  Savings ..........................................       34,719        57,523
  Time .............................................       84,493        63,501
                                                        ---------     ---------
Total deposits .....................................      139,837       137,943
Short-term borrowings (Notes 6 and 10) .............        6,000            18
Accrued expenses and other liabilities .............        1,408         1,068
Long-term debt (Note 11) ...........................       16,225        15,749
                                                        ---------     ---------
Total liabilities ..................................      163,470       154,778

Commitments and contingencies (Note 20)

Stockholders' equity (Notes 16 and 23):
  Preferred stock, no par value: Authorized
    100,000 shares (Note 15); Series A ,
    issued and outstanding 8 shares in 1999
    and 1998 .......................................          200           200
    Series B , issued and outstanding 20
      shares in 1998 ...............................         --             500
    Series C , issued and outstanding 108
      shares in 1999 and 1998 ......................           27            27
    Series D , issued and outstanding 3,280
      shares in 1999 and 1998 ......................          820           820
  Common stock, par value $10: Authorized
    400,000 shares; 120,130 shares issued in
    1999 and 118,780 shares issued in 1998,
    119,571 shares outstanding in 1999 and
    118,821 shares outstanding in 1998 .............        1,201         1,188
  Surplus ..........................................          950           938
  Retained earnings ................................        6,524         6,442
  Accumulated other comprehensive (loss) income ....         (679)           25
  Treasury stock, at cost - 559 shares in
    1999 and 1998 ..................................          (17)          (17)
                                                        ---------     ---------
Total stockholders' equity .........................        9,026        10,123
                                                        ---------     ---------
Total liabilities and stockholders' equity .........    $ 172,496     $ 164,901
                                                        =========     =========
See accompanying notes to consolidated financial statements.


CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARIES

Consolidated Statement of Income
                                                     Year Ended December 31,
                                            ====================================
Dollars in thousands, except per share data       1999        1998        1997
================================================================================
Interest income
Interest and fees on loans ................   $   6,158   $   5,282    $   5,247
Interest on Federal funds sold and
  securities purchased under
  agreements to resell ....................         396         653          439
Interest on other short-term investments ..        --          --             39
Interest on deposits with banks ...........          76           4            3
Interest and dividends on investment
  securities:
  Taxable .................................       3,770       3,390        3,718
  Tax-exempt ..............................         215         226          125
                                              ---------   ---------    ---------
Total interest income .....................      10,615       9,555        9,571
                                              ---------   ---------    ---------
Interest expense
Interest on deposits (Note 9) .............       4,244       3,775        3,927
Interest on short-term borrowings .........         133         159          202
Interest on long-term debt ................         899         664          201
                                              ---------   ---------    ---------
Total interest expense ....................       5,276       4,598        4,330
                                              ---------   ---------    ---------
Net interest income .......................       5,339       4,957        5,241
Provision for loan losses (Note 7) ........         906       1,016          159
                                              ---------   ---------    ---------
Net interest income after provision
  for loan losses .........................       4,433       3,941        5,082
                                              ---------   ---------    ---------
Other operating income
Service charges on deposit accounts .......         660         668          604
Other income (Note 12) ....................         815         642          577
Net gains (losses) on sales of
  investment securities (Notes 4 and 5) ...          17         (13)          18
                                              ---------   ---------    ---------
Total other operating income ..............       1,492       1,297        1,199
                                              ---------   ---------    ---------
Other operating expenses
Salaries and other employee
  benefits (Note 14) ......................       2,820       2,644        2,615
Occupancy expense (Note 8) ................         394         356          319
Equipment expense (Note 8) ................         433         386          382
Other expenses (Note 12) ..................       1,683       1,613        1,314
                                              ---------   ---------    ---------
Total other operating expenses ............       5,330       4,999        4,630
                                              ---------   ---------    ---------
Income before income tax expense ..........         595         239        1,651
Income tax expense (Note 13) ..............         193          13          582
                                              ---------   ---------    ---------
Net income ................................   $     402   $     226    $   1,069
                                              =========   =========    =========
Net income per common share (Note 17)
Basic .....................................   $    2.48   $    1.25    $    8.98
Diluted ...................................        2.34        1.22         8.11
                                              =========   =========    =========
Basic average common shares
  outstanding .............................     118,902     115,189      114,141
Diluted average common shares
  outstanding .............................     131,402     129,039      127,991
                                              =========   =========    =========
See accompanying notes to consolidated financial statements.

<TABLE>
<CAPTION>
CITY NATIONAL BANCSHARES CORPORATION
 AND SUBSIDIARIES

Consolidated Statement of Changes
in Stockholders' Equity
                                                                                                  Accumulated
                                                                                                        Other
                                                     Common                Preferred   Retained Comprehensive   Treasury
Dollars in thousands                                 Stock       Surplus     Stock     Earnings (Loss) Income     Stock      Total
====================================================================================================================================
<S>                                                 <C>         <C>        <C>         <C>         <C>         <C>         <C>
Balance, December 31, 1996 ......................   $  1,150    $    901   $    727    $  5,645    $   (111)   $    (25)   $  8,287
Comprehensive income:
  Net income ....................................       --          --         --         1,069        --          --         1,069
  Unrealized holding gains on securities
    arising during the period (net of tax of $45)       --          --         --          --            84        --
  Reclassification adjustment for gains
    included in net income (net of tax of $(7)) .       --          --         --          --           (11)       --
                                                                                                    --------
  Net unrealized holding gains on securities
    arising during the period (net of tax of $38)       --          --         --          --            73        --            73
                                                                                                                            -------
  Total comprehensive income ....................                                                                             1,142
Proceeds from issuance of preferred stock .......       --          --          820        --          --          --           820
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
Comprehensive income:
  Net income ....................................       --          --         --           226        --          --           226
  Unrealized holding gains on securities
    arising during the period (net of tax
    of $16) .....................................       --          --         --          --            55        --
  Reclassification adjustment for losses
    included in net income (net of tax of $5) ...       --          --         --          --             8        --
                                                                                                   --------
  Net unrealized holding gains on securities
    arising during the period (net of tax
    of $21) .....................................       --          --         --          --            63        --            63
                                                                                                                           --------
  Total comprehensive income ....................                                                                               289
Proceeds from issuance of common stock ..........         38          37       --          --          --             8          83
Dividends paid on common stock ..................       --          --         --          (199)       --          --          (199)
Dividends paid on preferred stock ...............       --          --         --           (82)       --          --           (82)
                                                    --------    --------   --------    --------    --------    --------    --------
Balance, December 31, 1998 ......................   $  1,188    $    938   $  1,547    $  6,442    $     25    $    (17)   $ 10,123
Comprehensive income:
  Net income ....................................       --          --         --           402        --          --           402
  Unrealized holding losses on securities
    arising during the period (net of tax
    of $(458) ...................................       --          --         --          --          (694)       --
  Reclassification adjustment for gains
    included in net income (net of tax of $(7) ..       --          --         --          --           (10)       --
                                                                                                   --------
  Net unrealized holding gains (losses) on
    securities arising during the period (net
    of tax of $(465) ............................       --          --         --          --          (704)       --          (704)
                                                                                                                           --------
  Total comprehensive income (loss) .............                                                                              (302)
Redemption of preferred stock ...................       --          --         (500)       --          --          --          (500)
Proceeds from issuance of common stock ..........         13          12       --          --          --          --            25
Dividends paid on common stock ..................       --          --         --          (213)       --          --          (213)
Dividends paid on preferred stock ...............       --          --         --          (107)       --          --          (107)
                                                    --------    --------   --------    --------    --------    --------    --------
Balance, December 31, 1999 ......................   $  1,201    $    950   $  1,047    $  6,524    $   (679)   $    (17)   $  9,026
                                                    ========    ========   ========    ========    ========    ========    ========
</TABLE>
See accompanying notes to consolidated financial statements.


CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARY

Consolidated Statement of Cash Flows

                                                        Year Ended December 31,
                                                        ========================
In thousands                                                  1999        1998
================================================================================
Operating activities
Net income .............................................   $    402    $    226
Adjustments to reconcile net income to net cash
  from operating activities:
  Depreciation and amortization ........................        420         376
  Provision  for possible loan losses ..................        906       1,016
  Premium amortization on investment securities ........         69          73
  Net (gains) losses  on sales and early
    redemption of investment securities ................        (17)         13
  Gains on sales of loans held for sale ................        (21)        (64)
Loans originated for sale ..............................     (1,640)     (2,307)
Proceeds from sales of loans held for sale .............        592       1,152
(Increase) decrease in accrued interest receivable .....       (185)          2
Deferred income tax  benefit ...........................       (514)       (409)
Increase in other assets ...............................     (1,050)       (343)
Increase (decrease) in accrued expenses and
  other liabilities ....................................        340         327
                                                            --------   --------
Net cash (used in) provided by operating activities ....       (698)         62
                                                            --------   --------
Investing activities
(Increase) decrease in loans ...........................     (8,419)        361
Purchases of loans .....................................       --       (15,665)
(Increase) decrease in interest-bearing
  deposits with banks ..................................     (2,261)         15
Proceeds from maturities of investment
  securities available for sale, including sales,
  principal payments and early redemptions .............     16,791      18,882
Proceeds from maturities of investment securities
  held to maturity, including principal payments
  and early redemptions ................................      8,729      18,255
Purchases of investment securities available
  for sale .............................................    (21,185)    (18,472)
Purchases of investment securities held to maturity ....    (10,046)    (20,252)
Purchases of premises and equipment ....................       (821)       (492)
(Increase) decrease in other real estate owned, net ....         (5)        180
                                                            --------   --------
Net cash used in investing activities ..................    (17,217)    (17,188)
                                                            --------   --------
Financing activities
Increase in deposits ...................................      1,894      18,226
Increase (decrease) in short-term borrowings ...........      5,982      (4,195)
Proceeds from issuance of long-term debt ...............        476      12,000
Proceeds from issuance of common stock .................         25          83
(Redemptions of) proceeds from issuance of
  preferred stock ......................................       (500)       --
Dividends paid on preferred stock ......................       (107)        (82)
Dividends paid on common stock .........................       (213)       (199)
                                                            --------   --------
Net cash provided by financing activities ..............      7,557      25,833
                                                            --------   --------
Net (decrease) increase in cash and
  cash equivalents .....................................    (10,358)      8,707
Cash and cash equivalents at beginning of year .........     21,967      13,260
                                                           --------   --------
Cash and cash equivalents at end of year ...............   $ 11,609    $ 21,967
                                                           ========    ========
Cash paid during the year:
Interest ...............................................   $  5,428    $  4,173
Income taxes ...........................................        520         539
Supplemental schedule for noncash investing
  activities:
Real estate acquired in settlement of loans ............        103         385
Transfer of loans held for sale to loans ...............      2,292        --

See accompanying notes to consolidated financial statements.



Note 1   Summary of significant accounting policies

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

Principles of consolidation

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

Cash and cash equivalents

For purposes of the  presentation of the Statement of Cash Flows,  Cash and cash
equivalents includes Cash and due from banks and Federal funds sold.

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 and is included in investment securities available
for sale.

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 and accretion of discount to the earlier
of maturity or call date using the level yield method.

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,  net of  deferred  tax  reported  as a component  of  accumulated  other
comprehensive  income,  which is included  in  stockholders'  equity.  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

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.  During 1999, the Bank transferred $2.3 million in loans held for
sale into the loan portfolio at the lower of cost or fair 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.

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.

Reserve for 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 loan losses is  maintained  at a level  determined  adequate to
provide  for losses  inherent in the  portfolio.  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 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
subsequent 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 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
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 "Other expenses" 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

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.

Comprehensive income

SFAS  No.  130  "Reporting  Comprehensive  Income",  establishes  standards  for
reporting  and display of  comprehensive  income and 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 required disclosures are included in the Statement of
Changes in Stockholders' Equity.

Reclassifications

Certain  reclassifications  have  been  made to the 1998  and 1997  consolidated
financial statements in order to conform with the 1999 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 $826,000 in
1999 and $800,000 in 1998.

At December 31, 1998,  Cash and due from banks and savings  deposits  included a
$15.9 million nonrecurring  municipal deposit, which was withdrawn on January 4,
1999.

Note 3 Federal funds sold and securities  purchased  under  agreements to resell
Federal  funds sold  averaged $8 million  during 1999 and $11.7 million in 1998,
while the maximum  balance  outstanding at any month-end  during 1999,  1998 and
1997 was $15.4 million, $30.5 million and $7.3 million,  respectively.  In 1999,
there were no securities  purchased under  repurchase  agreements,  while during
1998,  securities purchased under agreements to resell averaged $537,000.  There
were no such  transactions  outstanding  at any month-end  during 1999,  1998 or
1997. 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
1999 In thousands           Cost     Gains     Losses    Value
- ------------------------- -------- --------- --------- --------
U.S. Treasury securities
  and obligations of U.S.
  government agencies      $ 3,193      $25  $     13  $ 3,205
Obligations of state and
  political subdivisions     2,280        -        69   2,211
Other securities:
  Mortgage-backed
  securities                25,910       10       910  25,010
  Other debt securities      3,670        -       163   3,507
  Equity securities          1,534        -         9   1,525
- ------------------------- -------- --------- --------- --------
Total                      $36,587      $35    $1,164  $35,458
- ------------------------- -------- --------- --------- --------

                                    Gross     Gross
                         Amortized Unrealized Unrealized Market
1998 In thousands           Cost     Gains     Losses    Value
- ------------------------- -------- --------- --------- --------
U.S. Treasury securities
  and obligations of U.S.
  government agencies      $ 5,605  $    92   $     -  $ 5,697
Obligations of states and
  political subdivisions     2,747       84         -    2,831
Other securities:
  Mortgage-backed
    securities              19,997       63       288   19,772
  Other debt securities      2,688       70        14    2,744
  Equity securities          1,177       40         7    1,210
- ------------------------- -------- --------- --------- --------
Total                      $32,214   $  349    $  309  $32,254
- ------------------------- -------- --------- --------- --------

The  amortized  cost and the market  values of  investments  in debt  securities
available for sale  presented  below as of December 31, 1999 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             $  2,004  $  2,000
  Mortgage-backed securities                   1,977     1,970
Due after one year but within five years:
  U.S. Treasury securities and obligations
    of U.S. government agencies                  595       589
  Mortgage-backed securities                   4,127     4,089
Due after five years but within ten years:
  Mortgage-backed securities                     123       124
  Other debt securities                          756       731
Due after ten years:
  U.S. Treasury securities and obligations
    of U.S. government agencies                  594       616
  Mortgage-backed securities                  19,683    18,827
  Obligations of state and political
    subdivisions                               2,280     2,211
  Other debt securities                        2,914     2,776
- ------------------------------------------- --------- ---------
Total debt securities                         35,053    33,933
Equity securities                              1,534     1,525
- ------------------------------------------- --------- ---------
Total                                        $36,587   $35,458
- ------------------------------------------- --------- ---------

Sales of investment  securities available for sale totalled $4.9 million in1999,
$3.9  million in 1998 and $3.7  million  in 1997,  resulting  in gross  gains of
$133,000,  $44,000 and $68,000 and gross losses of $116,000, $57,000 and $50,000
respectively.

