<PAGE>
                       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, 2004

   [ ]   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)

<TABLE>
<S>                                                          <C>
                 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)
</TABLE>

       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 28, 2005 was approximately $4,470,540.

There were 132,950 shares of common stock outstanding at March 28, 2005.

DOCUMENTS INCORPORATED BY REFERENCE:

Certain portions of the definitive Proxy Statement for the 2005 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.


                                       1
<PAGE>
                      CITY NATIONAL BANCSHARES CORPORATION
                                    FORM 10-K
                                Table of Contents

<TABLE>
<CAPTION>
                                                                                                  Page
<S>                                                                                          <C>
                                     PART I

Item 1.  Business.........................................................................          3
Item 2.  Properties.......................................................................          5
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 - 18
Item 7a.  Quantitative and Qualitative Disclosure about Market Risk.......................         18
Item 8.  Financial Statements and Supplementary Data......................................    19 - 33
Item 9.  Changes in and Disagreements with Accountants
           on Accounting and Financial Disclosure.........................................         36
Item 9a.  Controls and Procedures.........................................................         36

                                     PART III

Item 10. Directors and Executive Officers of Registrant...................................         36
Item 11. Executive Compensation...........................................................         36
Item 12. Security Ownership of Certain Beneficial Owners and Management...................         36
Item 13. Certain Relationships and Related Transactions...................................         36

                                     PART IV

Item 14. Principal Accountant Fees and Services                                                    36
Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K..................    36 - 38


Signatures................................................................................         39
</TABLE>


                                       2
<PAGE>
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, 2004, CNBC
had consolidated total assets of $325.5 million, total deposits of $280.9
million and stockholders' equity of $16.3 million.

CNB is a national banking association chartered in 1973 under the laws of the
United States of America and has one subsidiary, City National Investments,
Inc., an investment company which holds, maintains and manages investment assets
for CNB. CNB is minority owned and operated 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 its retail branch network. Deposit services include
savings, checking, certificates of deposit, 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.

The Bank owns a twenty-percent interest in a leasing company, along with two
other minority banks and has a small investment in a Haitian financial
organization that provides microloan financing to rural Haitian individuals for
business purposes.

In November, 2001 the United States Department of the Treasury designated both
City National Bancshares Corporation and City National Bank as community
development enterprises ("CDE's"). This designation means that the Department of
Treasury has formally recognized CBNC and CNB for "having a primary purpose of
promoting community development" and will facilitate attracting capital by
allowing both entities to benefit from the federal government's New Market Tax
Program.

The Bank has been, and intends to continue to be, a community-oriented financial
institution providing financial services and loans for housing and commercial
businesses within its market area. The Bank oversees its nine-branch office
network from its headquarters located in downtown Newark, New Jersey. The Bank
operates three branches (including the headquarters) in Newark, and one each in
Hackensack and Paterson, New Jersey. As a result of the acquisitions of two
branches from Carver Federal Savings Bank ("Carver"), the Bank also operates a
branch in Brooklyn, New York and one in Roosevelt, Long Island. The Bank opened
de novo branches in Hempstead, Long Island in 2002 and Manhattan, New York in
2003.

The Bank gathers deposits primarily from the communities and neighborhoods in
close proximity to its branches. Although the Bank lends throughout the New York
City metropolitan area, the substantial majority of its real estate loans are
secured by properties located in New Jersey. The Bank's customer base, like that
of the urban neighborhoods which it serves, is racially and ethnically diverse
and is comprised of mostly low to moderate income households. The Bank has
sought to set itself apart from its many competitors by tailoring its products
and services to meet the needs of its customers, by emphasizing customer service
and convenience and by being actively involved in community affairs in the
neighborhoods and communities which it serves. The Bank believes that its
commitment to customer and community service has permitted it to build strong
customer identification and loyalty, which is essential to the Bank's ability to
compete effectively. The Bank offers various investment products, including
mutual funds.

The Bank does not have a trust department. Sales of annuities and mutual funds
are offered to customers under a networking agreement with the Independent
Community Bankers of America.

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 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 low and moderate income segments 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.

GOVERNMENTAL POLICIES AND LEGISLATION

The policies of regulatory authorities, including the Federal Reserve Bank and
the Federal Deposit Insurance Corporation, have had a significant effect on the
operating results of commercial banks in the past and are expected to do so in
the future. An important function of the Federal Reserve Bank is to regulate
national monetary policy by such means as open market dealings in securities,
the establishment of the discount rate on member bank borrowings, and changes in
reserve requirements on member bank deposits.

The efforts of national monetary policy have a significant impact on the
business of the Bank, which is measured and managed through its interest rate
risk policies.

The Federal Open Market Committee raised the target Federal funds rate from
1.00% to 2.25% in 2004. The three-month U.S. Treasury bill rate started 2004 at
..90%, rising to 2.21% at the end of the year. As a result of the increasing low
interest rate environment, the Bank raised its prime lending rate five times
during 2004, from 4.00% to 5.25%, after reducing it from 4.25% to 4.00% in 2003.

The average rate earned on the Corporation's interest-earning assets declined
for the third consecutive year, while the average rate paid on interest-bearing
liabilities rose thirteen basis points in 2004 due primarily to the addition of
$4 million of long-term subordinated debt during the year.

The Sarbanes-Oxley Act of 2002 ("Sarbanes-Oxley Act"), which became law on July
30, 2002, added new legal requirements for public companies affecting corporate
governance, accounting and corporate reporting. The Sarbanes-Oxley Act provides
for, among other things a prohibition on personal loans made or arranged by the
issuer to its directors and executive officers (except for loans made by a bank
subject to Regulation O), independence requirements for audit committee members,
independence requirements for company auditors, certification of financial
statements on SEC Forms 10-K and 10-Q reports by the chief executive officer and
the chief financial officer, two-business day filing requirements for insiders
filing SEC Form 4s, restrictions on the use of non-GAAP financial measures in
press releases and


                                       3
<PAGE>
SEC filings, the formation of a public accounting oversight board and various
increased criminal penalties for violations of securities laws.

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


                                       4
<PAGE>
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.

As part of the USA Patriot Act, signed into law on October 26, 2001, Congress
adopted the International Money Laundering Abatement and Financial
Anti-Terrorism Act of 2001 (the "Act"). The Act authorizes the Secretary of the
Treasury, in consultation with the heads of other government agencies, to adopt
special measures applicable to financial institutions such as banks, bank
holding companies, broker-dealers and insurance companies. Among its other
provisions, the Act requires each financial institution: (i) to establish an
anti-money laundering program; (ii) to establish due diligence policies,
procedures and controls that are reasonably designed to detect and report
instances of money laundering in United States private banking accounts and
correspondent accounts maintained for non-United States persons or their
representatives; and (iii) to avoid establishing, maintaining, administering, or
managing correspondent accounts in the United States for, or on behalf of, a
foreign shell bank that does not have a physical presence in any country. In
addition, the Act expands the circumstances under which funds in a bank account
may be forfeited and requires covered financial institutions to respond under
certain circumstances to requests for information from federal banking agencies
within 120 hours.

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 an "Outstanding" 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, 2004, CNBC and its subsidiaries had 93 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 on property
owned by CNB. The Bank has four other branch locations in New Jersey and four in
the state of New York. Four of the locations are in leased space while the
others are owned by the Bank.

The New Jersey branch offices are located in Newark and Hackensack, all owned,
and in Paterson, which is leased. The New York branches are located in Roosevelt
and Hempstead, Long Island, and one in Harlem, New York, which are leased and
Brooklyn, New York, which is owned.

In addition to its branch network, the Bank currently maintains five ATM's at
remote sites.

ITEM 3.  LEGAL PROCEEDINGS

During 2003, the Bank incurred a credit card fraud loss of $295,000. The Bank
has filed a claim with its fidelity bond carrier to recover this loss and is
contemplating legal action. The amount that CNB will ultimately recover, if any,
under the insurance policy or from such legal action cannot be determined.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

During the fourth quarter of 2004 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 2004.

At January 31, 2005, the Corporation had 1,466 common stockholders of record.

On April 23, 2004, the Corporation paid a cash dividend of $2.75 per share to
stockholders of record on April 9, 2004. 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, EDWARD R. WRIGHT, SENIOR VICE PRESIDENT AND CHIEF FINANCIAL
OFFICER, 900 BROAD STREET, NEWARK, NEW JERSEY, 07102.

TRANSFER AGENT
Registrar and Transfer Company
10 Commerce Drive
Cranford, NJ  07016


                                       5
<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA

FIVE-YEAR SUMMARY
<TABLE>
<CAPTION>
Dollars in thousands, except per share data                 2004           2003           2002           2001           2000
                                                          --------       --------       --------       --------       --------
<S>                                                       <C>            <C>            <C>            <C>            <C>
YEAR-END BALANCE SHEET DATA
Total assets                                              $325,288       $236,385       $215,199       $222,298       $200,442
Gross loans                                                159,359        131,771        109,195         99,190         90,653
Allowance for loan losses                                    2,200          2,200          2,100          1,700          1,200
Investment securities                                      142,470         77,193         79,941         71,291         65,930
Total deposits                                             280,863        198,371        181,894        194,129        176,169
Long-term debt                                              22,750         19,318         16,272         13,204         12,425
Stockholders' equity                                        16,279         14,311         13,251         11,434         10,235
                                                          ========       ========       ========       ========       ========
INCOME STATEMENT DATA
Interest income                                             14,411       $ 12,084       $ 12,221       $ 12,887       $ 12,477
Interest expense                                             4,767          3,266          3,994          5,268          6,381
                                                          --------       --------       --------       --------       --------
Net interest income                                          9,644          8,818          8,227          7,619          6,096
Provision for loan losses                                      213            129            356            356            872
                                                          --------       --------       --------       --------       --------
Net interest income after provision
  for loan losses                                            9,431          8,689          7,871          7,263          5,224
Other operating income                                       2,573          2,605          2,856          2,589          2,547
Other operating expenses                                     9,016          8,847          8,089          7,827          6,239
                                                          --------       --------       --------       --------       --------
Income before income tax expense                             2,988          2,447          2,638          2,025          1,532
Income tax expense                                             862            726            918            719            452
                                                          --------       --------       --------       --------       --------
Net income                                                $  2,126       $  1,721       $  1,720       $  1,306       $  1,080
                                                          ========       ========       ========       ========       ========


PER COMMON SHARE DATA
Net income per basic share                                $  15.52       $  12.94       $  13.35       $  10.05       $   8.21
Net income per diluted share                                 15.52          12.55          12.54           9.33           7.52
Book value                                                  113.79         100.89          97.94          83.01          75.68
Dividends declared                                            2.75           2.50           2.25           2.00           1.85

Basic average number of common shares
  outstanding                                              132,646        127,854        123,852        123,241        120,926
Diluted average number of common shares
  outstanding                                              132,646        132,129        132,402        133,766        133,426
Number of common shares outstanding at year-end            133,866        131,469        124,611        125,125        121,406

FINANCIAL RATIOS
Return on average assets                                       .71%           .75%           .80%           .65%           .61%
Return on average common equity                              14.90          13.21          14.76          12.69          12.06
Stockholders' equity as a percentage of total assets          5.00           6.05           6.16           5.14           5.11
Dividend payout ratio                                        17.72          19.32          16.85          19.90          22.53
                                                          ========       ========       ========       ========       ========
</TABLE>


                                       6
<PAGE>
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS


The purpose of this analysis is to provide information relevant to understanding
and assessing the Corporation's results of operations for each of the past three
years and financial condition for each of the past two years.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

This management's discussion and analysis contains forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995. Such
statements are not historical facts and include expressions about management's
expectations about new and existing programs and products, relationships,
opportunities, and market conditions. Such forward-looking statements involve
certain risks and uncertainties. These include, but are not limited to,
unanticipated changes in the direction of interest rates, effective income tax
rates, loan prepayment assumptions, deposit growth, the direction of the economy
in New Jersey and New York, continued levels of loan quality, continued
relationships with major customers as well as the effects of general economic
conditions and legal and regulatory issues and changes in tax regulations.
Actual results may differ materially from such forward-looking statements. The
Corporation assumes no obligation for updating any such forward-looking
statement at any time.

EXECUTIVE SUMMARY

The primary source of the Corporation's income comes from net interest income,
which represents the excess of interest earned on earning assets over the
interest paid on interest-bearing liabilities. This income is subject to
interest rate risk resulting from changes in interest rates. The most
significant component of the Corporation's interest earning assets is the loan
portfolio. In addition to the aforementioned interest rate risk, the portfolio
is subject to credit risk.

On June 25, 2004, the Bank purchased the money market and time deposit
portfolios of two financial institutions totalling $80.7 million. The portfolios
were purchased at a net discount of $1.9 million.

Additionally, the Bank received $20 million in deposits from the New York State
Business Development District Program.

This Program rewards financial institutions for establishing bank branches in
geographic locations where there is a demonstrated need for banking services.
City National Bank received these deposits for its East New York branch
location.

The Bank is also eligible to receive an additional $25 million from the State of
New York under the Program and expects to do so during 2005. All deposits
received under the aforementioned Program must be fully collateralized.

Net income rose 23.5% to a record $2,126,000 in 2004 from to $1,721,000 in 2003
due primarily to an increase in net interest income.

Total assets increased 37.7% to a record $325.5 million at the end of 2004 from
$236.4 million a year earlier, while average assets rose 30.9% in 2004, due
primarily to the deposit purchase.

CASH AND DUE FROM BANKS

Cash and due from banks rose to $4.7 million at the end of 2004 from $4.2
million a year earlier. Average cash and due from banks in 2004 totalled $6
million, compared to $6.6 million a year earlier.

FEDERAL FUNDS SOLD

Federal funds sold rose to $7 million at the end of 2004 from $4.2 million at
December 31, 2003, while the related average balance rose 80.3% to $21.1 million
from $11.7 million in 2003. The increase in the average balance occurred due to
the temporary investment of the purchased deposit proceeds.

INTEREST-BEARING DEPOSITS WITH BANKS

Interest-bearing deposits with banks decreased to $861,000 at December 31, 2004
from $3.7 million a year earlier, while the related average balances were $1.5
million in 2004 and $3.6 million in 2003. The deposits represent the Bank's
participation in the CDFI deposit program. Under this program, the Bank became
eligible for an award based on deposits made in other CDFI's. $199,000 and
$386,000 were recorded as interest income from interest-bearing deposits with
banks in 2004 and 2003, respectively, and were considered a yield enhancement on
the CDFI deposits.

INVESTMENTS

The investment securities available for sale ("AFS") portfolio rose to $105.3
million at December 31, 2004 from $47.3 million a year earlier, while the
related gross unrealized net gain amounted to $106,000 compared to a loss of
$32,000 a year earlier.

Mortgage-backed securities ("MBS"), comprised 61.8% of the AFS portfolio at the
end of 2004 compared to 61.7% a year earlier, as the Corporation continued to
mitigate its interest rate risk by reducing its purchases of non-amortizing
investments.

The investment securities held to maturity ("HTM") portfolio totaled $37.2
million at December 31, 2004, compared to $29.9 million a year earlier.

At December 31, 2004, the Bank held callable U.S. Government agency notes with a
carrying value of $12.5 million, of which $12 million were included in the HTM
portfolio. These notes are callable at par at various dates from 2005 until
maturity. These callable securities reflect gross unrealized depreciation of
$153,000. Favorable spreads provide compensation for the interest rate risk
inherent in this investment due to the call feature. Management believes that
holding the callable securities will not have a significant impact upon the
financial condition of the Corporation.

Reinvestment of proceeds from early redemptions of callable notes in a lower
interest rate environment could have a significant impact on the operations of
the Corporation. Measurement of this impact, along with other aspects of the
Corporation's interest rate risk, is performed quarterly.