Interest  and  dividends  on  investment  securities  available  for sale was as
follows:

In thousands                      1999       1998      1997
- ------------------------------- ---------- --------- ----------
Taxable                           $1,977    $ 1,760   $ 1,999
Tax-exempt                           104        116         9
- ------------------------------- ---------- --------- ----------
Total                             $2,081    $ 1,876   $ 2,008
- ------------------------------- ---------- --------- ----------

Investment  securities  available for sale with an amortized cost of $20,709,000
were pledged to secure public funds at December 31, 1999.

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
1999 In thousands           Value     Gains     Losses    Value
- -----------------------   --------- --------- --------- ---------
U.S. Treasury securities
  and obligations of U.S.
  government agencies      $23,204       $ -   $ 1,660   $21,544
Obligations of state and
  political subdivisions     3,360         -        33     3,327
- -----------------------   --------- --------- --------- ---------
Other securities:
- -----------------------   --------- --------- --------- ---------
  Mortgage-backed            3,922         -        75     3,847
  Other debt securities      2,531         -       198     2,333
- -----------------------   --------- --------- --------- ---------
Total                      $33,017       $ -    $1,966   $31,051
- -----------------------   --------- --------- --------- ---------

                                      Gross     Gross
                             Book Unrealized Unrealized  Market
   1998 In thousands         Value    Gains     Losses    Value
   -----------------------   -------- --------- --------- ---------
   U.S. Treasury securities
    and obligations of U.S.
    government agencies    $22,125  $     56   $   143   $22,038
  Obligations of state and
    political subdivisions   2,414        60         -     2,474
    Other securities:
     Mortgage-backed         7,173         4       109     7,068
    ----------------------- -------- --------- --------- ---------
   Total                  $31,712    $   120   $   252   $31,580
  ----------------------- -------  --------- --------- ---------

At  December  31,  1999,  the  Corporation  held  structured  notes with a total
amortized  cost  of  $2,750,000  and  a  related  market  value  of  $2,736,000,
reflecting gross unrealized depreciation of $14,000.  Comparable amounts as of a
year earlier were $2,750,000, $2,725,000 and $25,000, respectively.

The book value and the market value of  investment  securities  held to maturity
presented below as of December 31, 1999 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               $  2,750   $  2,738
  Mortgage-backed securities                    898        892
  Obligations of state and political
    subdivisions                                350        350
Due after one year but within five years:
  Mortgage-backed securities                  1,534      1,510
  Obligations of state and political
   subdivisions                               1,962      1,957
Due after five years but within ten years:
  U.S. Treasury securities and obligations
    of U.S. government agencies               6,190      5,714
  Other debt securities                       2,031      1,837
Due after ten years:
  U.S. Treasury securities and obligations
    of U.S. government agencies              14,264     13,092
  Mortgage-backed securities                  1,490      1,445
  Obligations of state and political
    subdivisions                              1,048      1,020
  Other debt securities                         500        496
- ------------------------------------------ ---------- ---------
Total                                       $33,017    $31,051
- ------------------------------------------ ---------- ---------

There were no sales of securities held to maturity in 1999 or 1998.

Interest and dividends on investment securities held to maturity was as follows:
In thousands                    1999        1998       1997
- ----------------------------- ---------- ----------- ----------
Taxable                          $1,793   $ 1,630       $1,719
Tax-exempt                          111       110          116
- ----------------------------- ---------- ----------- ----------
Total                            $1,904   $ 1,740       $1,835
- ----------------------------- ---------- ----------- ----------

Investment  securities  held to maturity with a book value of  $16,468,000  were
pledged to secure public funds at December 31, 1999.

Note 6   Loans

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

In thousands                          1999           1998
- -------------------------------- --------------- --------------
Commercial                            $17,687         $22,591
Real estate                            64,113          48,274
Installment                               823             841
Total loans                            82,623          71,706
Less: Unearned income                     177             266
- -------------------------------- --------------- --------------
Loans                                 $82,446         $71,440
- -------------------------------- --------------- --------------

Loans guaranteed by the Small Business Administration  totalling $1,667,000 were
pledged as collateral  for borrowings  under a note issued to the U.S.  Treasury
Department at December 31, 1999.

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                               1999        1998
- ---------------------------------------- ---------- -----------
Nonaccrual loans                            $2,539    $ 1,455
Loans with interest or principal 90
  days or more past due and still              227        341
accruing
- ---------------------------------------- ---------- -----------
Total nonperforming loans                    2,766      1,796
Troubled debt restructurings                     -      1,261
- ---------------------------------------- ---------- -----------
Total nonperforming loans
  and troubled debt restructurings          $2,766    $ 3,057
- ---------------------------------------- ---------- -----------

The effect of nonaccrual loans on income before taxes is presented below.
In thousands                      1999       1998        1997
- ---------------------------- ----------- ---------- -----------
Interest income foregone          $(183)       $(81) $    ( 67)
Interest income received            108         104        101
- ---------------------------- ----------- ---------- -----------
                                $   (75)       $ 23  $      34
- ---------------------------- ----------- ---------- -----------

Nonaccrual  loans at December  31,  1999  includes  two loans to one  commercial
borrower totaling $1.3 million that were considered troubled debt restructurings
at December  31,  1998.  These loans are secured by a leasehold  mortgage on the
financed property and the borrower's  principals have provided joint and several
personal guarantees.

Other  than  the  aforementioned  nonaccrual  loans,  nonperforming  assets  are
generally well secured by residential and small  commercial  real estate.  It is
the Bank's intent to dispose of all other real estate owned ("OREO")  properties
at the earliest possible date at or near current market value.

At December 31, 1999,  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.

Impaired  loans  totalled  $1.3  million at December  31,  1999 and  $400,000 at
December 31, 1998, while the related reserves  allocated to these loans amounted
to $955,000 and $400,000 respectively.  Impaired loans averaged $425,000 in 1999
and $569,000 in 1998.

Note 7   Reserve for loan losses

Transactions in the reserve for loan losses are summarized as follows:
In thousands                      1999       1998      1997
- ------------------------------- ---------- --------- ----------
Balance, January 1                $1,415     $  825      $750
Provision for loan
  losses                             906      1,016       159
Recoveries of loans
previously charged off               157        153        74
- ------------------------------- ---------- --------- ----------
                                   2,478      1,994       983
Less: Charge-offs                    503        579       158
- ------------------------------- ---------- --------- ----------
Balance, December 31              $1,975     $1,415      $825
- ------------------------------- ---------- --------- ----------

Note 8   Premises and equipment

A summary of premises and equipment at December 31 follows:
In thousands                                      1999     1998
- ----------------------------------------------   -------- -------
Land                                             $  421   $  274
Premises                                          1,397    1,035
Furniture and equipment                           2,219    2,007
Building improvements                             2,191    2,132
- ----------------------------------------------   -------- -------
Total cost                                        6,228    5,448
Less: Accumulated depreciation and amortization   2,519    2,140
Total premises and equipment                     $3,709   $3,308
- ----------------------------------------------   -------- -------

Depreciation  and  amortization   expense  charged  to  operations  amounted  to
$420,000, $376,000, and $367,000 in 1999, 1998, and 1997, respectively.