The most significant change in the AFS portfolio was a decrease in the weighted
average life, which at December 31, 2003 was 9.16 years compared to 5.79 years
at the end of 2004. The greatest impact on this decrease came from the MBS
portfolio, where purchases made during 2004 were made of securities with shorter
weighted average lives. Average duration in the portfolio decreased as well,
from 5.77 to 4.32, also due to the MBS portfolio.


                                       7
<PAGE>
All the mortgage-backed securities held by the Corporation are issued or backed
by federal agencies. The mortgage-backed securities portfolio is a source of
significant liquidity to the Corporation through the monthly cash flow of
principal and interest. Mortgage-backed securities, like all securities, are
sensitive to changes in the interest rate environment, increasing and decreasing
in value as interest rates fall and rise. As interest rates fall, the increase
in prepayments can reduce the yield on the mortgage-backed securities portfolio,
and reinvestment of the proceeds will be at lower yields. Conversely, rising
interest rates will reduce cash flows from prepayments and extend anticipated
duration of these assets. The Corporation monitors the changes in interest
rates, cash flows and duration. During 2004, substantial prepayments were
received and reinvested at lower yields. This negatively impacted the yield on
the investment portfolio.

The weighted average life of the HTM portfolio rose to 8.13 years at December
31, 2004 compared to 7.65 years at the end of 2003 due primarily to the purchase
of medium-term municipal bonds during 2004.

Information pertaining to the average weighted yields of investments in debt
securities at December 31, 2004 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 and
   obligations of U.S.
    government agencies           $  2,091  2.11%  $     --    -%        $     --     -%       $     --     -%   $  2,091   2.11%
Obligations of U.S. govern-
  ment sponsored
   enterprises                      12,779  2.05        500  3.00          11,391   4.10          6,936   4.00     31,606   3.25
Mortgage-backed securities              --    --         58  5.88           6,732   4.21         56,819   4.37     63,609   4.34
Obligations of state and
  political and subdivisions            --    --         --    --             696   7.59            571   8.70      1,267   8.09
Other debt securities                   --    --         --    --           1,000   4.03          3,421   3.99      4,421   4.00
                                  --------  ----   --------  ----        --------   ----       --------   ----   --------   ----
Total amortized cost              $ 14,870  2.06%  $    558  3.30%       $ 19,819   4.28%      $ 67,747   4.36%  $102,994   5.04%
                                  ========  ====   ========  ====        ========   ====       ========   ====   ========   ====
</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>
U.S. Treasury securities and
  obligations of U.S.
  government agencies                $    --        -%   $    15   8.94%      $    --        -%    $    --      -%   $    15  5.13%
Obligations of U.S. govern-
   ment sponsored
   enterprises                            --        --        --     --         1,500      5.13     10,597    5.71    12,097  5.65
Mortgage-backed securities                --        --        --     --           622      5.14      8,112    5.13     8,734  5.12
Obligations of state and
  political subdivisions                  --        --       338   6.00         3,719      6.61     10,287    6.54    14,344  6.56
Other debt securities                     --        --     2,014   8.01            --        --         --      --     2,014  8.01
                                     ------        ---   -------   ----       -------      ----    -------    ----   -------  ----
Total amortized cost                 $    --        -%   $ 2,367   7.74%      $ 5,841      6.11%   $28,996    5.83%  $37,204  6.60%
                                     =======       ===   =======   ====       =======      ====    =======    ====   =======  ====
</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, 2004. 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 decreased to 3.99% at December 31, 2004
from 4.36% at December 31, 2003, while the yield on the HTM portfolio declined
fourteen basis points to 6.09% at December 31, 2004 from 6.23% at December 31,
2003. Both reductions resulted from investment purchases made during the low
interest rate environment.

The following table sets forth the carrying value of the Corporation's portfolio
for the three years ended December 31:

<TABLE>
<CAPTION>
                                                                    2004                     2003                    2002
                                                                    ----                     ----                    ----
INVESTMENT SECURITIES AVAILABLE FOR SALE                    Amortized     Market    Amortized     Market    Amortized     Market
  In thousands                                                Cost        Value        Cost       Value        Cost       Value
  ------------                                                ----        -----        ----       -----        ----       -----
<S>                                                         <C>          <C>        <C>         <C>         <C>         <C>
U.S. Treasury securities and obligations
  of U.S. government agencies                               $  2,091     $  2,090     $ 4,996   $ 5,011       $ 2,106   $ 2,134
Obligations of U.S. government sponsored enterprises          18,272       18,191       3,209     3,210        14,371    14,483
Obligations of state and political subdivisions                1,267        1,365       1,879     2,006         4,379     4,473
Other securities:
  Mortgage-backed securities:
    FNMA                                                      23,754       23,923      21,415    21,230        13,582    14,040
    FHLMC                                                     31,978       31,966       4,046     4,084         8,955     9,030
    GNMA                                                      21,211       21,105       5,754     5,752            99       100
  Other debt securities                                        4,421        4,510       4,168     4,123         4,669     4,471
  Equity securities:
    Marketable securities                                        891          912         897       900           869       825
    Nonmarketable securities                                     115          115         115       115           115       115
    Federal Reserve Bank and Federal Home Loan Bank
       stock                                                   1,089        1,089         865       865           711       711
                                                            --------     --------     -------    -------      -------    -------
Total                                                       $105,089     $105,266     $47,344    $47,296      $49,856    $50,382
                                                            ========     ========     =======    =======      =======    =======
</TABLE>


                                       8
<PAGE>
<TABLE>
<CAPTION>
                                                              2004               2003                2002
                                                              ----               ----                ----
INVESTMENT SECURITIES HELD TO MATURITY                Amortized   Market  Amortized  Market  Amortized    Market
  In thousands                                          Cost      Value     Cost      Value    Cost       Value
  ------------                                          ----      -----     ----      -----    ----       -----
<S>                                                   <C>        <C>      <C>        <C>     <C>         <C>
U.S. Treasury securities and obligations
  of U.S. government agencies                          $    15   $    16   $    28   $    29   $   42    $    44
Obligations of U.S. government sponsored enterprises    12,097    11,956    11,339    11,251    13,800    13,956
Obligations of state and political subdivisions         14,344    14,792     6,379     6,786     5,937     6,283
Other securities:
  Mortgage-backed securities:
    FNMA                                                 3,856     3,905       830       877     2,044     2,145
    FHLMC                                                  488       514     4,830     4,907     3,489     3,708
    GNMA                                                 4,390     4,406     4,473     4,508     2,226     2,226
  Other debt securities                                  2,014     2,290     2,018     2,374     2,021     2,329
                                                       -------   -------   -------   -------   -------   -------
Total                                                  $37,204   $37,879   $29,897   $30,732   $29,559   $30,691
                                                       =======   =======   =======   =======   =======   =======
</TABLE>


                                       9
<PAGE>
CONSOLIDATED AVERAGE BALANCE SHEET WITH RELATED INTEREST AND RATES
<TABLE>
<CAPTION>
                                                          2004                        2003                       2002
                                                          ----                        ----                       ----
                                             Average             Average   Average             Average  Average            Average
Tax equivalent basis; dollars in thousands   Balance   Interest    Rate    Balance   Interest   Rate    Balance   Interest  Rate
------------------------------------------   -------   --------    ----    -------   --------   ----    -------   --------  ----
<S>                                          <C>       <C>       <C>      <C>       <C>        <C>     <C>        <C>      <C>
ASSETS
Interest earning assets:
  Federal funds sold and securities
purchased
    under agreements to resell               $ 21,082  $    280   1.33%   $ 11,679  $    128    1.10%  $ 17,970   $    292    1.62%
  Interest-bearing deposits with banks(1)       1,544       245  15.87       3,609       510   14.13      3,559        510   14.33
  Investment securities(2):
    Taxable                                   109,987     4,552   4.14      71,990     3,267    4.54     68,704      3,636    5.29
    Tax-exempt                                 10,213       717   7.02       8,920       628    7.04      9,097        676    7.43
                                             --------  --------  -----    --------  --------   -----   --------   --------  ------
    Total investment securities               120,200     5,269   4.38      80,910     3,895    4.81     77,801      4,312    5.52
                                             --------  --------  -----    --------  --------   -----   --------   --------  ------

  Loans (3), (4)
    Commercial (7)                             21,084     1,428   6.77      16,623       992    5.97     16,038        985    6.21
    Real estate                               118,748     7,318   6.16      98,240     6,653    6.77     81,727      6,244    7.64
    Installment                                 1,431       115   8.04       1,483       120    8.09      1,420        137    9.62
                                             --------  --------  -----    --------  --------   -----   --------   --------  ------
    Total loans                               141,263     8,861   6.27     116,346     7,765    6.67     99,185      7,366    7.42
                                             --------  --------  -----    --------  --------   -----   --------   --------  ------
    Total interest earning assets             284,089    14,655   5.16     212,544    12,298    5.79    198,515     12,463    6.28
                                             --------  --------  -----    --------  --------   -----   --------   --------  ------

Noninterest earning assets:
  Cash and due from banks                       6,027                        6,610                        6,562
  Net unrealized (loss) gain on investment
    securities available for sale                (272)                         230                          176
  Allowance for loan losses                    (2,171)                      (2,191)                      (1,872)
  Other assets                                 13,080                       12,639                       11,097
                                             --------                     --------                     --------
  Total noninterest earning assets             16,664                       17,288                       15,963
                                             --------                     --------                     --------
Total assets                                 $300,753                     $229,832                     $214,478
                                             ========                     ========                     ========
</TABLE>

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:

<TABLE>
<S>                                          <C>       <C>       <C>      <C>       <C>        <C>     <C>        <C>      <C>
Savings deposits (5)                        $ 34,079  $    182    .53%   $ 33,647  $    192    .57%   $ 32,487   $    367   1.13%
Money market deposits                          62,756       913   1.45      41,873       516   1.23      29,624        574   1.94
Super-Now deposits                             30,032        88    .29      31,947       111    .35      29,790        292    .98
Time deposits                                  98,083     2,479   2.53      54,249     1,524   2.81      57,513      1,927   3.35
                                             --------  --------   ----    --------  --------   ----    --------   --------   ----
Total interest bearing deposits               224,950     3,662   1.63     161,716     2,343   1.45     149,414      3,160   2.12
Short-term borrowings                             755         8   1.06       1,041        10    .96       1,047         15   1.47
Long-term debt                                 22,248     1,097   4.93      17,557       913   5.20      14,706        739   5.56
                                             --------  --------   ----    --------  --------   ----    --------   --------   ----
Total interest bearing liabilities            247,953     4,767   1.92     180,314     3,266   1.81     163,737      3,914   2.39
                                             --------  --------   ----    --------  --------   ----    --------   --------   ----
Noninterest bearing liabilities:
  Demand deposits                              33,588                       32,722                      33,847
  Other liabilities                             4,345                        3,228                       3,215
  Total noninterest bearing liabilities        37,933                       35,950                      37,062
Stockholders' equity                           14,867                       13,568                      12,249
Total liabilities and stockholders' equity   $300,753                     $229,832                    $214,478
                                             ========                     ========                     ========
Net interest income (tax equivalent basis)                9,888   3.24                 9,032   3.98                  8,470   3.86
Tax equivalent basis adjustment (6)                        (244)                        (214)                         (241)

Net interest income(8)                                 $  9,644                     $  8,818                      $  8,229
                                                       ========                     ========                      ========
Average rate paid to fund interest earning
   assets                                                         1.68                         1.54                          2.01
                                                                  ----                         ----                          ----
Net interest income as a percentage of
   interest earning assets (tax equivalent
    basis)                                                        3.48%                        4.25%                         4.27%
                                                                  ====                         ====                          ====
</TABLE>

1    Includes $200,000 in 2004, $386,000 in 2003 and $384,000 in 2002,
     attributable to income received under the U.S. Treasury Department's Bank
     Enterprise Award certificate of deposit program.

2    Includes investment securities available for sale and held to maturity at
     amortized cost.

3    Includes nonperforming loans.

4    Includes loan fees of $288,000, $416,000 and $279,000 in 2004, 2003 and
     2002 respectively.

5    Includes noninterest bearing deposits maintained by a state governmental
     agency of $694,000 in 2004 and 2003, and $294,000 in 2002 and all passbook
     and statement saving accounts.

6    The tax equivalent adjustment was computed assuming a 34% statutory federal
     income tax rate in 2004, 2003 and 2002.

7    Includes $345,000 in 2004 and $94,000 in 2003 attributable to income
     received under the U.S. Treasury Department's Bank Enterprise Award loan
     program

8    The total yield enhancements on the interest bearing deposits with banks
     and loans increased net interest income by nineteen basis points in 2004
     and twenty-three basis points in 2003.


                                       10
<PAGE>
The table below set forth, on a fully tax-equivalent 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>
                                             2004 Net Interest Income Increase        2003 Net Interest Income Increase
                                                (Decrease) from 2003 due to:            (Decrease) from 2002 due to:
In thousands                                 Volume       Rate          Total          Volume       Rate          Total
------------                                 ------       ----          -----          ------       ----          -----
<S>                                         <C>           <C>           <C>           <C>           <C>           <C>
INTEREST INCOME
Loans:
  Commercial                                $   266       $   170       $   436       $    36       $   (29)      $     7
  Real estate                                 1,388          (723)          665         1,262          (853)          409
  Installment                                    (4)           (1)           (5)            6           (23)          (17)
                                            -------       -------       -------       -------       -------       -------
Total loans                                   1,650          (554)        1,096         1,304          (905)          399
Taxable investment securities                 1,725          (440)        1,285           174          (543)         (369)
Tax-exempt investment securities                 91            (2)           89           (13)          (18)          (31)
Federal funds sold and securities
  purchased under agreements to resell          103            49           152          (103)          (61)         (164)
Interest-bearing deposits with banks            (61)         (204)         (265)            7            (7)           --
                                            -------       -------       -------       -------       -------       -------
Total interest income                         3,508        (1,151)        2,357         1,369        (1,534)         (165)
                                            -------       -------       -------       -------       -------       -------
INTEREST EXPENSE
Savings deposits                                 (2)           12            10          (235)          649           414
Money market deposits                          (257)         (140)         (397)
Super-NOW deposits                                6            17            23
Time deposits                                (1,232)          277          (955)          109           294           403
Short-term borrowings                           (27)           29             2             1             4             5
Long-term debt                                 (244)           60          (184)         (158)           63           (95)
                                            -------       -------       -------       -------       -------       -------
Total interest expense                       (1,756)          255        (1,501)         (283)        1,010           727
                                            -------       -------       -------       -------       -------       -------
Net interest income                         $ 1,752       $  (896)      $   856       $ 1,086       $  (524)      $   562
                                            =======       =======       =======       =======       =======       =======
</TABLE>

LOANS

Loans rose 20.9% to $159.4 million December 31, 2004 from $131.8 million a year
earlier. Most of the loan increase occurred in the commercial real estate
portfolio.

There were no loans held for sale at December 31, 2004, while loans held for
sale amounted to $552,000 at December 31, 2003. Loan originations and sales for
each rose in 2004 compared to 2003 due to increased refinancings from the
favorable long-term interest rate environment.

Residential mortgage loans, including home equity loans, represent an
insignificant part of the Bank's lending business. Such loans that have
long-term fixed rates are generally sold into the secondary market, although
some loans maybe retained in the portfolio to balance the Bank's loan mix and
provide collateral for Federal Home Loan Bank borrowings. Consumer loans,
including automobile loans, also comprise a relatively small part of the loan
portfolio.

At December 31, 2004, loans to churches totalled $39 million, representing 24.5%
of total loans outstanding, all of which are secured by real estate, compared to
$29.3 million and 13.6% at December 31, 2003. Management does not believe that
this loan concentration exposes the Corporation to any unusual degree of risk.
Most of the Bank's lending efforts are in northern New Jersey, Manhattan and
Nassau County.


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 expects to maintain the aforementioned types of lending.