Note 9   Deposits

Deposits at December 31 are presented below.
In thousands                               1999        1998
- ---------------------------------------- ---------- -----------
Noninterest bearing:
  Demand                                  $ 20,625   $ 16,919
  Savings                                      369        469
  Time                                           -      1,918
- ---------------------------------------- ---------- -----------
Total noninterest bearing deposits          20,994     19,306
- ---------------------------------------- ---------- -----------
Interest bearing:
- ---------------------------------------- ---------- -----------
  Savings                                   34,350     57,054
  Time                                      84,493     61,583
- ---------------------------------------- ---------- -----------
Total interest bearing deposits            118,843    118,637
- ---------------------------------------- ---------- -----------
Total deposits                            $139,837   $137,943
- ---------------------------------------- ---------- -----------

Time  deposits  issued  in  amounts  of  $100,000  or more  have  the  following
maturities at December 31:
In thousands                                1999       1998
- ----------------------------------------- ---------- ----------
Three months or less                       $ 44,223   $ 36,885
Over three months but within six months      11,859      2,339
Over six months but within twelve months      1,556      2,857
Over twelve months                              779        841
- ----------------------------------------- ---------- ----------
Total deposits                             $ 58,417   $ 42,922
- ----------------------------------------- ---------- ----------

Interest expense on certificates of deposits of $100,000 or more was $2,323,000,
$1,974,000 and $2,369,000 in 1999, 1998 and 1997, respectively.

Note 10     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
- -------------------- -------- ------- -------- ------- --------
1999
Federal funds purchased and securities
  sold under repurchase
  agreements           $    -      -%   $   77   4.83%  $    -
Demand note issued
  to the U.S.Treasury   6,000   4.47     2,712   4.76    6,000
- ---------------------- ------- -------- ------- ------- -------
Total                  $6,000   4.47%   $2,789   4.76%  $6,000
- ---------------------- ------- -------- ------- ------- -------
1998
Federal funds purchased and securities
  sold under repurchase
  agreements           $    -  -%       $   23   5.76%  $    -
Demand note issued
  to the U.S. Treasury     18   4.12     3,045   5.19    6,000
- ---------------------- ------- -------- ------- ------- -------
Total                  $   18   4.12%   $3,068   5.19%  $6,000
- ---------------------- ------- -------- ------- ------- -------

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  $10,171,000,  along with  loans  guaranteed  by the Small
Business Administration totalling $2,154,000.

Note 11  Long-term debt

Long-term debt at December 31 is summarized as follows:
In thousands                                1999     1998
- ------------------------------------------ -------- --------
FHLB convertible advances due from
  August 28, 2000 through April 7, 2008    $14,000   $14,000
5.25% capital note, due December 28, 2005    1,500     1,500
5.00% capital note, due July 1, 2008           500         -
8.00% mandatory convertible debentures,
  due July 1, 2003                            225        249
Total                                      $16,225   $15,749
- ------------------------------------------ -------- --------

Interest is payable  quarterly on most of the FHLB advances.  $12 million of the
advances  are  callable at various  dates from January 1, 2000 to April 7, 2003.
The advances bear interest  rates ranging from 5.00% to 5.93% and are secured by
residential  mortgages and certain obligations of U.S. Government agencies under
a blanket collateral agreement.

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.

Interest is payable  semiannually  on the capital note due December 28, 2005, on
June 29 and December 29, with  principal  payments  commencing  semiannually  in
June,  2001.  Interest  payments  on the  note  due  July 1,  2008  are  payable
semiannually,  on January 1 and July 1, while principal payments of $100,000 are
payable annually, commencing July 1, 2004.

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.

Note 12  Other operating income and expenses

The  following  table  presents  the major items of other  operating  income and
expenses:

In thousands                           1999    1998     1997
- ------------------------------------- ------- -------- --------
Other operating income
Agency fees on commercial loans         $307  $  255    $ 253

Other operating expenses
Professional fees                        319     282      160
Stationery and supplies expense           82     100       88
Data processing                          145     144      125
- ------------------------------------- ------- -------- --------

Note 13  Income taxes

The components of income tax expense are as follows:
In thousands                              1999    1998   1997
- ----------------------------------------- ------ ------- ------
Current  expense
Federal                                   $ 624  $ 399   $ 581
State                                        83     23     113
- ----------------------------------------- ------ ------- ------
Total current income tax expense            707    422     694
- ----------------------------------------- ------ ------- ------
Deferred
Federal                                    (441)  (364)    (90)
State                                       (73)   (45)    (22)
- ----------------------------------------- ------ ------- ------
Total deferred income tax benefit          (514)  (409)   (112)
- ----------------------------------------- ------ ------- ------
Total income tax expense                  $ 173  $  13   $ 582
- ---------------------------------------- ------ ------- ------

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                               1999    1998   1997
- ---------------------------------------- ------- ------ -------
Federal income tax at statutory rate      $ 202   $  81  $ 561
Increase (decrease) in income tax
  expense resulting from:
 State income tax (benefit) expense, net of
  federal (expense) benefit                   7     (15)    60
 Tax-exempt income                          (63)    (66)   (43)
 Life insurance                             (18)    (13)   (15)
 Change in valuation allowance                -      23     (7)
 Other, net                                  65       3     26
- ---------------------------------------- ------- ------ -------
Total income tax expense                  $ 193   $  13  $ 582
- ---------------------------------------- ------- ------ -------

The tax effects of temporary  differences  that give rise to deferred tax assets
and liabilities at December 31 are as follows:
In thousands                                 1999        1998
- ---------------------------------------- ---------- -----------
Deferred tax assets
Unrealized losses on investment securities
  available for sale                       $   450     $    -
Reserve for possible loan losses               525        163
Premises and equipment                           7          -
Reserve for other real estate owned              5         14
Deferred compensation                          131         93
Other                                          129         34
- ---------------------------------------- ---------- -----------
Total deferred tax assets                    1,247        304
Less: Valuation allowance                       23         23
- ---------------------------------------- ---------- -----------
Deferred tax asset                           1,224        281
- ---------------------------------------- ---------- -----------
Deferred tax liabilities
Unrealized gains on investment securities
   available for sale                            -         15
Premises and equipment                           -         31
Investment securities held to maturity           3          3
Other                                           10          -
- ---------------------------------------- ---------- -----------
Deferred tax liability                          13         49
- ---------------------------------------- ---------- -----------
Net deferred tax asset                     $ 1,211      $ 232
- ---------------------------------------- ---------- -----------

The net deferred asset (liability)  represents the anticipated federal and state
tax asset to be realized or  liability  to be incurred in future  years upon the
utilization of the underlying tax attributes comprising this balance. Management
believes, based upon estimates of future taxable earnings, that more likely than
not there will be  sufficient  taxable  income in future  years to  realize  the
deferred tax assets, net of deferred valuation allowance,  although there can be
no assurance about the level of future earnings.