MATURITIES AND INTEREST SENSITIVITIES OF LOANS

Information pertaining to contractual maturities without regard to normal
amortization and the sensitivity to changes in interest rates of loans at
December 31, 2004 is presented below.

<TABLE>
<CAPTION>
                                           Due from
                                           One Year
                             Due in One     Through        Due After
In thousands                Year or Less   Five Years     Five Years     Total
------------                ------------   ----------     ----------     -----
<S>                           <C>           <C>           <C>           <C>
Commercial                    $  6,027      $  2,976      $  7,447      $ 16,450
Real estate:
  Construction                   8,095        13,973        97,313       119,381
  Mortgage                      18,874         3,483            --        22,357
Installment                         93           655           423         1,171
                              --------      --------      --------      --------
Total                         $ 33,089      $ 21,087      $105,183      $159,359
                              --------      --------      --------      --------
Loans at fixed
  interest rates              $  3,169      $ 13,608      $ 37,450      $ 54,227
Loans at variable
  interest rates                29,920         7,479        67,733       105,132
                              --------      --------      --------      --------
Total                         $ 33,089      $ 21,087      $105,183      $159,359
                              ========      ========      ========      ========
</TABLE>

The following table reflects the composition of the loan portfolio for the five
years ended December 31:


<TABLE>
<CAPTION>
In thousands                 2004          2003          2002          2001          2000
                           --------      --------      --------      --------      --------
<S>                        <C>           <C>           <C>           <C>           <C>
Commercial                 $ 16,450      $ 20,052      $ 15,510      $ 17,448      $ 17,353
Real estate                 142,085       110,802        92,323        80,466        72,482
Installment                   1,171         1,035         1,492         1,385           947
                           --------      --------      --------      --------      --------
Total loans                 159,706       131,889       109,325        99,299        90,782
Less: Unearned income           347           118           130           109           129
                           --------      --------      --------      --------      --------
Loans                      $159,359      $131,771      $109,195      $ 99,190      $ 90,653
                           ========      ========      ========      ========      ========
</TABLE>


                                       11
<PAGE>
SUMMARY OF LOAN LOSS EXPERIENCE

Changes in the allowance for loan losses are summarized below.

<TABLE>
<CAPTION>
Dollars in thousands                       2004           2003           2002         2001         2000
                                         -------        -------        -------      -------      -------
<S>                                      <C>            <C>            <C>          <C>          <C>
Balance, January 1                       $ 2,200        $ 2,100        $ 1,700      $ 1,200      $ 1,975
Charge-offs:
  Commercial loans                           229            164              6          121        1,538
  Real estate loans                            8             --             34           --          184
  Installment loans                            9             43             19           34           15
                                         -------        -------        -------      -------      -------
Total                                        246            207             59          155        1,737
                                         -------        -------        -------      -------      -------
Recoveries:
  Commercial loans                            23             89             93          265           58
  Real estate loans                           --             73             --           --           21
  Installment loans                           10             16             10           34           11
                                         -------        -------        -------      -------      -------
Total                                         33            178            103          299           90
                                         -------        -------        -------      -------      -------
Net (charge-offs) recoveries                (213)           (29)            44          144       (1,647)
Provision for  loan
  losses charged to operations               213            129            356          356          872
                                         -------        -------        -------      -------      -------
Balance, December 31                     $ 2,200        $ 2,200        $ 2,100      $ 1,700      $ 1,200
                                         =======        =======        =======      =======      =======
Net charge-offs as a
  percentage of average loans                .15%           .02%           --%          --%         1.94%
Allowance for loan losses as a
  percentage of loans                       1.38           1.67           1.92         1.71         1.32
Allowance for loan losses as a
  percentage of nonperforming loans       181.37         177.99         201.92       137.65       171.18
                                         =======        =======        =======      =======      =======
</TABLE>

The allowance for loan losses is a critical accounting policy and is maintained
at a level determined by management to be adequate to provide for inherent
losses in the loan portfolio. The allowance is increased by provisions charged
to operations and recoveries of loan charge-offs. The allowance 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. Although management uses the
best information available, the level of the allowance for loan losses remains
an estimate which is subject to significant judgment and short-term change.

A standardized method is used to assess the adequacy of the allowance 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 allowance is maintained at a level considered sufficient to absorb
estimated losses in the loan portfolio, and allowances not allocated to specific
loan categories are considered unallocated and evaluated based on management's
assessment of the portfolio's risk profile as well as current business and
economic conditions in the Bank's market area.

The allowance represented 1.38% of total loans at December 31, 2004 compared to
1.67% a year earlier. The decrease in the allowance compared to the increase in
the loan portfolio reflects the continued low net charge-off level in the
portfolio, as well as an improvement in current business and economic conditions
in the Bank's market area.

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES
The allowance 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.


<TABLE>
<CAPTION>
                            2004                 2003                 2002                  2001                 2000
                            ----                 ----                 ----                  ----                 ----
                               Percentage           Percentage           Percentage            Percentage           Percentage
                                of Loan              of Loan               of Loan              of Loan              of Loan
                                Category             Category             Category              Category             Category
                                to Gross             to Gross              to Gross             to Gross             to Gross
Dollars in thousands    Amount   Loans     Amount     Loans      Amount     Loans     Amount     Loans     Amount     Loans
--------------------    ------   -----     ------     -----      ------     -----     ------     -----     ------     -----
<S>                    <C>     <C>        <C>       <C>         <C>      <C>         <C>       <C>         <C>      <C>
Commercial             $  567     10.32%  $  686      15.22%    $  422      14.20%   $  482      17.57%    $  405      19.12%
Real estate             1,120     88.94      798      84.00        622      84.43       555      81.03        444      79.84
Installment                35       .74       75        .78         43       1.37        39       1.40         30       1.04
Unallocated               478        --      641         --      1,013         --       624         --        321         --
                       ------    ------   ------     ------     ------     ------    ------     ------     ------     ------
Total                  $2,200    100.00%  $2,200     100.00%    $2,100     100.00%   $1,700     100.00%    $1,200     100.00%
                       ======    ======   ======     ======     ======     ======    ======     ======     ======     ======
</TABLE>

Allowance allocations are subject to change based on the levels of classified
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 allocation is based upon management's
evaluation of the underlying inherent risk in the loan portfolio that has not
been measured on an individual basis. Such evaluation includes economic and
business conditions within the Bank's market area, portfolio concentrations,
credit quality and delinquency trends. An additional factor is the demographics
in the Bank's market area. Because CNB serves primarily low to moderate income
communities, in general, the inherent credit risk profile of the loans it makes
has a greater degree of risk than if a more economically diverse demographic
area were served.

                                       12
<PAGE>



NONPERFORMING ASSETS

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

<TABLE>
<CAPTION>
In thousands                    2004        2003        2002        2001        2000
                               ------      ------      ------      ------      ------
<S>                            <C>         <C>         <C>         <C>         <C>
Nonperforming loans
  Commercial                   $  146      $  314      $  296      $  199      $  165
  Real estate                     981         894         697         985         499
  Installment                      86          28          47          52          37
                               ------      ------      ------      ------      ------
Total nonperforming loans       1,213       1,236       1,040       1,236         701
Other real estate owned            --         290         352         326         621
                               ------      ------      ------      ------      ------
Total                          $1,213      $1,526      $1,392      $1,562      $1,322
                               ======      ======      ======      ======      ======
</TABLE>


                                       13

<PAGE>

Nonperforming assets declined to $1,213,000 from $1,526,000 at December 31,
2003, from $1,392,000 a year earlier', reflecting the disposition of other real
estate owned.

DEPOSITS

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, 2004 and
2003.

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. The Bank
expects to continue seeking municipal account relationships.

Total deposits rose to $280.9 million at December 31, 2004 from $198.4 million a
year earlier, while average deposits increased 33.1% to $258.8 million in 2004
from $194.4 million in 2003. These increases occurred due to the deposit
acquisition along with the BDD deposits.

Demand account balances decreased to $28.5 million at December 31, 2004 compared
to $34.5 million a year earlier while average demand deposits rose slightly in
2004 to $33.6 million from $32.7 million in 2003.

Passbook and statement savings deposits totalled $33.6 million at December 31,
2004 compared to $33.1 million a year earlier, while such savings accounts
averaged $34.1 million in 2004, compared to $33.7 million in 2003.

Money market deposit accounts rose 61.5% to $72.4 million at December 31, 2004
from $44.8 million a year earlier, while average money market deposit accounts
increased 50% to $62.8 million in 2004 from $41.9 million in 2003. Both
increases resulted from the deposit purchase.

Super-Now deposit accounts declined 45% to $22.9 million at December 31, 2004
compared to $28 million a year earlier, while average Super-Now balances
totalled $30 million in 2004 compared to $31.9 million a year earlier.

Time deposits rose to $123.5 million at December 31, 2004 from $57.9 million at
the end of 2003, while average time deposits were $98.1 million in 2004, 81%
greater than in 2003. Both increases resulted from the deposit purchase.

Certain corporations and governmental agencies maintain noninterest-bearing
savings accounts with the Bank as compensation for services performed. At
December 31, 2004, such balances totalled $694,000.

SHORT-TERM BORROWINGS
Short-term borrowings totalled $930,000 at December 31, 2004 compared to
$890,000 at December 31, 2003, while average short-term borrowings of $755,000
in 2004 was 24.5% lower than 2003. Most of these balances are comprised of U.S.
Treasury, tax and loan note option account balances which are subject to daily
redemption and can fluctuate significantly.

LONG-TERM DEBT
Long-term debt rose to $22.8 million at December 31, 2004 from $19.3 million a
year earlier, while the related average balance was $22.2 million in 2004
compared to $17.6 million in 2003. The increases were due to the issuance during
March 2004 of $4 million of subordinated debentures to an unconsolidated
subsidiary trust.

RESULTS OF OPERATIONS - 2004 COMPARED WITH 2003
Net income rose to $2,126,000 in 2004 from to $1,721,000 in 2003 due primarily
to an increase in net interest income. Included in both years' earnings were
awards received from the U.S. Treasury's Community Development Financial
Institution ("CDFI") Fund. The awards were based in part on the Bank's lending
efforts in qualifying lower income communities. Award income was $345,000 in
2004 compared to $94,000 in 2003. Additionally, the Bank recorded award income
related to deposits made in other CDFI's of $199,000 in 2004 and $386,000 in
2003, respectively. Finally, additional award income of $115,000 was also
recorded in 2004 compared to $3,000 in 2003, representing an award received for
opening a branch office in a low-income area. In total, $659,000 of award income
was recorded in 2004, while $483,000 was recorded in 2003. Excluding these
awards, net income would have totaled $1,657,000 and $1,409,000 in 2004 and
2003, respectively. These awards are dependent on the availability of funds in
the CDFI Fund as well as the Bank meeting various qualifying standards.
Accordingly, there is no assurance that the Bank will continue to receive these
awards in the future.

On a fully taxable equivalent ("FTE") basis, net interest income rose 9.5% to
$9.9 million in 2004 from $8.8 million in 2003, while the related net interest
margin declined 77 basis points, from 4.25% to 3.48%. Higher levels of interest
earning assets was the primary reason for the increased net interest income,
while compression from the low interest rate environment contributed to the
lower margin.

Interest income on a FTE basis rose $2.4 million, or 19.2% in 2004. Higher
levels of interest earning assets was the reason for this decrease. Because of
the lower interest rate environment, the yield on interest earning assets fell
63 basis points, from 5.79% to 5.16%. Interest earning assets averaged $71.5
million, or 33.7% higher than in 2003, with the investment portfolio providing
the greatest increase.

Interest income from Federal funds sold rose by 118.8%, reflecting the liquidity
from the deposit acquisition pending reinvestment into higher earning assets.
The related yield increased from 1.10% to 1.33%.

Interest income on taxable investment securities declined $1.3 million in 2004
due to the investment of part of the deposit acquisition proceeds. The taxable
investment portfolio averaged $110 million in 2004 compared to $72 million in
2003 with most of the increase occurring in mortgage-backed agency securities.

Tax-exempt income rose 14.2% due to purchases of tax-exempt securities in 2004.

Interest income on loans rose $1.1 million, or 14.1% due to higher loan volumes.
Average commercial loans increased 26.8%, while related interest income was 44%
higher. The related yield increased 80 basis points, from 5.97% to 6.77%, due to
an increase in the prime lending rate. The real estate portfolio, comprised
mainly of commercial real estate loans, increased $20 million, or 20.9% in 2004,
while the related yield decreased to 6.16% in 2004 from 6.77% in 2003. Finally,
installment loans averaged slightly less in 2004 than in 2003, while the related
yield declined five basis points.

Interest expense totalled $4.8 million in 2004, an increase of 46% from 2003.
This increase resulted primarily from the deposit acquisition. The average rate
paid on deposits rose by 18 basis points, from 1.45% to 1.63%, also due to the
higher cost of the acquired deposits.


                                       14
<PAGE>
Interest expense on savings deposits was slightly lower in 2004 due to the low
interest rate environment that existed for most of the year. The average rate
paid decreased from .57% to .53%.

Interest expense on money market deposits increased $397,000 due to the acquired
deposits. The average rate paid was four basis points lower in 2004.

Interest expense on time deposits rose $955,000 due to the acquired deposits.
The average rate paid was 28 basis points lower in 2004, averaging 2.53%
compared to 2.81% in 2003.

Average short-term borrowings, along with related interest expense, declined
while the average rate paid rose by ten basis points, from .96% in 2003 to
1.09%, because the rates on these liabilities are tied to the Federal funds
rate.

Interest expense on long-term debt rose due to the issuance of long-term
subordinated debentures in March 2004. The related interest rate decreased 27
basis points due to lower rates on the debt.

Service charges on deposit accounts was relatively unchanged from 2004 due to
continued competitive business pressures.

Other operating income was relatively unchanged in 2004, although various
components changed significantly. Service changes from off-site ATM's rose to
$81,000 in 2004 from $22,000 in 2003 due to the operation of a new location for
a full year in 2004. Agency fees from commercial loans and lines of credit rose
18.1%. Award income rose to $116,000 from $3,000. Earnings from the Bank's
investment in an unconsolidated leasing subsidiary declined to a loss of $45,000
from earnings of $300,000 due to the competitive interest rate pressures in the
leasing business.

Net losses incurred on securities transactions totalled $13,000 in 2004 compared
to net gains of $12,000 in losses in 2003. The gains occurred primarily in
CNBC's equity securities portfolio.

Other operating expenses, which include expenses other than interest, income
taxes and the provision for loan losses, totalled $9 million in 2004, a 1.9%
increase compared to $8.8 million in 2003. Significantly higher audit fees,
along with higher data processing and merchant card charges were the primary
factors contributing to the increase, which was offset in part by the $295,000
credit card loss recorded in 2003 which did not recur in 2004.

Salary expense rose 2.3% due to normal recurring merit increases and additional
staff, offset in part by staffing vacancies. Employee benefits expense declined
21% due to lower 401K plan expense, offset in part by the increased cost of
employee health insurance.

Occupancy and equipment expense rose 8% due primarily to higher property taxes
resulting from the first revaluation performed in the city of Newark in 40
years.

Income tax expense as a percentage of pre-tax income was 28.8% in 2004 compared
to 29.7% in 2003, due to higher levels of tax-exempt income.

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.
Finally, the Corporation has ready access to the capital markets, having issued
$7 million in subordinated debentures since 2002.

A significant part of the Bank's deposit growth is from municipal deposits.
These relationships arise due to the Bank's urban market, leading to municipal
support. The Bank expects to continue emphasizing these relationships.

The major contribution during 2004 from operating activities to the
Corporation's liquidity came from the proceeds of loans originated for sale.