Note 14  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  participant  salaries  along  with  a  1%  discretionary
contribution,  subject to a vesting schedule.  Contribution  expense amounted to
$52,000 in 1999 and 1998 and $49,000 in 1997.

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 1999,  1998 and 1997  amounted to  $100,000  $68,000,  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 $41,000 in 1999,  $39,000 in
1998 and $26,000 in 1997. The Bank also has a director retirement plan ("DRIP").
DRIP expense was $28,000 in 1999, $17,000 in 1998 and $19,000 in 1997.

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  $1.7  million  and  $1.5  million  at  December  31,  1999  and  1998,
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 $94,000 in 1999, $85,000 in 1998 and $72,000 in 1997, while the related
life insurance expense was $36,000 in 1999, $40,000 in 1998 and $28,000 in 1997.

Stock options

No stock options were issued during 1999 or 1998.  During 1997, the  Corporation
issued 5,700 stock  options at an exercise  price equal to the fair market value
of the stock on the date of the grant. 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 1999,  1998 and  1997,  which  would  have  decreased  the
reported basic and diluted earnings per share by $.02 in each of these years.

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.

Note 15    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    1999       1998
- ---------- ------ -------- ------- ------- ----------- ----------
Series A   12/96   6.00%   $25,000      8  $  200,000  $   200,000
Series B    3/96   8.00     25,000     20          -       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      820,000
- ---------- ------ -------- ------- ------- -----------  ----------
                                           $1,047,000   $1,547,000
- ---------- ------ -------- ------- ------- ----------- ----------

Note 16  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 its  parent  corporation,
CNBC. 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,  $912,000 was  available for the payment of dividends to
the  parent  corporation  at  December  31,  1999,  subject  to the  restrictive
covenants under long-term debt agreements included in Note 11.

Note 17  Net income per common share

The following table presents the computation of net income per common share.
In thousands, except per share data   1999     1998     1997
- ------------------------------------ -------- -------- --------
Net income                           $   402   $  226  $ 1,069
Dividends paid on preferred stock       (107)     (82)     (44)
- ------------------------------------ -------- -------- --------
Net income applicable to basic
  common shares                          295      144    1,025
Interest expense on convertible
  subordinated debentures, net of
  income taxes                            12       13       13
- ------------------------------------ -------- -------- --------
Net income applicable to diluted
 common shares                       $   307   $  157  $ 1,038
- ------------------------------------ -------- -------- --------
Number of average common shares
Basic                                118,902  115,189  114,141
- ------------------------------------ -------- -------- --------
Diluted:                             118,902  115,189  114,141
  Average common shares outstanding
  Average common shares converted from
   convertible subordinate debentures 12,500   13,850   13,850
- ------------------------------------ -------- -------- --------
                                     131,402  129,039  127,991
- ------------------------------------ -------- -------- --------
Net income per common share
Basic                                 $ 2.48   $ 1.25   $ 8.98
Diluted                                 2.34     1.22     8.11

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

Note 18  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
1999 and 1998. Such transactions were on substantially the same terms, including
interest rates and collateral with respect to loans, as those  prevailing at the
time of comparable  transactions with others. Further, such transactions did not
involve  more than the normal  risk of  collectibility  and did not  include any
unfavorable features.

Total loans to the  aforementioned  individuals  and  organizations  amounted to
$653,000 and $304,000 at December 31, 1999 and 1998,  respectively.  The highest
amount of such  indebtedness  during 1999 was $660,000  and in 1998  amounted to
$336,000.  During 1999,  $385,000 in new loans were made and  paydowns  totalled
$36,000.

Note 19  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, 1999 and 1998.

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, 1999 and 1998. 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, 1999 and 1998.

The following  table presents the carrying  amounts and fair values of financial
instruments at December 31:
                                1999               1998
                            Carrying   Fair    Carrying   Fair
In thousands                 Value    Value     Value    Value
- --------------------------- --------- ------- -------- --------
Financial assets
Cash and other short-term
  investments              $ 11,609   $11,609 $ 21,967 $ 21,967
Interest-bearing deposits
  with banks                  2,286     2,211       15       13
Investment securities AFS    35,458    35,458   32,254   32,254
Investment securities HTM    33,017    31,051   31,712   31,580
Loans                        80,471    78,564   70,025   70,907
Loans held for sale             405       405    2,026    2,026
Financial liabilities
Deposits                   $139,837  $138,576 $137,943 $138,598
Short-term borrowings         6,000     6,000       18       18
Long-term debt               16,225    15,003   15,749   16,555
- -------------------------- --------   ------- -------- --------

Note 20  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.

In May of 1998, CNB commenced a lawsuit against an entity that acted as an agent
for CNB in the sale of CNB's money orders,  and certain others  associated  with
such  entity for fraud,  other  claims and  damages.  CNB  alleges,  among other
things,  that at  various  times  during  its  business  relationship  with  the
defendants, the defendants converted, misappropriated, hypothecated or embezzled
a sum of  approximately  $805,000 from CNB. The  defendants  responded  alleging
CNB's records regarding certain  transactions between CNB and the defendants are
in error and that CNB is liable to the defendants for amounts due as a result of
these errors and for damages allegedly suffered by the defendants as a result of
CNB's  collection  efforts.  The amount of the defendants'  counterclaim has not
been quantified. This litigation is in the midst of discovery. The likelihood of
CNB's success in this litigation and its ability to recover any amount for which
it obtains judgment is uncertain. CNB has filed appropriate proofs of loss under
various  insurance  policies,  including  CNB's  fidelity  bond.  CNB  has  also
commenced  suit  against  the  insurance  carriers  in an effort to recover  the
amounts  claimed by CNB. It is also too early to  determine  the amount CNB will
ultimately recover, if any, under these insurance policies.

Note 21  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 31,1999 and 1998 the Bank had mortgage commitments of $9,671,000 and
$7,731,000, unused corporate lines of credit of $34,725,000 and $30,569,000, and
$1,033,000 and $10,000 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.

Note 22  Parent Company Information

Condensed financial statements of the parent company only are presented below.

Condensed Balance Sheet

                                                               December 31,
In thousands                                                   1999        1998
- ------------------------------------------------------- ----------- ------------
Assets
Cash and cash equivalents ..............................     $    60     $     9
Investment securities held to maturity .................         100         244
Investment securities available for sale ...............         745         779
Investment in subsidiary ...............................      10,083      10,598
Due from subsidiary ....................................         249         249
Other assets ...........................................          36          20
- --------------------------------------------------------     -------     -------
Total assets ...........................................     $11,273     $11,899
- --------------------------------------------------------     -------     -------
Liabilities and stockholders' equity
Other liabilities ......................................     $    22     $    27
Long-term debt .........................................       2,225       1,749
- --------------------------------------------------------     -------     -------
Total liabilities ......................................       2,247       1,776
Stockholders' equity ...................................       9,026      10,123
- --------------------------------------------------------     -------     -------
Total liabilities and stockholders' equity .............     $11,273    $11,899
- --------------------------------------------------------     -------     -------