Net cash used in investing activities was primarily used for purchases of
investment securities available for sale, which totalled $284.7 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 $227 million. These volumes were
significantly higher in 2004 than in 2003 due to the purchase of investment
securities with the proceeds received from the deposit acquisition. Many of
these investments were short-term and were rolled over upon maturity pending the
determination of the deposit runoff rate.

The primary source of funds from financing activities resulted from the acquired
deposits.

CONTRACTUAL OBLIGATIONS
The Corporation has various financial obligations, including contractual
obligations that may require future cash payments. These obligations are
included in Notes 4,5,9,10 and 11 of the Notes to Consolidated Financial
Statements.

The Corporation also will have future obligations under supplemental executive
and directors' retirement plans described in Note 4 of the Notes to Consolidated
Financial Statements.

COMMITMENTS, CONTINGENT LIABILITIES, AND OFF-BALANCE SHEET ARRANGEMENTS

The following table shows the amounts and expected maturities of significant
commitments as of December 31, 2004. Further information on these commitments is
included in Note 20 of the Notes to Consolidated Financial Statements.

<TABLE>
<CAPTION>
                                                        One to
                                           One Year     Three      Three to
In thousands                               or Less      Years     Five Years    Total
------------                               -------      -----     ----------    -----
<S>                                        <C>         <C>         <C>         <C>
Commitments to extend credit:
  Commercial loans and lines of credit     $30,559     $    --     $    --     $30,559
  Commercial mortgages                      15,275       1,061          --      16,336
  Credit cards                                  --          --         621         621
  Residential mortgages                        100          --          --         100
  Financial standby letters of credit           40          --          --          40
Operating lease obligations                    112         150          78         340
</TABLE>

Commitments to extend credit do not necessarily represent future cash
requirements, as these commitments may expire without being drawn on based upon
CNB's historical experience.

EFFECTS OF INFLATION
Inflation, as measured by the CPI, rose 3.3% in 2004 compared to 1.9% in 2003
and 1.6% in 2002.

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,


                                       15
<PAGE>
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 Corporation's sensitivity to changes in
interest rates, categorized by repricing period. Various assumptions are used to
estimate expected maturities. The actual maturities of these instruments could
vary substantially if future prepayments differ from estimated experience.

INTEREST SENSITIVITY GAP ANALYSIS

<TABLE>
<CAPTION>
December 31, 2004
-----------------
                                                                                                      Non-Interest
                                                                                                     Sensitive and
                                                                                           Total      Maturing In
                                            90 Days       91 through    181 through       Within       More Than
In thousands                                Or Less        180 Days      365 Days        One Year       One Year       Total
------------                                -------        --------      --------        --------       --------       -----
<S>                                        <C>            <C>            <C>            <C>          <C>             <C>
INTEREST EARNING ASSETS:
Federal funds sold and securities
  purchased under agreements to resell     $   7,000             --             --      $   7,000      $      --     $   7,000
Interest-bearing deposits with banks             261             --             --            261            600           861
Investment securities:
  Available for sale                          13,879            991             --         14,870         90,396       105,266
  Held to maturity                                --             --             --             --         37,204        37,204
Loans                                          8,360          8,243         16,486         33,089        126,270       159,359
                                           ---------      ---------      ---------      ---------      ---------     ---------
                                              29,500          9,234         16,486         55,220        254,470       309,690
                                           ---------      ---------      ---------      ---------      ---------     ---------
INTEREST BEARING LIABILITIES:
Deposits:
  Savings                                    128,926             --             --        128,926             --       128,926
  Time                                        31,782         20,865         14,675         67,322         56,155       123,477
Short-term borrowings                            930             --             --            930             --           930
Long-term debt                                    --             --          1,950          1,950         20,800        22,750
Non-interest bearing liabilities                  --             --             --             --         33,607        33,607
                                           ---------      ---------      ---------      ---------      ---------     ---------
                                             161,638         20,865         16,625        199,128        110,562       309,690
                                           ---------      ---------      ---------      ---------      ---------     ---------
Asset (liability) sensitivity gap:
Period gap                                 $(132,138)     $ (11,631)     $    (139)     $(143,908)     $ 143,908     $      --
Cumulative gap                              (132,138)      (143,764)      (193,908)            --             --            --
</TABLE>

The Corporation was highly liability-sensitive at the 90-day interval with a
$132.1 million negative gap due primarily to the inclusion of all categories of
savings accounts as rate-sensitive, although certain categories of savings
accounts are less rate-sensitive than others.

Because individual interest earning assets and interest bearing liabilities
respond differently to changes in prime, more refined results are obtained when
a simulation model is used. The Corporation uses a simulation model to analyze
earnings sensitivity to movements in interest rates. The simulation model
projects earnings based on parallel 300 basis points shifts in interest rates
over a twelve-month period. The model is based on the actual maturity and
re-pricing characteristics of rate sensitive assets and liabilities, and
incorporates various assumptions which management believes to be reasonable.

At December 31, 2004, the model indicates that net income would decrease 13.5%
if interest rates rise 300 basis points and 56.8% if rates decrease 300 basis
points. Additionally, the economic value of equity would decrease 68.7% if rates
rose 300 basis points and 5.7% if rates declined.

CAPITAL

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


                                       16
<PAGE>
<TABLE>
<CAPTION>
                                                     Consolidated                    Bank Only
                                                     December 31,                    December 31,
                                                     ------------                    ------------
Dollars in thousands                              2004           2003            2004            2003
--------------------                              ----           ----            ----            ----
<S>                                            <C>            <C>             <C>             <C>
Total stockholders' equity                     $  16,279      $  14,311       $  20,080       $  18,829
Net unrealized (gain) loss on  investment
  securities available for sale                     (106)            32             (83)             35
Net unrealized loss on equity securities
  available for sale                                  --             --             (10)             (8)
Disallowed intangibles                              (610)          (730)           (610)           (730)
Qualifying trust preferred securities              5,391          3,000              --              --
                                               ---------      ---------       ---------       ---------
Tier 1 capital                                    20,954         16,613          19,377          18,126
                                               ---------      ---------       ---------       ---------
Qualifying long-term debt                            620            780              --              --
Allowance for loan losses                          2,200          1,837           2,200           1,831
Qualifying trust preferred securities              1,609             --              --              --
Other                                                 10              2              --              --
                                               ---------      ---------       ---------       ---------
Tier 2 capital                                     4,439          2,619           2,200           1,831
                                               ---------      ---------       ---------       ---------
Total capital                                  $  25,393      $  19,232       $  21,577       $  19,957
                                               =========      =========       =========       =========
Risk-adjusted assets                           $ 181,562      $ 146,589       $ 181,159       $ 146,150
Average total assets                             341,636        234,485         340,643         233,907
                                               ---------      ---------       ---------       ---------
Risk-based capital ratios:
  Tier 1 capital to risk-adjusted assets           11.54          11.36%          10.91%          12.40%
  Regulatory minimum                                4.00           4.00            4.00            4.00
  Total capital to risk-adjusted assets            13.99          13.12           12.13           13.66
  Regulatory minimum                                8.00           8.00            8.00            8.00
Leverage ratio                                      6.14           7.08            5.80            7.75
Total stockholders' equity to total assets          5.00           6.05            6.18            7.98
                                               =========      =========       =========       =========
</TABLE>

On July 11, 2002, City National Bancshares Corporation issued $3 million of
preferred capital securities through City National Bank of New Jersey Capital
Trust 1 ("the Trust"), a special-purpose statutory trust created expressly for
the issuance of these securities. Distribution of interest on the securities is
payable at the 3-month LIBOR rate plus 3.65%, adjustable quarterly. The
quarterly distributions may, at the option of the Trust, be deferred for up to
20 consecutive quarterly periods. The proceeds have been invested in junior
subordinated debentures of CNBC, at terms identical to the preferred capital
securities. Cash distributions on the securities are made to the extent interest
on the debentures is received by the Trust. In the event of certain changes or
amendments to regulatory requirements or federal tax rules, the securities are
redeemable. The securities are generally redeemable in whole or in part on or
after October 7, 2007, at any interest payment date, at a price equal to 100% of
the principal amount plus accrued interest to the date of redemption. The
securities must be redeemed by October 7, 2032.

Additionally, on March 17, 2004, City National Bancshares Corporation issued $4
million of preferred capital securities through City National Bank of New Jersey
Capital Trust II ("the Trust II"), a special-purpose statutory trust created
expressly for the issuance of these securities. Distribution of interest on the
securities is payable at the 3-month LIBOR rate plus 2.79%, adjustable
quarterly. The quarterly distributions may, at the option of the Trust, be
deferred for up to 20 consecutive quarterly periods. The proceeds have been
invested in junior subordinated debentures of CNBC, at terms identical to the
preferred capital securities. Cash distributions on the securities are made to
the extent interest on the debentures is received by the Trust. In the event of
certain changes or amendments to regulatory requirements or federal tax rules,
the securities are redeemable. The securities are generally redeemable in whole
or in part on or after March 17, 2009, at any interest payment date, at a price
equal to 100% of the principal amount plus accrued interest to the date of
redemption. The securities must be redeemed by March 17, 2034.

The subsidiary trusts are not included with the consolidated financial
statements of the Corporation because of the deconsolidation required by
Financial Accounting Standards Board Interpretation No. 46, "Consolidation of
Variable Interest Entities".

RESULTS OF OPERATIONS - 2003 COMPARED WITH 2002
Net income rose to $1,721,000 in 2003 from to $1,720,000 in 2002 due primarily
to an increase in net interest income offset by higher operating expenses.
Included in both years' earnings were awards received from the U.S. Treasury's
Community Development Financial Institution ("CDFI") Fund. The awards were based
in part on the Bank's lending efforts in qualifying lower income communities.
Award income was $94,000 in 2003 compared to $343,000 in 2002. Additionally, the
Bank recorded award income related to deposits made in other CDFI's of $386,000
in 2003 and $384,000 in 2002, respectively. Finally, additional award income of
$3,000 was also recorded, representing an award received for opening a branch
office in a low-income area. In total, $483,000 of award income was recorded in
2003, while $727,000 was recorded in 2002. Excluding these awards, net income
would have totaled $1,409,000 and $1,247,000 in 2003 and 2002, respectively.
These awards are dependent on the availability of funds in the CDFI Fund as well
as the Bank meeting various qualifying standards. Accordingly, there is no
assumption that the Bank will continue to receive these awards in the future.

On a fully taxable equivalent ("FTE") basis, net interest income rose 6.6% to $9
million in 2003 from $8.5 million in 2002, while the related net interest margin
declined two basis points, from 4.27% to 4.25%. Higher levels of interest
earning assets was the primary reason for the increased net interest income,
while compression from the low interest rate environment contributed to the
lower margin.

Interest income on a FTE basis decreased $165,000, or 1.3% in 2003. Lower
interest rates on interest earning assets was the reason for this decrease.
Because of the decline in rates, the yield on interest earning assets fell 49
basis points, from 6.28% to 5.79%. Interest earning assets averaged $14 million,
or 7.1% higher in 2003, with the loan portfolio providing the increase.

Interest income from Federal funds sold decreased by 56.2%, reflecting
reinvestment into higher earning assets. The related yield decreased from 1.63%
to 1.10%.

Interest income on taxable investment securities declined $369,000 in 2003 due
to the lower interest rate environment. The taxable investment portfolio
averaged $72 million in 2003 compared to $68.7 million in 2002 with most of the
increase occurring in fixed-rate mortgage-backed agency securities. Tax-exempt
income was down slightly due to early redemptions and the low rates on
replacement securities, precluding reinvestment into similar securities.

Interest income on loans rose $147,000, or 5.7% due to higher loan volumes. The
commercial loan portfolio rose slightly, along with the related interest income,
while the related yield declined 17 basis points, from 6.14% to 5.97%, due to a
reduction in the prime lending rate. The real estate portfolio, comprised mainly
of commercial real estate loans, increased $16.5 million, or 20.2% in 2003,
while the related yield decreased to 6.77% in 2003 from 7.64% in 2002. Finally,
installment loans averaged slightly more in 2003 than in 2002, while the related
yield declined 156 basis points.

Interest expense totalled $3.3 million in 2003, a decrease of 18.2% from 2002.
This decline resulted primarily from a decrease in deposits. The average rate
paid on deposits declined by 66 basis points, from 2.11% to 1.45%.


                                       17
<PAGE>
The largest growth in interest bearing liabilities occurred in savings accounts,
which averaged 16.9% higher in 2003 than during the previous year due to higher
municipal money market account balances. interest expense on savings deposits
was 33.6% lower in 2003 due to the low interest rate environment. The average
rate paid decreased from 1.34% to .76%.

Interest expense on time deposits decreased $403,000 due to the reduction in
rates. The average rate paid was 54 basis points lower in 2003, averaging 2.81%
compared to 3.35% in 2002. Average volume was down 5.7%.

Average short-term borrowings, along with related interest expense declined
slightly while the average rate paid decreased by 57 basis points, from 1.53% in
2002 to .96% in 2003, because the rates on these liabilities are tied to the
Federal funds rate.

Interest expense on long-term debt rose due to an increase in Federal Home Loan
Bank advances while the related interest rate decreased 36 basis points due to
lower rates on variable-rate debt.

Service charges on deposit accounts was relatively unchanged from 2002 due to
sales promotions and competitive business.

Other operating income decreased $359,000, or 20.5% to $1,396,000 in 2003 from
$1,755,000 in 2002. The primary reasons for the decrease was a reduction in CDFI
award income from $341,000 to $3,000.

Net gains incurred in securities transactions totalled $12,000 in 2003 compared
to $42,000 in losses in 2002. The gains occurred primarily in CNBC's
fixed-income securities portfolio.

Other operating expenses, which include expenses other than interest, income
taxes and the provision for loan losses, totalled $8.8 million in 2003, a 9.4%
increase compared to $8.1 million in 2002. Expenses attributable to the new
branches along with a credit card loss of $295,000 were the major contributors
to the higher expense levels.

Salary expense rose 8.1% due to normal recurring merit increases, the branch
openings and additional staff. Employee benefits expense rose 15.1% due
primarily to the higher cost of providing employee health insurance, along with
an increase in supplemental employee retirement plan expense.

Occupancy and equipment expense rose 9.9% due primarily to the increased costs
from the new branches.

Other expense increased $231,000, or 8.8% in 2003 due primarily to the
aforementioned credit card loss.

Income tax expense as a percentage of pre-tax income was 29.7% in 2003 compared
to 34.8% in 2002, due to higher levels of tax-exempt income on Bank-owned life
insurance.

CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
The calculation of the allowance for loan losses is a critical accounting policy
of the Corporation. Provisions for loan losses will continue to be based upon
our assessment of the overall loan portfolio and the underlying collateral,
trends in non-performing loans, current economic conditions and other relevant
factors including the risk factors inherent in the Bank's low and moderate
income market area, in order to maintain the allowance for loan losses at
adequate levels to provide for estimated losses.

Management believes that the primary risks inherent in the loan portfolio are
possible increases in interest rates, a deterioration in the economy, and a
decline in real estate market values in the Bank's market area. Any one or a
combination of these events may adversely affect the Bank's loan portfolio,
resulting in increased delinquencies, loan losses and future high levels of
provisions. Accordingly, the Bank has provided for loan losses at the current
level to address the current risks in our loan portfolio. Management considers
it important to maintain the ratio of the allowance for loan losses to total
loans at an acceptable level given current economic conditions, interest rates
and the composition of the portfolio.

Although management believes that the allowance for loan losses has been
maintained at adequate levels, additions may be necessary if future economic and
other conditions differ substantially from the current operating environment.
Although management uses the best information available, the level of the
allowance for loan losses remains an estimate that is subject to significant
judgment and short-term change.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Information regarding this Item appears under Item 7, "Management's Discussion
and Analysis of Financial Condition and Results of Operations" - Interest Rate
Sensitivity.