Condensed Statement of Income
                                                    Year Ended December 31,
- ----------------------------------------------  -------     -------     -------
In thousands                                       1999        1998        1997
- --------------------------------------------    -------     -------     -------
Income
Interest income ............................    $    53     $    52     $    29
Dividends from subsidiary ..................        260         340         271
Interest from subsidiary ...................         20          20          20
- --------------------------------------------    -------     -------     -------
Total income ...............................        333         412         320
- --------------------------------------------    -------     -------     -------
Expenses
Interest expense ...........................        110          99          99
Other operating expenses ...................          4           4           1
Net gains (losses) on sales of
  investment securities ....................         29         (27)       --
Income tax benefit .........................         (4)        (19)        (12)
- --------------------------------------------    -------     -------     -------
Total expenses .............................         81         111          88
- --------------------------------------------    -------     -------     -------
Income before equity in
undistributed
  income of subsidiary .....................        252         301         232
Equity in undistributed income (loss)
  of subsidiary ............................        150         (75)        837
- --------------------------------------------    -------     -------     -------
Net income .................................    $   402     $   226     $ 1,069
- --------------------------------------------    -------     -------     -------

Condensed Statement of Cash Flows
                                       Year Ended December 31,
In thousands                             1999     1998    1997
- --------------------------------------- -------- ------- --------
Operating activities
Net income ..................................   $ 402    $ 226   $1,069
Adjustments to reconcile net income
  to cash used in operating activities:
  (Discount accretion) premium
  amortization on investment securities .....      (5)       2     --
  Net (gains) losses on sales of
    investment securities available for sale      (29)      27     --
  Equity in undistributed (income) loss
    of subsidiary ...........................    (150)      75     (837)
(Increase) decrease in other assets .........     (16)    --         25
(Decrease) increase in other liabilities ....      (5)      18       (1)
                                                -----    -----    -----
Net cash provided by operating activities ...     197      348      256

Investing activities
Proceeds from sales of investment
  securities available for sale .............     205      416     --
Proceeds from maturities of investment
  securities held to maturity including
  principal payments ........................     221      111     --
Purchases of investment securities
  available for sale ........................    (179)    (433)    (764)
Purchases of investment securities
  held to maturity ..........................     (74)    (256)    (100)
                                                -----    -----    -----
Net cash used in investing activities .......     173     (162)    (864)
                                                -----    -----    -----
Financing activities
Redemption of long-term debt ................     476     --       --
Proceeds from issuance of common stock ......      25       83     --
(Redemption of) proceeds from issuance
  of preferred stock ........................    (500)    --        820
Dividends paid ..............................    (320)    (281)    (217)
                                                -----    -----    -----
Net cash (used in) provided by financing
  activities ................................    (319)    (198)     603
                                                -----    -----    -----
Increase (decrease) in cash and
  cash equivalents ..........................      51      (12)      (5)
Cash and cash equivalents at
  beginning of year .........................       9       21       26
                                                -----    -----    -----
Cash and cash equivalents at
  end of year ...............................   $  60    $   9    $  21
                                                -----    -----    -----

Note 23  Regulatory Capital Requirements

FDIC regulations require banks to maintain minimum levels of regulatory capital.
Under the  regulations  in effect at December 31, 1999, 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, 1999,  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.

The following is a summary of the Bank's actual capital amounts and ratios as of
December  31,  1999 and 1998,  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, 1999
  Leverage (Tier 1)
    capital        $10,711   6.32%  $6,774   4.00%  $8,468  5.00%
  Risk-based capital:
    Tier 1         10,711   11.04    3,882    4.00    5,822  6.00
    Total          12,182   12.55    7,763    8.00    9,705 10.00
December 31, 1998
  Leverage (Tier 1)
    capital        $10,552   7.42%  $5,687   4.00%  $4,213  5.00%
  Risk-based capital:
    Tier 1         10,552   12.52    3,371    4.00    5,056  6.00
    Total          11,859   14.07    6,741    8.00    8,426 10.00
- ------------------ ------  ------   ------ -------   ------ -----

Note 24  Summary of quarterly financial information (unaudited)
                                                     1999
- ----------------------------------   --------   --------    -------    --------
Dollars in thousands,                   First     Second      Third      Fourth
  except per share data               Quarter    Quarter    Quarter     Quarter
- ----------------------------------   --------   --------   --------    --------
Interest income ..................    $ 2,540    $ 2,585    $ 2,641     $ 2,849
Interest expense .................      1,166      1,209      1,383       1,518
- ----------------------------------    -------    -------    -------     -------
Net interest income ..............      1,374      1,376      1,258       1,331
Provision for
  loan losses ....................         43        141        301         421
Net gains on sales
  of investment securities .......         15       --            1           1
Other operating income ...........        398        355        347         375
Other operating expenses .........      1,279      1,273      1,310       1,468
- ----------------------------------    -------    -------    -------     -------
Income (loss) before income
  tax expense (benefit) ..........        465        317         (5)       (182)
Income tax expense (benefit) .....        159        110        (42)        (34)
- ----------------------------------    -------    -------    -------     -------
Net income (loss) ................    $   306    $   207    $    37     $  (148)
- ----------------------------------    -------    -------    -------     -------
Net income (loss) per share-
  basic ..........................    $  1.68    $  1.75    $   .31     $ (1.57)
- ----------------------------------    -------    -------    -------     -------
Net income (loss) per share-
  diluted ........................    $  1.53    $  1.59    $   .30     $ (1.08)
- ----------------------------------    -------    -------    -------     -------

                                                      1998
- ----------------------------------   --------   --------    -------    --------
Dollars in thousands,                   First     Second      Third      Fourth
  except per share data               Quarter    Quarter    Quarter     Quarter
- ----------------------------------   --------   --------   --------    --------
Interest income .....................   $ 2,331   $ 2,414    $ 2,409    $ 2,401
Interest expense ....................     1,097     1,165      1,176      1,160
- -------------------------------------   -------   -------    -------    -------
Net interest income .................     1,234     1,249      1,233      1,241
Provision  for
  loan losses .......................        38       459         46        473
Net gains (losses) on sales
  of investment securities ..........         8         1         (4)       (18)
Other operating income ..............       336       349        314        311
Other operating expenses ............     1,138     1,293      1,274      1,294
- -------------------------------------   -------   -------    -------    -------
Income (loss) before
  income tax expense ................       402      (153)       223       (233)
Income tax expense
  (benefit) .........................       136       (85)        57        (95)
- -------------------------------------   -------   -------    -------    -------
Net income (loss) ...................   $   266   $   (68)   $   166    $  (138)
- -------------------------------------   -------   -------    -------    -------
Net income (loss) per share-
  basic .............................   $  1.61   $  (.60)   $  1.45    $ (1.17)
- -------------------------------------   -------   -------    -------    -------
Net income (loss) per share-
  diluted ...........................   $  1.46   $  (.60)   $  1.32    $ (1.17)
- -------------------------------------   -------   -------    -------    -------
                          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, 1999
and  1998,  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, 1999. 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 the 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 City  National
Bancshares  and  subsidiary as of December 31, 1999 and 1998, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended December 31, 1999, in conformity with generally accepted accounting
principles.

                                                  /s/ KPMG LLp

March 7, 2000



Item 9.Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure There were no changes in or disagreements with accounts during 1995.

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 25, 2000.

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).

(10)(c) Lease and option  Agreement dated May 6, 1995 by and between the RTC 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)(d) Amended and Restated Asset Purchase and Sale Agreement  between the Bank
     and Carver Federal Savings Bank dated as of January 18, 2000.

(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,
     1999.

(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,
     1999.