                                       18
<PAGE>
CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARY

CONSOLIDATED BALANCE SHEET

<TABLE>
<CAPTION>
                                                                                                    December 31,
                                                                                                    ------------
Dollars in thousands, except per share data                                                    2004            2003
-------------------------------------------                                                    ----            ----
<S>                                                                                          <C>             <C>
ASSETS
Cash and due from banks (Note 2)                                                             $   4,717       $   7,364
Federal funds sold (Note 3)                                                                      7,000           4,500
Interest-bearing deposits with banks                                                               861           3,716
Investment securities available for sale (Note 4)                                              105,266          47,296
Investment securities held to maturity (Market value of $37,879
   at December 31, 2004 and $30,732 at December 31, 2003) (Note 5)                              37,204          29,897
Loans held for sale                                                                                 --             552
Loans (Note 6)                                                                                 159,359         131,771
Less: Allowance for loan losses (Note 7)                                                         2,200           2,200
                                                                                             ---------       ---------
Net loans                                                                                      157,159         129,571
                                                                                             ---------       ---------
Premises and equipment (Note 8)                                                                  3,993           4,008
Accrued interest receivable                                                                      1,526           1,165
Other real estate owned                                                                             --             290
Cash surrender value of life insurance                                                           3,824           3,731
Other assets (Notes 13 and 14)                                                                   3,738           4,295
                                                                                             ---------       ---------
TOTAL ASSETS                                                                                 $ 325,288       $ 236,385
                                                                                             =========       =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits: (Notes 3, 4, 5, and 9)
   Demand                                                                                    $  28,460       $  34,471
   Savings                                                                                     128,926         105,977
   Time                                                                                        123,477          57,923
                                                                                             ---------       ---------
Total deposits                                                                                 280,863         198,371
Accrued expenses and other liabilities                                                           4,466           3,495
Short-term borrowings (Note 10)                                                                    930             890
Long-term debt (Note 11)                                                                        22,750          19,318
                                                                                             ---------       ---------
Total liabilities                                                                              309,009         222,074

Commitments and contingencies (Note 20)

Stockholders' equity (Notes 15, 16 and 23):
   Preferred stock, no par value: Authorized 100,000 shares (Note 15);
      Series A , issued and outstanding 8 shares in 2004 and 2003                                  200             200
      Series C , issued and outstanding 108 shares in 2004 and 2003                                 27              27
      Series D , issued and outstanding 3,280 shares in 2004 and 2003                              820             820
   Common stock, par value $10: Authorized 400,000 shares;
      134,530 shares issued in 2004 and 2003
      133,866 shares outstanding in 2004 and 131,469 shares outstanding in 2003                  1,345           1,345
   Surplus                                                                                       1,113           1,068
   Retained earnings                                                                            12,701          11,003
   Accumulated other comprehensive gain (loss)                                                     106             (32)
   Treasury stock, at cost - 664 shares and 3,061 shares in 2004 and 2003, respectively            (33)           (120)
                                                                                             ---------       ---------
Total stockholders' equity                                                                      16,279          14,311
                                                                                             ---------       ---------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                   $ 325,288       $ 236,385
                                                                                             =========       =========
</TABLE>


                                       19
<PAGE>
CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARY

CONSOLIDATED STATEMENT OF INCOME

<TABLE>
<CAPTION>
                                                               Year Ended December 31,
                                                               -----------------------
Dollars in thousands, except per share data             2004            2003           2002
-------------------------------------------             ----            ----           ----
<S>                                                   <C>             <C>            <C>
INTEREST INCOME
Interest and fees on loans                            $   8,861       $   7,765      $   7,348
Interest on Federal funds sold and securities
   purchased under agreements to resell                     280             128            292
Interest on deposits with banks                             245             510            510
Interest and dividends on investment securities:
Taxable                                                   4,552           3,267          3,636
   Tax-exempt                                               473             414            435
                                                      ---------       ---------      ---------
   Total interest income                                 14,411          12,084         12,221
                                                      ---------       ---------      ---------
INTEREST EXPENSE
Interest on deposits (Note 9)                             3,662           2,343          3,160
Interest on short-term borrowings                             8              10             16
Interest on long-term debt                                1,097             913            818
                                                      ---------       ---------      ---------
Total interest expense                                    4,767           3,266          3,994
                                                      ---------       ---------      ---------
Net interest income                                       9,644           8,818          8,227
Provision for loan losses (Note 7)                          213             129            356
                                                      ---------       ---------      ---------
Net interest income after provision
   for loan losses                                        9,431           8,689          7,871
                                                      ---------       ---------      ---------

OTHER OPERATING INCOME
Service charges on deposit accounts                       1,221           1,197          1,143
Other income (Note 12)                                    1,365           1,396          1,755
Net (losses) gains on sales and calls of
   investment securities (Notes 4 and 5)                    (13)             12            (42)
                                                      ---------       ---------      ---------
Total other operating income                              2,573           2,605          2,856
                                                      ---------       ---------      ---------

OTHER OPERATING EXPENSES
Salaries and other employee benefits (Note 14)            4,868           4,760          4,360
Occupancy expense (Note 8)                                  755             717            603
Equipment expense (Note 8)                                  488             434            444
Other expenses (Note 12)                                  2,905           2,936          2,682
                                                      ---------       ---------      ---------
Total other operating expenses                            9,016           8,847          8,089
                                                      ---------       ---------      ---------

Income before income tax expense                          2,988           2,447          2,638
Income tax expense (Note 13)                                862             726            918
                                                      ---------       ---------      ---------
NET INCOME                                            $   2,126       $   1,721      $   1,720
                                                      =========       =========      =========
NET INCOME PER COMMON SHARE (NOTE 17)
Basic                                                 $   15.52       $   12.94      $   13.35
Diluted                                                   15.52           12.55          12.54
                                                      =========       =========      =========

Basic average common shares outstanding                 132,646         127,854        123,852
Diluted average common shares outstanding               132,646         132,129        132,402
                                                      =========       =========      =========
</TABLE>

See accompanying notes to consolidated financial statements.


                                       20
<PAGE>
CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARY

CONSOLIDATED STATEMENT OF CHANGES
IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                                               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, 2001                          $  1,260  $    999  $  1,047  $  8,288       $   (136)    $    (24)  $ 11,434
Comprehensive income:
Net income                                                --        --        --     1,720             --           --      1,720
   Unrealized holding gains on securities
      arising during the period
      (net of tax of $260)                                --        --        --        --            483           --        483
   Reclassification adjustment for gains (losses)
      included in net income (net of tax of $(18))        --        --        --        --            (27)          --        (27)
                                                                                                                         --------
Total comprehensive income                             2,176
Proceeds from issuance of common stock                    --        --        --        --             --           --         --
Purchase of treasury stock                                --        --        --        --             --          (11)       (11)
Dividends paid on common stock                            --        --        --      (281)            --           --       (281)
Dividends paid on preferred stock                         --        --        --       (67)            --           --        (67)
                                                    --------  --------  --------  --------       --------     --------   --------

BALANCE, DECEMBER 31, 2002                             1,260       999     1,047     9,660            320          (35)    13,251
Comprehensive income:
Net income                                                --        --        --     1,721             --           --      1,721
   Unrealized holding gains on securities
      arising during the period
      (net of tax of ($193))                              --        --        --        --           (359)          --       (359)
   Reclassification adjustment for gains (losses)
      included in net income (net of tax of $5)           --        --        --        --              7           --          7
                                                                                                                         --------
Total comprehensive income                             1,369
Proceeds from issuance of common stock                    85        69        --        --             --           --        154
Purchase of treasury stock                                --        --        --        --             --          (85)       (85)
Dividends paid on common stock                            --        --        --      (311)            --           --       (311)
Dividends paid on preferred stock                         --        --        --       (67)            --           --        (67)
                                                    --------  --------  --------  --------       --------     --------   --------

BALANCE, DECEMBER 31, 2003                             1,345     1,068     1,047    11,003            (32)        (120)    14,311
Comprehensive income:
Net income                                                --        --        --     2,126             --           --      2,126
   Unrealized holding gains on securities
      arising during the period
      (net of tax of $78)                                 --        --        --        --            146           --        146
   Reclassification adjustment for gains (losses)
      included in net income (net of tax of $(5))         --        --        --        --             (8)          --         (8)
                                                                                                                         --------
Total comprehensive income                             2,264
Proceeds from issuance of common stock                    --        45        --        --             --          123        168
Purchase of treasury stock                                --        --        --        --             --          (36)       (36)
Dividends paid on common stock                            --        --        --      (361)            --           --       (361)
Dividends paid on preferred stock                         --        --        --       (67)            --           --        (67)
                                                    --------  --------  --------  --------       --------     --------   --------
BALANCE, DECEMBER 31, 2004                          $  1,345  $  1,113  $  1,047  $ 12,701       $    106     $    (33)  $ 16,279
                                                    ========  ========  ========  ========       ========     ========   ========
</TABLE>

See accompanying notes to consolidated financial statements.


                                       21
<PAGE>
CITY NATIONAL BANCSHARES CORPORATION
AND SUBSIDIARY

CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                       YEAR ENDED DECEMBER 31,
                                                                                       -----------------------
IN THOUSANDS                                                                       2004          2003          2002
------------                                                                       ----          ----          ----
<S>                                                                              <C>           <C>           <C>
OPERATING ACTIVITIES
Net income                                                                       $   2,126     $   1,721     $   1,720
Adjustments to reconcile net income to net cash from operating activities:
   Depreciation and amortization                                                       424           422           401
   Provision for loan losses                                                           213           129           356
   (Discount accretion) premium amortization on investment securities                 (129)          217            63
   Net losses (gains) on sales and early redemptions of investment securities           13           (12)           42
   Net gains on sales of loans held for sale                                           (46)          (20)           (8)
Loans originated for sale                                                           (4,788)       (2,966)         (724)
Proceeds from sales of loans held for sale                                           5,386         2,434           734
(Increase) decrease in accrued interest receivable                                    (361)           91            33
Deferred taxes                                                                         346           (42)         (183)
Net increase in bank-owned life insurance                                              (93)         (147)         (385)
(Increase) decrease in other assets                                                    (93)           49        (1,354)
Increase (decrease) in accrued expenses and other liabilities                        1,188          (287)          251
                                                                                 ---------     ---------     ---------
Net cash provided by operating activities                                            4,186         1,589           946
                                                                                 ---------     ---------     ---------

INVESTING ACTIVITIES
Increase in loans                                                                  (27,801)      (22,605)      (10,211)
Decrease (increase) in interest-bearing deposits with banks                          2,855          (188)          102
Proceeds from maturities of investment securities available for sale,
   including principal payments and early redemptions                              226,991        39,829        36,595
Proceeds from maturities of investment securities held to maturity,
   including principal payments and early redemptions                                9,025        20,166        13,694
Purchases of investment securities available for sale                             (284,655)      (37,545)      (44,241)
Purchases of investment securities held to maturity                                (16,297)      (20,481)      (14,068)
Purchase of bank-owned life insurance                                                   --        (1,000)           --
Purchases of premises and equipment                                                   (409)         (263)         (392)
Decrease in other real estate owned, net                                               290            62           224
                                                                                 ---------     ---------     ---------
Net cash used in investing activities                                              (90,001)      (22,025)      (18,297)
                                                                                 ---------     ---------     ---------

FINANCING ACTIVITIES
Purchase of deposits                                                                80,704            --            --
Increase (decrease) in deposits                                                      1,788        16,477       (12,235)
Increase in short-term borrowings                                                       40           890            --
Increase in long-term debt                                                           3,432         3,200         3,068
Proceeds from issuance of common stock                                                 168            --            --
Purchases of treasury stock                                                            (36)          (85)          (11)
Dividends paid on preferred stock                                                      (67)          (67)          (67)
Dividends paid on common stock                                                        (361)         (311)         (281)
                                                                                 ---------     ---------     ---------
Net cash provided by (used in) by financing activities                              85,668        20,104        (9,526)
                                                                                 ---------     ---------     ---------

Net decrease in cash and cash equivalents                                             (147)         (332)      (26,877)

Cash and cash equivalents at beginning of year                                      11,864        12,196        39,073
                                                                                 ---------     ---------     ---------

CASH AND CASH EQUIVALENTS AT END OF YEAR                                         $  11,717     $  11,864     $  12,196
                                                                                 =========     =========     =========

CASH PAID DURING THE YEAR:
Interest                                                                         $   4,245     $   3,333     $   4,281
Income taxes                                                                           851           472         2,072
</TABLE>


                                       22
<PAGE>
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 accounting principles generally
accepted in the United States of America 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. 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.

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.

ALLOWANCE 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 allowance for loan losses is maintained at a level determined adequate to
provide for losses inherent in the portfolio. The allowance is increased by
provisions charged to operations and recoveries of loans previously charged off
and reduced by loan charge-offs. The allowance 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 allowance for loan losses is adequate. While
management uses available information to determine the adequacy of the
allowance, 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 allowance for loan losses.
Such agencies may require the Bank to increase the allowance 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 allowance for
loan losses. Operating results, including any future writedowns of OREO, rental
income and operating expenses, are included in "Other expenses."

An allowance 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.


                                       23
<PAGE>
CORE DEPOSIT PREMIUMS
The premium paid for the acquisition of deposits in connection with the
purchases of branch offices is amortized on a straight-line basis over a
nine-year period.

The net discount recorded on the deposits purchased during 2004 is being
accreted into income as a cost of funds adjustment on the related deposits over
the estimated average life of such deposits. Additional discount is recorded as
a reduction of amortization expense of core deposit intangibles for accounts
that terminate their relationships earlier than expected.

LONG-TERM DEBT
A variable interest entity must be consolidated by its primary beneficiary if
the entity does not effectively disperse risks among the parties involved.

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.

RECENT ACCOUNTING PRONOUNCEMENTS
FASB Statement No. 123 (revised 2004) "Share-Based Payment: an amendment of FASB
Statements No. 123 and 95", addresses the accounting for shared-based payment
transactions in which an enterprise receives employee services in exchange for
(a) equity instruments of the enterprise or (b) liabilities that are based on
the fair value of the enterprise's equity instruments or that may be settled by
the issuance of such equity instruments. Statement 123R requires an entity to
recognize the grant-date fair-value of stock options and other equity-based
compensation issued to employees in the income statement. The revised Statement
generally requires that an equity account for those transactions using the
fair-value based method, and eliminates an entity's ability to account for
share-based compensation transactions using the intrinsic value method of
accounting in APB No. 25, which was permitted under Statement 123, as originally
issued. The revised Statement requires entities to disclose information needed
about the nature of the share-based payment transactions and the effects of
those transactions on the financial statements. Statement 123R is effective for
the Bank beginning January 1, 2006. The Corporation must use either the modified
prospective or the modified retrospective transition method. Early adoption of
this Statement for periods for which financial statements or interim reports
have not been issued is permitted. The Corporation believes that the transition
provisions of Statement 123R will not have a significant impact on the financial
statements.

The guidance in the Emerging Issues Task Force ("EITF") Issue No. 03-1, "The
Meaning of Other-Than-Temporary Impairment and Its Application to Certain
Investments" was effective for other-than temporary impairment evaluations made
in reporting periods beginning after June 15, 2004. However, the guidance
contained in paragraphs 10-20 of the Issue has been delayed by FASB Staff
Position EITF Issue 03-1-1, "Effective Date of Paragraphs 10-20 of EITF Issue
No. 03-1, "The Meaning of Other-Than-Temporary Impairment and Its Application to
Certain Investments," posted on September 30, 2004. The disclosure requirements
continue to be effective in annual financial statements for fiscal years ending
after December 15, 2003. The Corporation will evaluate the impact on its
consolidated financial statements, if any, when the recognition and measurement
requirements for other-than temporary impairment are finalized.

RECLASSIFICATIONS
Certain reclassifications have been made to the 2003 and 2002 consolidated
financial statements in order to conform with the 2004 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 $1,123,000 in
2004 and $1,860,000 in 2003.