<PAGE>

                                   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 23, 2000                       Date:   March 23, 2000

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 23, 2000
- -------------------------
Douglas E. Anderson

/s/ Barbara Bell                           Director              March 23, 2000
- -------------------------
Barbara Bell

/s/ Leon Ewing                             Director              March 23, 2000
- -------------------------
Leon Ewing

/s/ Eugene Giscombe                        Director              March 23, 2000
- -------------------------                  Chairperson of the Board
Eugene Giscombe

/s/ Norman Jeffries                        Director              March 23, 2000
- -------------------------
Norman Jeffries

/s/ Louis E. Prezeau                       Director              March 23, 2000
- -------------------------                  President and Chief
Louis E. Prezeau                           Executive Officer

/s/ Lemar C. Whigham                       Director              March 23, 2000
- --------------------------
Lemar C. Whigham



EXHIBIT 11.     STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS

City National Bancshares Corporation

Computation of Earnings Per Common Share on a
Basic &  Diluted Basis

Dollars in thousands, except shares and per share data
                                                          Twelve months Ended
                                                             December 31,
                                                   -----------------------------
                                                            1999          1998
Net income .........................................      $    402      $    226
Dividends paid on preferred stock ..................           107            82
                                                          --------      --------
Net income applicable to basic
  common shares ....................................           295           144
Interest expense on convertible
  subordinated debentures, net of
  income tax .......................................            12            13
                                                          --------      --------
Net income applicable to diluted shares ............      $    307      $    157
                                                          ========      ========
Number of average common shares:
Basic ..............................................       118,902       115,189
                                                          ========      ========
Diluted:
  Average common shares outstanding ................       118,902       115,189
  Average convertible subordinated
    debentures convertible to common shares ........        12,500        13,850
                                                          --------      --------
                                                           131,402       129,039
                                                          ========      ========
Net income per common  share

  Basic ............................................      $   2.48      $   1.25
  Diluted ..........................................          2.34          1.22



                              AMENDED AND RESTATED

                        ASSET PURCHASE AND SALE AGREEMENT

                             ROOSEVELT BRANCH OFFICE

                          DATED AS OF JANUARY 18, 2000

                                     BETWEEN

                           CARVER FEDERAL SAVINGS BANK

                                       AND

                        CITY NATIONAL BANK OF NEW JERSEY







                                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)   -........Furniture, Fixture and Equipment
Schedule 2.1(f)   -........Contracts
Schedule 2.3      .........-        Deposits
Schedule 3.3      .........-        Seller's Consents and Approvals
Schedule 3.6(b)   -........Major Contracts
Schedule 3.14     .........-        Employees
Schedule 4.3      .........-        Purchaser's Consents and Approvals



                  THIS AMENDED AND RESTATED  ASSET  PURCHASE AND SALE  AGREEMENT
(the  "Agreement") is made as of January 18, 2000, 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;

                  WHEREAS,  Seller and Purchaser  entered into an Asset Purchase
and Sale  Agreement  dated as of January  26, 1998 and wish to amend and restate
such agreement in its entirety;

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

                                                      ARTICLE I
                                                     DEFINITIONS

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

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

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

1.4.     "Affiliates" is defined in Section 12.1.

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

1.6.     "Assets" is defined in Section 2.1.

1.7.     "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.

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

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

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

1.11.  "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.

1.12.  "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.

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

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

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

1.16.    "Code" is defined in Section 2.9.

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

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

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

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

1.20. 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."

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

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

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

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

1.25.    "Encumbrances" is defined in Section 3.5.

1.26.  "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.

1.27.  "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.

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

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

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

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

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

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

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

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

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

1.37.    "FDIC" means Federal Deposit Insurance Corporation.

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

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

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

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

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

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

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

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

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

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

1.48.    "IRA" means individual retirement account.

1.49.    "IRS" means Internal Revenue Service.

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

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

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

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

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

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

1.56.    "Losses" is defined in Section 12.1.

1.57.  "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.

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

1.59.  "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.

1.60.    "Names" is defined in Section 5.11.

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

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

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

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

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

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

1.67.    "Properties" is defined in Section 3.9.

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

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

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

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

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

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

1.74.  "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.

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

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

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

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

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

1.80.    "Seller" means Carver Federal Savings Bank.

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

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

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

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

1.85. "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.

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

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

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

1.89.    "TIN" means taxpayer identification number.

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

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

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

                                   ARTICLE II
                TRANSFER OF ASSETS AND ASSUMPTION OF LIABILITIES

2.1.     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 on 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),  which is located at the Branch  Office on the Closing Date and owned by
Seller  (including  without  limitation   furniture,   fixtures  and  equipment)
("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.

2.2.     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 (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").

2.3.     Assignment and Assumption of Deposits.
         -------------------------------------

         Schedule 2.3, attached hereto, sets forth a summary of all the Deposits
at September 30, 1999.  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").

2.4.     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."

2.5.     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.

2.6.     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 twenty (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.

2.7.     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.

2.8.     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.

2.9.     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  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.

2.10.    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.

2.11.    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.

                                   ARTICLE III
                    REPRESENTATIONS AND WARRANTIES OF SELLER

Seller hereby represents and warrants to Purchaser as follows:

3.1.     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.


<PAGE>


3.2.     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").

3.3.     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).

3.4.     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 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.

3.5.     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) 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 th
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.

3.6.     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.

3.7.     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.

3.8.     Litigation.
         ----------

         There is no 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").

         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.

3.9.     Environmental.
         -------------

         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.

3.10.    Finders or Brokers.
         ------------------

         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.

3.11.    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  ten (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.

3.12.    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.

3.13.    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.

3.14.    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.

3.15.    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:

4.1.     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.

4.2.     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").

4.3.     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.

4.4.     Litigation.
         ----------

         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.

4.5.     Finders or Brokers.
         ------------------

         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.

4.6.     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

5.1.     Business Obligations.
         --------------------

         (a) Except 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
         AAP, and

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

         (b) Except 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;

5.2.     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 (1) 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 and (2)
upon  written  notice  received  by Seller  not later  than  March 1,  2000,  at
Purchaser's  sole cost and expense,  Seller shall  operate the Branch Office and
the business  conducted at the Branch  Office on behalf of the  Purchaser  for a
period beginning on the Closing Date which period shall not exceed 30 days.

5.3.     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.

5.4.     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.

5.5.     Interest Reporting.
         ------------------

         From January 1, 2000 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.

5.6.     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.

5.7.     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.

5.8.     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
September 30, 1999 (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.

5.9.     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.

5.10.    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.

5.11.    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.

5.12.    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.

5.13.    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.

5.14.    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.

5.15.    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 five (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 the Closing Date, 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

6.1.     Employee Matters.
         ----------------

         (a)  Purchaser  shall  make  its best  efforts  to  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 1999
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.

6.2.     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

7.1.     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).

7.2.     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

8.1.     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 31, 2000.

         (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.

8.2.     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.

8.3.     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:

9.1.     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").

9.2.     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.

9.3.     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:

10.1.    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.

10.2.    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.

10.3.    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.

10.4.    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:

11.1.    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.

11.2.    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.

11.3.    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.

11.4.    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

12.1.    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.

12.2.    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.

12.3.    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.

12.4.    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.

12.5.    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

13.1.    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 31, 2000 (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.

13.2.    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  September  30, 1999 in cash on demand if
     the Closing does not occur by March 31, 2000 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 Purchaser1/2% (one half of one percent) of the Deposits at September
     30,  1999 in cash on demand if the  Closing  does not  occur  because  of a
     termination by Seller.