Note 3 Federal funds sold and securities purchased under agreements to resell
Federal funds sold averaged $21.1 million during 2004 and $11.7 million in 2003,
while the maximum balance outstanding at any month-end during 2004, 2003 and
2002 was $35.3 million, $28.4 million and $37 million, respectively. There were
no securities purchased under repurchase agreements in either 2004 or 2003.
There were no such transactions outstanding at any month-end during 2004, 2003
or 2002.

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:

<TABLE>
<CAPTION>
                                                   Gross        Gross
                                   Amortized     Unrealized   Unrealized       Market
2004 In thousands                     Cost         Gains        Losses         Value
-----------------                     ----         -----        ------         -----
<S>                                <C>           <C>          <C>             <C>
U.S. Treasury securities and
   obligations of U.S.
   government agencies              $  2,091      $     --      $      1      $  2,090
Obligations of U.S. government
   sponsored enterprises              18,272            34           115        18,191
Obligations of state and
   political subdivisions              1,267            98            --         1,365
Other securities:
   Mortgage-backed securities:
      FNMA                            23,754           225            56        23,923
      FHLMC                           31,978           325           337        31,966
      GNMA                            21,211            35           141        21,105
   Other debt securities               4,421            90             1         4,510
Equity securities:
   Marketable securities                 891            31            10           912
   Nonmarketable securities              115            --            --           115
   Federal Reserve Bank and
      Federal Home Loan
      Bank stock                       1,089            --            --         1,089
                                    --------      --------      --------      --------
Total                               $105,089      $    838      $    661      $105,266
                                    ========      ========      ========      ========
</TABLE>


                                       24
<PAGE>
<TABLE>
<CAPTION>
                                                 Gross        Gross
                                   Amortized   Unrealized   Unrealized     Market
2003 In thousands                    Cost        Gains        Losses       Value
-----------------                    ----        -----        ------       -----
<S>                                <C>         <C>          <C>          <C>
U.S. Treasury securities and
   obligations of U.S.
   government agencies              $ 4,996      $    24      $     9      $ 5,011
Obligations of U.S. government
   sponsored enterprises              3,209           17           16        3,210
Obligations of state and
   political subdivisions             1,879          127           --        2,006
Other securities:
   Mortgage-backed securities:
      FNMA                           21,415          255          440       21,230
      FHLMC                           4,046           40            2        4,084
      GNMA                            5,754            3            5        5,752
   Other debt securities              4,168           59          104        4,123
   Equity securities:
      Marketable securities             897           17           14          900
      Nonmarketable securities          115           --           --          115
      Federal Reserve Bank and
         Federal Home Loan
         Bank stock                     865           --           --          865
                                    -------      -------      -------      -------
Total                               $47,344      $   542      $   590      $47,296
                                    =======      =======      =======      =======
</TABLE>

The amortized cost and the market values of investments in debt securities
available for sale as of December 31, 2004 and 2003 are distributed by
contractual maturity, without regard to normal amortization including
mortgage-backed securities, which will have shorter estimated lives as a result
of prepayments of the underlying mortgages.

<TABLE>
<CAPTION>
                                                      Amortized       Market
In thousands                                             Cost         Value
------------                                             ----         -----
<S>                                                   <C>           <C>
Due within one year:
  U.S. Treasury securities and obligations
   of U.S. government agencies                         $ 14,870      $ 14,865
Due after one year but within five years:
  U.S. Treasury securities and obligations
    of U.S. government agencies                             500           488
  Mortgage-backed securities                                 58            59
Due after five years but within ten years:
  U.S. Treasury securities and obligations
   of U.S. government agencies                           11,391        11,303
  Mortgage-backed securities                              6,732         6,741
  Obligations of state and political subdivisions           696           746
  Other debt securities                                   1,000           999
Due after ten years:
  U.S. Treasury securities and obligations
    of U.S. government agencies                           6,936         7,005
  Mortgage-backed securities                             56,819        56,814
  Obligations of state and political subdivisions           571           619
  Other debt securities                                   3,421         3,511
                                                       --------      --------
Total debt securities                                   102,994       103,150
Equity securities                                         2,095         2,116
                                                       --------      --------
Total                                                  $105,089      $105,266
                                                       ========      ========
</TABLE>

Sales of investment securities available for sale resulted in gross gains of
$39,000, $24,000 and $5,000 and gross losses of $53,000, $21,000 and $55,000 in
2004, 2003 and 2002 respectively.

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

<TABLE>
<CAPTION>
In thousands       2004        2003        2002
------------       ----        ----        ----
<S>               <C>         <C>         <C>
Taxable           $3,225      $1,936      $2,187
Tax-exempt            71          92         124
                  ------      ------      ------
Total             $3,296      $2,028      $2,311
                  ======      ======      ======
</TABLE>

Investment securities available for sale with a carrying value of $76,716,000
were pledged to secure U.S. government and municipal deposits at December 31,
2004.

Investment securities available for sale which have had continuous unrealized
losses as of December 31, are set forth below

<TABLE>
<CAPTION>
                                                 Less than 12 Months           12 Months or More                  Total
                                                 -------------------           -----------------                  -----
                                                              Gross                         Gross                         Gross
                                                Market      Unrealized       Market       Unrealized       Market       Unrealized
2004 In thousands                               Value         Losses          Value         Losses         Value          Losses
-----------------                               -----         ------          -----         ------         -----          ------
<S>                                           <C>           <C>             <C>           <C>            <C>            <C>
U.S. Treasury securities and obligations
  of U.S. government agencies                 $   2,090      $      98      $   1,614      $      34      $   3,704      $     132
Other securities:
  Mortgaged-backed securities                    52,608            251          8,086            267         60,694            518
  Other debt securities                             999              1             --             --            999              1
Equity securities                                     9              1             62              9             71             10
                                              ---------      ---------      ---------      ---------      ---------      ---------
Total                                         $  55,706      $     351      $   9,762      $     310      $  65,468      $     661
                                              =========      =========      =========      =========      =========      =========
</TABLE>

<TABLE>
<CAPTION>
                                                 Less than 12 Months           12 Months or More                  Total
                                                 -------------------           -----------------                  -----
                                                              Gross                         Gross                         Gross
                                                Market      Unrealized       Market       Unrealized       Market       Unrealized
2003 In thousands                               Value         Losses          Value         Losses         Value          Losses
-----------------                               -----         ------          -----         ------         -----          ------
<S>                                           <C>           <C>             <C>           <C>            <C>            <C>
U.S. Treasury securities and obligations
  of U.S. government agencies                 $   4,197      $     121      $   2,288      $      12      $   6,485      $     133
Other securities:
  Mortgaged-backed securities                    14,125            338             --             --         14,125            338
  Other debt securities                              --             --          1,796            104          1,796            104
Equity securities                                    --             --            900             14            900             14
                                              ---------      ---------      ---------      ---------      ---------      ---------
Total                                         $  18,322      $     459      $   4,984      $     130      $  23,306      $     589
                                              =========      =========      =========      =========      =========      =========
</TABLE>

The gross unrealized losses set forth above as of December 31, 2004 are
attributable to U.S. government agency bonds and mortgage-backed securities
comprised of relocation pools, the market value of which has been negatively
impacted by the low interest rate environment. Management does not believe that
any individual unrealized loss as of December 31, 2004 or 2003 represents an
other-than-temporary impairment. The Corporation has the intent and ability to
hold these securities for the time necessary to recover the amortized cost.

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:


                                       25
<PAGE>
<TABLE>
<CAPTION>
                                               Gross          Gross
                                  Book       Unrealized     Unrealized       Market
2004 In thousands                Value         Gains          Losses          Value
-----------------                -----         -----          ------          -----
<S>                            <C>           <C>            <C>            <C>
U.S. Treasury securities
  and obligations of U.S.
  government agencies          $      15      $       1      $      --      $      16
Obligations of U.S.
  Government

  sponsored enterprises           12,097             15            156         11,956
Obligations of state and
  political subdivisions          14,344            469             21         14,792
Other securities:
 Mortgage-backed
  securities:

    FNMA                           3,856             79             30          3,905
    FHLMC                            488             26             --            514
    GNMA                           4,390             29             13          4,406
 Other debt securities             2,014            276             --          2,290
                               ---------      ---------      ---------      ---------
Total                          $  37,204      $     895      $     220      $  37,879
                               =========      =========      =========      =========
</TABLE>

<TABLE>
<CAPTION>
                                               Gross          Gross
                                  Book       Unrealized     Unrealized       Market
2003 In thousands                Value         Gains          Losses          Value
-----------------                -----         -----          ------          -----
<S>                            <C>           <C>            <C>            <C>
U.S. Treasury securities
  and obligations of U.S.
  government agencies          $      28      $       1      $      --      $      29
  Obligations of U.S.
   Government

   sponsored enterprises          11,339             44            132         11,251
Obligations of state and
  political subdivisions           6,379            417             10          6,786
Other securities:
 Mortgage-backed
  securities:

    FNMA                             830             47             --            877
    FHLMC                          4,830            127             50          4,907
    GNMA                           4,473             35             --          4,508
 Other debt securities             2,018            356             --          2,374
                               ---------      ---------      ---------      ---------
Total                          $  29,897      $   1,027      $     193      $  30,732
                               =========      =========      =========      =========
</TABLE>

During 2004, $6.3 million of Agency callable securities were redeemed by the
issuers prior to maturity, resulting in gross gains of $1,000, while in 2003
$15.6 million of such securities were redeemed, resulting in gross gains of
$9,000 and $5.5 million were redeemed in 2002 resulting in gross gains of
$8,000.

The book value and the market value of investment securities held to maturity as
of December 31, 2004 are distributed by contractual maturity without regard to
normal amortization, including mortgage-backed securities, which will have
shorter estimated lives as a result of prepayments of the underlying mortgages.

<TABLE>
<CAPTION>
                                                         Book        Market
In thousands                                            Value        Value
------------                                            -----        -----
<S>                                                    <C>          <C>
Due after one year but within five years:
  U.S. Treasury securities and obligations
    of U.S. government agencies                        $    15      $    16
  Obligations of state and political subdivisions          338          360
  Other debt securities                                  2,014        2,290
Due after five years but within ten years:
  Obligations of U.S. government sponsored
     enterprises                                         1,500        1,491
  Obligations of state and political subdivisions        3,719        3,917
  Mortgage-backed securities                               622          640
Due after ten years:
  U.S. Treasury securities and obligations
    of U.S. government agencies                         10,597       10,465
  Obligations of state and political subdivisions       10,287       10,515
  Mortgage-backed securities                             8,112        8,185
                                                       -------      -------
Total                                                  $37,204      $37,879
                                                       =======      =======
</TABLE>

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

<TABLE>
<CAPTION>
In thousands       2004        2003        2002
------------       ----        ----        ----
<S>               <C>         <C>         <C>
Taxable           $1,321      $1,331      $1,449
Tax-exempt           402         322         311
                  ------      ------      ------
Total             $1,723      $1,653      $1,760
                  ======      ======      ======
</TABLE>

Investment securities held to maturity with a carrying value of $16,000,000 were
pledged to U.S. government and municipal deposit funds at December 31, 2004.

Investment securities held to maturity which have had continuous unrealized
losses are set forth below.

<TABLE>
<CAPTION>
                                                 Less than 12 Months           12 Months or More                  Total
                                                 -------------------           -----------------                  -----
                                                              Gross                         Gross                         Gross
                                                Market      Unrealized       Market       Unrealized       Market       Unrealized
2004 In thousands                               Value         Losses          Value         Losses         Value          Losses
-----------------                               -----         ------          -----         ------         -----          ------
<S>                                           <C>           <C>             <C>           <C>            <C>            <C>
U.S. Treasury securities and obligations
  of U.S. government agencies                 $   5,180      $      59      $   2,403      $      97      $   7,583      $     156
Obligations of state and political
  Subdivisions                                    2,986             11            196             10          3,182             21
Other securities:
  Mortgaged-backed securities                       883             10          2,554             33          3,437             43
                                              ---------      ---------      ---------      ---------      ---------      ---------
Total                                         $   9,049      $      80      $   5,153      $     140      $  14,202      $     220
                                              =========      =========      =========      =========      =========      =========
</TABLE>

<TABLE>
<CAPTION>
                                                 Less than 12 Months           12 Months or More                  Total
                                                 -------------------           -----------------                  -----
                                                              Gross                         Gross                         Gross
                                                Market      Unrealized       Market       Unrealized       Market       Unrealized
2003 In thousands                               Value         Losses          Value         Losses         Value          Losses
-----------------                               -----         ------          -----         ------         -----          ------
<S>                                           <C>           <C>             <C>           <C>            <C>            <C>
U.S. Treasury securities and obligations
  of U.S. government agencies                 $   3,867      $     132      $      --      $      --      $   3,867      $     132
  Obligations of state and political                186             10             --             --            186             10
    Subdivisions
Other securities:
  Mortgaged-backed securities                     3,316             51             --             --          3,316             51
  Other debt securities                              --             --             --             --             --             --
                                              ---------      ---------      -------        -------        ---------      ---------
Total                                         $   7,369      $     193      $      --      $      --      $   7,369      $     193
                                              =========      =========      =======        =======        =========      =========
</TABLE>

The gross unrealized losses set forth above as of December 31, 2004 are
attributable primarily to investments purchased during 2003, prior to the fourth
quarter, when interest rates increased. Accordingly, these securities were
purchased in a lower interest rate environment.

Management does not believe that any individual unrealized loss as of December
31, 2004 or 2003 represents an other-than-temporary impairment. The Corporation
has the intent and ability to hold these securities for the time necessary to
recover the amortized cost.


                                       26
<PAGE>
NOTE 6 LOANS

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

<TABLE>
<CAPTION>
In thousands                2004          2003
------------                ----          ----
<S>                       <C>           <C>
Commercial                $ 16,450      $ 20,052
Real estate                142,085       110,802
Installment                  1,171         1,035
                          --------      --------
Total loans                159,706       131,889
Less:Unearned income           347           118
                          --------      --------
Loans                     $159,359      $131,771
                          ========      ========
</TABLE>

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 were as follows:

<TABLE>
<CAPTION>
In thousands                                     2004        2003
------------                                     ----        ----
<S>                                             <C>         <C>
Nonaccrual loans                                $  991      $1,006
Loans with interest or principal 90
  days or more past due and still accruing         222         230
                                                ------      ------
Total nonperforming loans                       $1,213      $1,236
                                                ======      ======
</TABLE>

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

<TABLE>
<CAPTION>
In thousands                  2004       2003       2002
------------                  ----       ----       ----
<S>                           <C>        <C>        <C>
Interest income foregone      $(42)      $(54)      $(39)
Interest income received        88         45         95
                              ----       ----       ----
                              $ 46       $ (9)      $ 56
                              ====       ====       ====
</TABLE>

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, 2004 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.

There were no impaired loans at December 31, 2004, or at December 31, 2003.

NOTE 7 ALLOWANCE FOR LOAN LOSSES
Transactions in the allowance for loan losses are summarized as follows:

<TABLE>
<CAPTION>
In thousands                         2004        2003        2002
------------                         ----        ----        ----
<S>                                 <C>         <C>         <C>
Balance, January 1                  $2,200      $2,100      $1,700
Provision for loan losses              213         129         356
Recoveries of loans previously
  charged off                           32         178         103
                                    ------      ------      ------
                                     2,445       2,407       2,159
Less: Charge-offs                      245         207          59
                                    ------      ------      ------
Balance, December 31                $2,200      $2,200      $2,100
                  ==                ======      ======      ======
</TABLE>

NOTE 8 PREMISES AND EQUIPMENT

A summary of premises and equipment at December 31 follows:

<TABLE>
<CAPTION>
In thousands                                          2004        2003
------------                                          ----        ----
<S>                                                  <C>         <C>
Land                                                 $  476      $  476
Premises                                              1,892       1,892
Furniture and equipment                               3,582       3,240
Leasehold improvements                                2,698       2,631
                                                     ------      ------
Total cost                                            8,648       8,239
Less: Accumulated depreciation and amortization       4,655       4,231
                                                     ------      ------
Total premises and equipment                         $3,993      $4,008
                                                     ======      ======
</TABLE>

Depreciation and amortization expense charged to operations amounted to
$424,000, $422,000, and $401,000 in 2004, 2003, and 2002, respectively.

NOTE 9 DEPOSITS

Deposits at December 31 are presented below.

<TABLE>
<CAPTION>
In thousands                              2004          2003
------------                              ----          ----
<S>                                     <C>           <C>
Noninterest bearing:
  Demand                                $ 28,460      $ 34,471
  Savings                                    694           694
                                        --------      --------
Total noninterest bearing deposits        29,154        35,165
                                        --------      --------
Interest bearing:
  Savings                                 32,920        32,455
  Money-market                            72,384        44,814
  Super-NOW                               22,928        28,014
  Time                                   123,477        57,923
                                        --------      --------
Total interest bearing deposits          251,709       163,206
                                        --------      --------
Total deposits                          $280,863      $198,371
                                        ========      ========
</TABLE>

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

<TABLE>
<CAPTION>
In thousands                                    2004         2003
------------                                    ----         ----
<S>                                           <C>          <C>
Three months or less                          $20,618      $ 9,476
Over three months but within six months        12,433        3,306
Over six months but within twelve months        8,689        8,353
Over twelve months                             14,139        4,239
                                              -------      -------
Total deposits                                $55,879      $25,374
                                              =======      =======
</TABLE>

Interest expense on certificates of deposits of $100,000 or more was $894,000,
$438,000 and $759,000 in 2004, 2003 and 2002, respectively.

On June 25, 2004, the Bank purchased the money market and time deposit
portfolios of two financial institutions totalling $80.7 million. The portfolios
were purchased at a net discount of $1.9 million.

NOTE 10 SHORT-TERM BORROWINGS
Information regarding short-term borrowings at December 31, is presented below.

<TABLE>
<CAPTION>
                                                           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
--------------------                         -------        -------       --------      --------         ---
<S>                                          <C>           <C>            <C>           <C>            <C>
2004
Federal funds purchased and securities
  sold under repurchase agreements           $    930           .30%      $     60           .28%      $  1,560
Demand note issued to the U.S. Treasury            --            --            695          1.15            813
                                             --------      --------       --------      --------       --------
Total                                        $    930           .30%      $    755          1.06%      $  2,373
                                             ========      ========       ========      ========       ========

2003
Federal funds purchased and securities
  sold under repurchase agreements           $    890           .30%      $    353          1.06%      $  4,060
Demand note issued to the U.S. Treasury            --            --            688           .87%         4,303
                                             --------      --------       --------      --------       --------
Total                                        $    890           .30%      $  1,041           .96%      $  8,363
                                             ========      ========       ========      ========       ========
</TABLE>


                                       27
<PAGE>

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 $9,248,000. There was no balance outstanding under the note
at December 31, 2004.

NOTE 11 LONG-TERM DEBT
Long-term debt at December 31 is summarized as follows:

<TABLE>
<CAPTION>
In thousands                                                   2004       2003
--------------------------------------------------------------------------------
<S>                                                           <C>        <C>
FHLB convertible advances due from
  April 7, 2008 through October 4, 2010                       $13,200    $13,200
5.25% capital note, due December 28, 2005                         450        825
5.00% capital note, due July 1, 2008                              400        500
6.00% capital note, due December 28, 2010                         500        500
7.00% note, due January 1, 2014                                 1,000      1,000
8.00% capital note, due May 6, 2017                               200        200
Subordinated debt                                               7,000      3,093
--------------------------------------------------------------------------------
Total                                                         $22,750    $19,318
================================================================================
</TABLE>

Interest is payable quarterly on most of the FHLB advances. The advances bear
fixed interest rates ranging from 1.95% to 6.15% and are secured by residential
mortgages and certain obligations of U.S. Government agencies under a blanket
collateral agreement.

Interest is payable semiannually on the capital note due December 28, 2005, on
June 29 and December 29, with semiannual principal payments continuing through
December, 2005.

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.

Interest is payable semiannually on the capital note due July 1, 2008 with
principal payments commencing in July, 2004 and continuing annually until July,
2008.

Interest is payable quarterly on the capital note due December 28, 2010, with
principal payments commencing annually in December, 2006 and continuing until
December, 2010.

The 7% note payable on January 1, 2014 is payable in quarterly installments of
$31,250 commencing January 1, 2006, with interest only payable quarterly from
April 1, 2002 to January 1, 2006. The debt is secured by 5,090 shares of the
authorized but unissued shares of CNB common stock.

Interest is payable semiannually through May 6, 2017, at which time the entire
principal balance is due. The note is renewable at the option of the Corporation
for an additional fifteen years at the prevailing rate of interest.

Scheduled repayments on long-term debt are as follows:

<TABLE>
<CAPTION>
In thousands                                                              Amount
--------------------------------------------------------------------------------
<S>                                                                      <C>
2005                                                                     $ 2,150
2006                                                                         325
2007                                                                       1,825
2008                                                                       7,825
2009                                                                       1,600
Thereafter                                                                 9,025
--------------------------------------------------------------------------------
Total                                                                    $22,750
================================================================================
</TABLE>

In March 2004, City National Bancshares Corporation issued $4 million of
subordinated debentures to an unconsolidated subsidiary trust, based on the
current three-month LIBOR rate, plus 2.79%. The rate in effect at December 31,
2004 was 5.90%. The debentures are eligible for inclusion in Tier 1 capital for
regulatory purposes.

NOTE 12    OTHER OPERATING INCOME AND EXPENSES

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

<TABLE>
<CAPTION>
In thousands                                            2004      2003     2002
--------------------------------------------------------------------------------
<S>                                                    <C>       <C>      <C>
OTHER INCOME
Agency fees on commercial loans                        $  385    $  326   $  305
Income from off-site ATM's                                324       235      229
Earnings on cash surrender value of
  life insurance                                          212       187      119
Undistributed (loss) income from
  unconsolidated subsidiary                               (45)      300      276
Miscellaneous other income                                489       345      483
--------------------------------------------------------------------------------
Total other income                                     $1,365    $1,396   $1,755
================================================================================
OTHER EXPENSES
Professional fees                                      $  337    $  259    $ 246
Data processing                                           322       292      260
Marketing expense                                         242       270      370
Branch acquisition costs                                  154       120      120
Stationery and supplies expense                           145       140      159
Merchant card charges                                     146        74       81
Communication expense                                     124       136      119
Credit card loss                                            -       295        -
Miscellaneous other expenses                            1,435     1,350    1,327
--------------------------------------------------------------------------------
Total other expenses                                   $2,905    $2,936   $2,682
================================================================================
</TABLE>

In November 2003, the Bank received an award of $513,000 from the CDFI fund, of
which $450,000 was attributable to the Bank's lending efforts and $18,000 was
attributable to purchasing long-term deposits from banks in low-income areas. No
awards were received in 2004 or 2002. An additional $45,000 was received in 2003
for opening a branch in a low-income community. The loan and deposit awards are
being recorded as interest income, representing yield enhancement on the lives
of the loans and deposits through 2006.

During 2004, 2003 and 2002, $386,000, $38,000 and $385,000 respectively, was
recorded as interest income on deposits with banks as a yield enhancement. An
additional $94,000 was recorded as interest income on loans as a yield
enhancement during 2003.

NOTE 13    INCOME TAXES

The components of income tax expense are as follows:

<TABLE>
<CAPTION>
In thousands                                           2004     2003     2002
--------------------------------------------------------------------------------
<S>                                                   <C>      <C>      <C>
CURRENT EXPENSE
Federal                                               $  215   $  574   $  862
State                                                    105      194      239
--------------------------------------------------------------------------------
Total current income tax expense                         320      768    1,101
--------------------------------------------------------------------------------

DEFERRED EXPENSE (BENEFIT)
Federal                                                  479      (36)    (158)
State                                                     63       (6)     (25)
--------------------------------------------------------------------------------
Total deferred income tax expense (benefit)              542      (42)    (183)
--------------------------------------------------------------------------------
Total income tax expense                              $  862   $  726   $  918
================================================================================
</TABLE>

Not included in the above table is deferred income tax expense (benefit) of
$78,000, $(193,000) and $260,000 for 2004, 2003 and 2002, respectively, which
represents the deferred income tax expense (benefit) included in accumulated
other comprehensive income on the net unrealized gains (losses) of securities
available for sale.

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:


                                       28
<PAGE>
<TABLE>
<CAPTION>
In thousands                                           2004     2003     2002
--------------------------------------------------------------------------------
<S>                                                   <C>       <C>      <C>
Federal income tax at statutory rate                  $1,016    $ 832    $ 897
Increase (decrease) in income tax
  expense resulting from:
 State income tax expense, net of
  federal benefit                                        111      124      141
 Tax-exempt income                                      (233)    (171)    (159)
 Life insurance                                          (56)     (59)     (28)
 Change in valuation allowance                             -        -       17
 Other, net                                               24        -       50
--------------------------------------------------------------------------------
Total income tax expense                              $  862    $ 726    $ 918
================================================================================
</TABLE>

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

<TABLE>
In thousands                                                2004          2003
--------------------------------------------------------------------------------
<S>                                                        <C>           <C>
DEFERRED TAX ASSETS
Unrealized losses on investment
  securities available for sale                            $    -        $   16
Investment securities                                           -            19
Allowance for loan losses                                     545           377
Premises and equipment                                         59            94
Deposit intangible                                             73            69
Deferred compensation                                         558           391
Other real estate owned                                         -           174
Accrued expenses                                                -            86
Deferred income                                                80           343
Other assets                                                  150            99
--------------------------------------------------------------------------------
Total deferred tax asset                                    1,465         1,668
Less: Valuation allowance                                       -            18
--------------------------------------------------------------------------------
Deferred tax asset                                          1,322         1,650
--------------------------------------------------------------------------------
DEFERRED TAX LIABILITIES
Other assets                                                  377             -
Unrealized gains on investment
   securities available for sale                               71             4
--------------------------------------------------------------------------------
Total deferred tax liabilities                                448             4
--------------------------------------------------------------------------------
Net deferred tax asset                                     $1,017        $1,646
================================================================================
</TABLE>

The net deferred asset represents the anticipated federal and state tax assets
to be realized 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 50%
of the first 6% of participant salaries subject to a vesting schedule.
Contribution expense amounted to $66,000 in 2003 and $64,000 in 2002 while there
were no contributions charged to expense in 2004. Forfeited contributions were
used to fund the 2004 savings plan contributions.

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 2004, 2003 and 2002 amounted to $205,000, $170,000, and $219,000,
respectively.

Nonqualified benefit plans

The Bank maintains a supplemental executive retirement plan ("SERP"), which
provides a post-employment supplemental retirement benefit to certain key
executive officers. SERP expense was $164,000 in 2004, $147,000 in 2003 and
$130,000 in 2002. The Bank also has a director retirement plan ("DRIP"). DRIP
expense was $44,000 in 2004, $52,000 in 2003 and $59,000 in 2002.

Benefits under both plans are funded through bank-owned life insurance policies.
During 2003, the Bank purchased $1 million in bank-owned life insurance to help
offset the cost of executive benefits. 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 $212,000 in 2004, $187,000 in 2003 and $119,000
in 2002, while the related life insurance expense was $45,000 in 2004, $40,000
in 2003 and $39,000 in 2002.

Stock options

No stock options have been issued since 1997 and there were no stock options
outstanding at December 31, 2004 and 2003.

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.

<TABLE>
<CAPTION>
                                                               December 31,
               Date     Dividend    Stated      Number    ----------------------
              Issued      Rate       Value    of Shares      2004         2003
--------------------------------------------------------------------------------
<S>           <C>       <C>        <C>        <C>         <C>         <C>
Series A       12/96      6.00%    $25,000          8     $  200,000  $  200,000
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  $1,047,000
================================================================================
</TABLE>

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, $4,437,000 was available for the payment of dividends to
the parent corporation at December 31, 2004, subject to the restrictive
covenants under long-term debt agreements included in Note 11.


                                       29
<PAGE>
NOTE 17    NET INCOME PER COMMON SHARE

The following table presents the computation of net income per common share.

<TABLE>
<CAPTION>
In thousands, except per share data         2004       2003       2002
--------------------------------------------------------------------------------
<S>                                       <C>        <C>        <C>
Net income                                $  2,126   $  1,721   $  1,720
Dividends paid on preferred stock              (67)       (67)       (67)
--------------------------------------------------------------------------------
Net income applicable to basic
  common shares                              2,059      1,654      1,653
Interest expense on convertible
  subordinated debentures, net of
  income taxes                                   -          4          8
--------------------------------------------------------------------------------
Net income applicable to diluted
  common shares                           $  2,059   $  1,658   $  1,661
================================================================================
NUMBER OF AVERAGE COMMON SHARES
Basic                                      132,646    127,854    123,852
--------------------------------------------------------------------------------
Diluted:
  Average common shares outstanding        132,646    127,854    123,852
  Average common shares converted from
    convertible subordinate debentures           -      4,275      8,550
--------------------------------------------------------------------------------
                                           132,646    132,129    132,402
================================================================================
NET INCOME PER COMMON SHARE

Basic                                     $  15.52   $  12.94   $  13.35
Diluted                                      15.52      12.55      12.54
</TABLE>

NOTE 18    RELATED PARTY TRANSACTIONS

Certain directors, 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 2004 and 2003. 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
$1,373,000 and $686,000 at December 31, 2004 and 2003, respectively. The highest
amount of such indebtedness during 2004 was $1,373,000 and in 2003 amounted to
$975,000. During 2004, new loans totalled $756,000 and paydowns totalled
$69,000. All related party loans were performing as of December 31, 2004.

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, 2004 and 2003.

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 there 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, 2004 and 2003. 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.


                                       30
<PAGE>
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, 2004 and 2003.

The following table presents the carrying amounts and fair values of financial
instruments at December 31:

<TABLE>
<CAPTION>
                                               2004                  2003
                                      Carrying      Fair    Carrying      Fair
In thousands                            Value       Value     Value       Value
--------------------------------------------------------------------------------
<S>                                   <C>         <C>       <C>         <C>
FINANCIAL ASSETS
Cash and other short-term
  Investments                         $ 11,717    $ 11,717  $ 11,864    $ 11,864
Interest-bearing deposits
  with banks                               861         861     3,716       3,716
Investment securities AFS              105,266     105,266    47,296      47,296
Investment securities HTM               37,204      37,879    29,897      30,732
Loans                                  157,159     153,142   129,571     143,499
Loans held for sale                          -           -       552         552
FINANCIAL LIABILITIES
Deposits                              $280,863    $272,761  $198,371    $200,089
Short-term borrowings                      930         930       890         890
Long-term debt                          22,750      23,649    19,318      20,716
================================================================================
</TABLE>

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.

During 2003, the Bank incurred a credit card fraud loss of $295,000. The Bank
has filed a claim with its fidelity bond carrier to recover this loss and is
contemplating legal action. The amount that CNB will ultimately recover, if any,
under the insurance policy or from such legal action cannot be determined.

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, 2004 and 2003 the Bank had mortgage commitments of $27,077,000
and $16,436,000, unused commercial lines of credit of $41,206,000 and
$30,559,000, and $761,000 and $647,000 of other loan commitments, respectively.
There were $100,000 of financial standby letters of credit outstanding at
December 31, 2004, while $40,000 was outstanding at December 31, 2003.

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.