                                   ARTICLE XIV
                               GENERAL PROVISIONS

14.1.    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.

14.2.    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.

14.3.    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.

14.4.    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.

14.5.    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.

14.6.    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:        Deborah C. Wright,
                                    President and Chief Executive Officer
                  Telecopier:       (212) 426-6214

                  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.

14.7.    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.

14.8.    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.

14.9.    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.

14.10.   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.

14.11.   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.


[TPW: NY02:1245418.5]  17941-00102  03/24/00 04:47PM
         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
date first above written.

                                               SELLER:

                                               CARVER FEDERAL SAVINGS BANK

                                                By:
                                                        Deborah C. Wright
                                                        President and Chief
                                                         Executive Officer

                                                PURCHASER:

                                                CITY NATIONAL BANK OF NEW JERSEY

                                                 By:
                                                         Louis E. Prezeau

                                                         President and Chief
                                                         Executive Officer



                                    EXHIBIT A
                                  BRANCH OFFICE

Roosevelt Office
302 Nassau Road

Roosevelt, New York 11575


                        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;   provided,  however,  that  the  Purchaser  shall  not  be
         responsible for Returned Items in excess of an aggregate of $30,000.

         (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.


<PAGE>


         (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.

                                    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 Amended and Restated  Asset Purchase
and Sale  Agreement,  dated as of January  18,  2000 (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.

                  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:


                                    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 Amended and
Restated  Asset  Purchase and Sale  Agreement  dated as of January 18, 2000 (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:


                                                      EXHIBIT E

                                    OPINIONS TO BE DELIVERED BY SELLER'S COUNSEL

         (1)      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.

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

         (3)      The Agreement, and the transactions contemplated thereby, have
                  been duly authorized by the Bank.

         (4)      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.

         (5)      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.

         (6)      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.

         (7)      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.

         (8)      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.

                                    EXHIBIT F

                 OPINIONS TO BE DELIVERED BY PURCHASER'S COUNSEL

         (1)      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.

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

         (3)      The Agreement, and the transactions contemplated thereby, have
                  been duly authorized by the Bank.

         (4)      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.

         (5)      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.

         (6)      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.

         (7)      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.

         (8)      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.

                                    EXHIBIT G

                           NEW YORK MASTER ASSIGNMENT
                             AND ASSUMPTION OF LEASE

         FOR AND IN  CONSIDERATION  of the  mutual  covenants  set forth in that
certain  Amended and Restated  Asset  Purchase and Sale  Agreement,  dated as of
January  18, 2000 (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.


         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:


                                    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  Amended  and  Restated  Asset
Purchase  and Sale  Agreement  (the  "Agreement")  between  the  Tenant and City
National, dated January 18, 2000.

In accordance with the terms of the lease, upon receipt of a fully executed copy
of the  Assignment and  Assumption  Agreement  between Carver and City National,
Carver  shall  thence  forth  be  released  from  all  of  its  obligations  and
liabilities under the lease.

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:


                                                  List of Schedules

Schedule 2.1(b)   -        Loans
Schedule 2.1(c)   -        Leased Property

Schedule 2.1(d)   -        Furniture, Fixture and Equipment
Schedule 2.1(f)   -        Contracts
Schedule 2.3               -        Deposits
Schedule 3.3               -        Seller's Consents and Approvals
Schedule 3.6(b)   -        Major Contracts
Schedule 3.14              -        Employees
Schedule 4.3               -        Purchaser's Consents and Approvals


                                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 2.1(c)

                             Roosevelt Branch Office
                                 302 Nassau Road

                         Roosevelt, New York 11575-1394


                                 SCHEDULE 2.1(f)

                                    Contracts

Lease Agreement, dated July 1, 1995, between Carver Federal Savings Bank and
Nathan L. Serota

Copies of additional contracts follow




                                  SCHEDULE 3.3

                         Seller's Consents and Approvals

                          Office of Thrift Supervision
                   Landlord of Leased Property, Nathan Serota





                                 SCHEDULE 3.6(b)

                                 Major Contracts

                           Included in Schedule 2.1(f)





                                  SCHEDULE 3.14

                                    Employees


    EMPLOYEE              POSITION                      SALARY

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

Roberta Johnson           Manager                   $38,230
- ------------------------ ------------------------ ---------------------

Edma Worrell              Sr. Teller                $18,587
- ------------------------ ------------------------ ---------------------

W. Robinson               Part-time Teller          $8.00 per hr.
- ------------------------ ------------------------ ---------------------

Coral Adams               Part-time Teller          $8.00 per hr.
- ------------------------ ------------------------ ---------------------

Celandia Pinero           Full-Time Teller          $9.25 per hr.
- ------------------------ ------------------------ ---------------------

                                  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-31-1999             DEC-31-1998
<PERIOD-END>                               DEC-31-1999             DEC-31-1998
<CASH>                                            6209                   20467
<INT-BEARING-DEPOSITS>                            2286                      25
<FED-FUNDS-SOLD>                                  5400                    1500
<TRADING-ASSETS>                                     0                       0
<INVESTMENTS-HELD-FOR-SALE>                      35458                   32254
<INVESTMENTS-CARRYING>                           33017                   31712
<INVESTMENTS-MARKET>                             31051                   31580
<LOANS>                                          82446                   71440
<ALLOWANCE>                                       1975                    1415
<TOTAL-ASSETS>                                  172496                  164901
<DEPOSITS>                                      139837                  137943
<SHORT-TERM>                                      6000                      18
<LIABILITIES-OTHER>                               1408                    1068
<LONG-TERM>                                      16225                   15749
                                0                       0
                                       1047                    1547
<COMMON>                                          1201                    1188
<OTHER-SE>                                        6778                    7388
<TOTAL-LIABILITIES-AND-EQUITY>                  172406                  164901
<INTEREST-LOAN>                                   6158                    5282
<INTEREST-INVEST>                                 3985                    3616
<INTEREST-OTHER>                                   471                     657
<INTEREST-TOTAL>                                 10615                    9555
<INTEREST-DEPOSIT>                                4244                    3775
<INTEREST-EXPENSE>                                1032                     823
<INTEREST-INCOME-NET>                             4433                    3941
<LOAN-LOSSES>                                      906                    1016
<SECURITIES-GAINS>                                  17                    (13)
<EXPENSE-OTHER>                                   5330                    4999
<INCOME-PRETAX>                                    595                     239
<INCOME-PRE-EXTRAORDINARY>                         595                     239
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                       402                     226
<EPS-BASIC>                                       2.48                    1.25
<EPS-DILUTED>                                     2.34                    1.22
<YIELD-ACTUAL>                                    3.47                    3.82
<LOANS-NON>                                       2539                    1455
<LOANS-PAST>                                       227                     341
<LOANS-TROUBLED>                                     0                       0
<LOANS-PROBLEM>                                      0                       0
<ALLOWANCE-OPEN>                                  1415                     825
<CHARGE-OFFS>                                      503                     579
<RECOVERIES>                                       167                     153
<ALLOWANCE-CLOSE>                                 1950                    1415
<ALLOWANCE-DOMESTIC>                              1950                    1415
<ALLOWANCE-FOREIGN>                                  0                       0
<ALLOWANCE-UNALLOCATED>                             79                       2


</TABLE>


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