                                       31
<PAGE>
CONDENSED BALANCE SHEET

<TABLE>
<CAPTION>
                                                               December 31,
In thousands                                                2004          2003
--------------------------------------------------------------------------------
<S>                                                       <C>           <C>
ASSETS
Cash and cash equivalents                                 $     88      $     86
Investment securities available for sale                       365           388
Investment in subsidiary                                    20,706        18,929
Due from subsidiary                                          4,963         1,050
Other assets                                                    12            51
--------------------------------------------------------------------------------
Total assets                                              $ 26,134      $ 20,504
================================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
Other liabilities                                         $     88      $     75
Notes payable                                                2,550         3,025
Subordinated debt                                            7,217         3,093
--------------------------------------------------------------------------------
Total liabilities                                            9,855         6,193
Stockholders' equity                                        16,279        14,311
--------------------------------------------------------------------------------
Total liabilities and stockholders' equity                $ 26,134      $ 20,504
================================================================================
</TABLE>

CONDENSED STATEMENT OF INCOME

<TABLE>
<CAPTION>
                                                      Year Ended December 31,
In thousands                                        2004       2003       2002
--------------------------------------------------------------------------------
<S>                                                <C>        <C>        <C>
INCOME
Interest income                                    $   13     $   23     $   60
Dividends from subsidiaries                           767        561        300
Interest from subsidiaries                            186         56         56
--------------------------------------------------------------------------------
Total income                                          966        640        416
--------------------------------------------------------------------------------
EXPENSES
Interest expense                                      484        356        299
Other operating expenses                                6          5          5
Net gains (losses) on sales of
  investment securities                                34          7        (43)
Income tax benefit                                    (89)       (95)       (79)
--------------------------------------------------------------------------------
Total expenses                                        367        259        268
--------------------------------------------------------------------------------
Income before equity in undistributed
  income of subsidiaries                              599        381        148
Equity in undistributed income
  of subsidiaries                                   1,527      1,340      1,572
--------------------------------------------------------------------------------
Net income                                         $2,126     $1,721     $1,720
================================================================================
</TABLE>

                                       32
<PAGE>
CONDENSED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                     Year Ended December 31,
In thousands                                        2004      2003       2002
--------------------------------------------------------------------------------
<S>                                                <C>       <C>       <C>
OPERATING ACTIVITIES

Net income                                         $ 2,126   $ 1,721   $  1,720
Adjustments to reconcile net income
    to cash used in operating activities:
    Discount accretion amortization
     on investment securities                            -        (1)       (11)
  Net (gains) losses on sales of investment
     securities available for sale                     (34)       (7)        43
  Equity in undistributed income of
    subsidiary                                      (1,527)   (1,340)    (1,572)
Decrease (increase) in other assets                     39        39        (19)
Increase (decrease) in other liabilities                13       (38)        88
--------------------------------------------------------------------------------
Net cash provided by operating activities              617       374        249
--------------------------------------------------------------------------------
INVESTING ACTIVITIES
Proceeds from sales and maturities of
  investment securities available for sale
    including principal payments                       977     1,214        125
Proceeds from maturities of investment
  securities held to maturity including
  principal payments                                   174       151     21,396
Purchases of investment securities
  available for sale                                    (5)     (964)   (21,211)
Purchases of investment securities
  held to maturity                                    (900)        -       (150)
Increase in investment in subsidiary                  (252)     (174)    (2,093)
(Increase) decrease in loans to
  subsidiaries                                      (3,962)      104     (1,000)
--------------------------------------------------------------------------------
Net cash (used in) provided by investing
  activities                                        (3,968)      331     (2,933)
--------------------------------------------------------------------------------
FINANCING ACTIVITIES
(Increase) decrease in subordinated debt             4,124         -      3,093
Decrease in notes payable                             (475)     (300)       (25)
Proceeds from issuance of common stock                 168         -          -
Purchases of treasury stock                            (36)      (85)       (11)
Dividends paid                                        (428)     (378)      (348)
--------------------------------------------------------------------------------
Net cash provided by (used in) financing
  activities                                         3,353      (763)     2,709
--------------------------------------------------------------------------------
Increase (decrease) in cash and
  cash equivalents                                       2       (58)        25
Cash and cash equivalents at
  beginning of year                                     86       144        119
--------------------------------------------------------------------------------
Cash and cash equivalents at
  end of year                                      $    88   $    86   $    144
================================================================================
</TABLE>

NOTE 23    REGULATORY CAPITAL REQUIREMENTS

FDIC regulations require banks to maintain minimum levels of regulatory capital.
Under the regulations in effect at December 31, 2004, 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, 2004 both City National Bancshares
and City National Bank meet all capital adequacy requirements to which it is
subject. Further, the most recent FDIC notification categorized City National
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 City National Bank's capital
classification.

The following is a summary of City National Bank's actual capital amounts and
ratios as of December 31, 2004 and 2003, compared to the FDIC minimum capital
adequacy requirements and the FDIC requirements for classification as a
well-capitalized Bank:


                                       33
<PAGE>
<TABLE>
<CAPTION>
 In thousands                       FDIC REQUIREMENTS
--------------------------------------------------------------------------------
                                                  MINIMUM CAPITAL
                                  MINIMUM CAPITAL FOR CLASSIFICATION
                          BANK ACTUAL      ADEQUACY          AS WELL-CAPITALIZED
                          AMOUNT   RATIO   AMOUNT    RATIO   AMOUNT    RATIO
--------------------------------------------------------------------------------
<S>                       <C>      <C>     <C>       <C>     <C>      <C>
December 31, 2004
  Leverage (Tier 1)
    capital               $16,279   6.14%  $10,699    4.00%  $10,699   5.00%
  Risk-based capital:
    Tier 1                 20,954  11.73     7,145    4.00     7,530   6.00
    Total                  25,393  14.22    14,286    8.00    12,549  10.00
December 31, 2003
  Leverage (Tier 1)
    capital                18,134   7.75     8,956    4.00    11,195   5.00
  Risk-based capital:
    Tier 1                 18,134  12.40     5,847    4.00     8,771   6.00
    Total                  19,968  13.66    11,694    8.00    14,618  10.00
--------------------------------------------------------------------------------
</TABLE>

The Corporation is required to deconsolidate its investment in the subsidiary
trust formed in connection with the issuance of trust preferred securities in
2002 and 2004. In July 2003, the Board of Governors of the Federal Reserve
System instructed bank holding companies to continue to include the trust
preferred securities in their Tier 1 capital for regulatory capital purposes
until notice is given to the contrary. There can be no assurance that the
Federal Reserve will continue to allow institutions to include trust preferred
securities in Tier 1 capital for regulatory capital purposes. As of December 31,
2004, assuming the Corporation was not allowed to include the trust preferred
securities issued by the subsidiary trusts in Tier 1 capital, the Corporation
would remain "well capitalized."

The deconsolidation of the subsidiary trusts results in the Corporation
reporting on its balance sheet the subordinated debentures that have been issued
from City National Bancshares to the subsidiary trusts.

Note 24    Summary of quarterly financial information

<TABLE>
<CAPTION>
(unaudited)                                           2004
--------------------------------------------------------------------------------
Dollars in thousands,            First        Second        Third       Fourth
  except per share data         Quarter      Quarter       Quarter      Quarter
--------------------------------------------------------------------------------
<S>                             <C>          <C>           <C>          <C>
Interest income                  $3,206        $3,391       $3,750       $4,064
Interest expense                    838           957        1,467        1,505
--------------------------------------------------------------------------------
Net interest income               2,368         2,434        2,283        2,559
Provision for loan losses           126            42           27           18
Net gains (losses) on sales
  of investment securities            4             9            2          (28)
Other operating income              573           663          696          654
Other operating expenses          2,196         2,174        2,276        2,370
--------------------------------------------------------------------------------
Income before income
  tax expense                       623           890          678          797
Income tax expense                  197           268          185          212
--------------------------------------------------------------------------------
Net income                       $  426        $  622       $  493       $  585
================================================================================
Net income per share- basic      $ 3.12        $ 4.68       $ 3.56       $ 4.25
================================================================================
Net income per share- diluted    $ 3.12        $ 4.68       $ 3.56       $ 4.25
================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                      2003
--------------------------------------------------------------------------------
Dollars in thousands,            First         Second       Third        Fourth
  except per share data         Quarter       Quarter      Quarter      Quarter
--------------------------------------------------------------------------------
<S>                             <C>           <C>          <C>          <C>
Interest income                  $2,950        $2,958       $2,995       $3,181
Interest expense                    827           816          801          822
--------------------------------------------------------------------------------
Net interest income               2,123         2,142        2,194        2,359
Provision for
  loan losses                        39            84           16          (10)
Net (losses) gains on sales
  of investment securities          (4)            (1)          16            1
Other operating income              598           652          663          680
Other operating expenses          2,072         2,237        2,106        2,432
--------------------------------------------------------------------------------
Income before income
  tax expense                       606           472          751          618
Income tax expense                  212           166          246          102
--------------------------------------------------------------------------------
Net income                       $  394        $  306       $  505       $  516
================================================================================
Net income per share- basic      $ 3.03        $ 2.32       $ 3.74       $3.85
================================================================================
Net income per share-diluted     $ 2.85        $ 2.19       $ 3.68       $3.83
================================================================================
</TABLE>


                                       34
<PAGE>
             Report of Independent Registered Public Accounting Firm

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 as of December 31, 2004 and 2003, 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,
2004. These consolidated financial statements are the responsibility of the
Company'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 the standards of the Public Company
Accounting Oversight Board (United States). 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 Corporation and subsidiary as of December 31, 2004 and 2003, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 2004, in conformity with U.S. generally
accepted accounting principles.

    (signed) KPMG LLP
Short Hills, New Jersey
March 25, 2005


                                       35
<PAGE>
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

There were no changes in or disagreements with accountants during 2004.

ITEM 9A         CONTROLS AND PROCEDURES

Within 90 days prior to the date of this report, management carried out an
evaluation of the effectiveness of the design and operation of the Corporation's
disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based
upon the evaluation, they concluded that the Corporation's disclosure controls
and procedures are effective in timely alerting them to material information
relating to changes in the Corporation's internal controls or in other factors
that could significantly affect internal controls subsequent to the date of the
evaluation.

Management does not expect that the disclosure controls and procedures or the
internal controls will prevent all errors and all fraud. A control system, no
matter how well conceived and operated, provides reasonable, not absolute,
assurance that the objectives of the control system are met. The design of a
control system reflects resource constraints and the benefits of controls must
be considered relative to the costs. Because there are inherent limitations in
all control systems, no evaluation of controls can be detected. These inherent
limitations include the realities that judgments in decision-making can be
faulty and that breakdowns occur because of simple error or mistake. Controls
can be circumvented by the individual acts of some persons, by collusion of two
or more people, or by management override of the control. The design of any
system of controls is based in part upon certain assumptions about the
likelihood of future events. There can be no assurance that any design will
succeed in achieving its stated goals under all future conditions; over time,
controls may become inadequate because of changes in conditions or deterioration
in the degree of compliance with the policies or procedures. Because of the
inherent limitations in a cost-effective control system, misstatements due to
error or fraud may occur and not be detected.

PART III

ITEM 10.        DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required is incorporated herein 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 19, 2005.

ITEM 11.        EXECUTIVE COMPENSATION

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

PART IV

ITEM 14.     PRINCIPAL ACCOUNTANT FEES AND SERVICES

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

ITEM 15.     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).


                                       36
<PAGE>
        (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)  Amendments to the Corporation's Articles of Incorporation
                establishing the Corporation's Non-cumulative Perpetual
                Preferred Stock, Series E (Incorporated herein by reference to
                the Corporation's Report on Form 8-K filed on March 4, 2004).

        (3)(g)  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, 2000 (incorporated herein by
                reference to Exhibit 10(b) to the Corporation's Quarterly Report
                on Form 10-Q for the first quarter ended March 31, 2001).

        (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 February
                27, 2001 (incorporated by reference to Exhibit 10(d) to the
                Corporation's Annual Report on Form 10-K for the year ended
                December 31, 2000).

        (10)(e) Secured Promissory Note of the Corporation dated December 28,
                2001 payable to National Community Investment Fund in the
                principal amount of $1,000,000, (incorporated by reference to
                Exhibit 10(e) to the Corporation's Annual Report on Form 10-K
                for the year ended December 31, 2001).

        (10)(f) Loan Agreement dated December 28, 2001 by and between the
                Corporation and National Community Investment Fund (incorporated
                by reference to Exhibit 10(f) to the Corporation's Annual Report
                on Form 10-K for the year ended December 31, 2001).


                                       37
<PAGE>
        (10)(g) Pledge Agreement dated December 28, 2001 by and between the
                Corporation and National Community Investment Fund (incorporated
                by reference to Exhibit (g) to the Corporation's Annual Report
                on Form 10-K for the year ended December 31, 2001).

        (10)(h) Asset Purchase and Sale Agreement between the Bank and Carver
                Federal Savings Bank dated as of January 26, 1998 (incorporated
                by reference to Exhibit 10(h) to the Corporation's Annual Report
                on Form 10-K for the year ended December 31, 1998).

        (10)(i) Promissory Note dated May 6, 2002 payable to United Negro
                College Fund, Inc., in the principal amount of $200,000
                (incorporated by reference to Exhibit 10(i) to the Corporation's
                Quarterly Report on Form 10-Q for quarter ended March 31, 2002).

        (10)(j) Guarantee Agreement dated July 11, 2002 from the Corporation in
                favor of Wilmington Trust Company, as trustee for holders of
                securities issued by City National Bank of New Jersey Capital
                Trust 1 (incorporated by reference to Exhibit 10(j) to the
                Company's Quarterly Report on Form 10-Q for the quarter ended
                June 30, 2002).

        (10(k)  Amended and Restated Declaration of Trust of City National Bank
                of New Jersey Capital Trust I, dated July 11, 2002 (incorporated
                by reference to Exhibit 10(k) to the Company's Quarterly Report
                on Form 10-Q for the quarter ended June 30, 2002).

        (10)(l) Purchase and Sale Agreement dated as of March 31, 2004 by and
                between Prudential Savings Bank, F.S.B., The Prudential Bank and
                Trust Company and the Bank (incorporated herein by reference to
                Exhibit 10(l) to the Corporation's Quarterly Report on Form 10-Q
                for the quarter ended March 31, 2004).

        (10)(m) Guarantee Agreement dated March 17, 2004 from the Corporation in
                favor of U.S. Bank, N.A., as trustee for holders of securities
                issued by City National Bank of New Jersey Capital Statutory
                Trust II (incorporated by reference to Exhibit 10(m) to the
                Corporation's Quarterly Report of Form 10-Q for the quarter
                ended March 31, 2004).

        (11)    Statement regarding computation of per share earnings. The
                required information is included on page 27.

        (12)    Ratios have been computed using the average daily balances of
                the respective asset, liability and stockholders' equity
                accounts.

        (21)    Subsidiaries of the registrant. The required information is
                included on page 3.

        (31)    Certificate of Periodic Report (302.

        (32)    Certificate of Periodic Report (906).

        (c)     No reports on Form 8-K were filed during the quarter ended
                December 31, 2004.


                                       38
<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 31, 2005                   Date:  March 31, 2005

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 31, 2005
------------------------------
Douglas E. Anderson

/s/ Barbara Bell Coleman             Director                    March 31, 2005
------------------------------
Barbara Bell Coleman

/s/ Eugene Giscombe                  Director,                   March 31, 2005
------------------------------
Eugene Giscombe                      Chairperson of the Board

/s/ Norman Jeffries                  Director                    March 31, 2005
------------------------------
Norman Jeffries

/s/ Louis E. Prezeau                 Director,                   March 31, 2005
------------------------------
Louis E. Prezeau                     President and Chief
                                     Executive Officer

/s/ Lemar C. Whigham                 Director                    March 31, 2005
------------------------------
Lemar C. Whigham


                                       39