NB CAPITAL CORP
S-4/A, 1998-01-27
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: CORPORATE HIGH YIELD FUND III INC, N-2/A, 1998-01-27
Next: STEVEN MYERS & ASSOCIATES INC, S-1/A, 1998-01-27



As filed with the Securities and Exchange Commission on January 27, 1998

                                             Registration Statement No.333-41009
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C 20549

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


      Amendment No. 1 to Form F-9, Amendment No. 2 to Form S-4 and Form S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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


<TABLE>
<S>                           <C>                                                              <C>
   Amendment No. 1 to Form F-9                                                                      Amendment No. 2 to
     National Bank of Canada       (Exact Name of Registrant as Specified in its Charter)          Form S-4 and Form S-1
                                                                                                   NB Capital Corporation
             Canada           (Province or Other Jurisdiction of Incorporation or Organization)           Maryland
              6021                (Primary Standard Industrial Classification Code Number)                 6798
          Not Applicable            (I.R.S. Employer Identification No. if Applicable)                   52-2063921
       National Bank Tower                                                                          125 West 55th Street
600 de La Gauchetiere Street West                                                                 New York, New York 10019
 Montreal, Quebec, Canada H3B 4L2                                                                     (212) 632-8500
          (514) 394-6080

   (Address, including postal code and telephone number, including area code, of Registrant's principal executive offices)

      NB Capital Corporation                                                                       NB Capital Corporation
        Francois Bourassa                                                                             Francois Bourassa
Vice-President Legal and Secretary                                                             Vice-President Legal and Secretary
       125 West 55th Street                                                                          125 West 55th Street
     New York, New York 10019                                                                      New York, New York 10019
           (212) 632-8693                                                                              (212) 632-8693

   (Name, Address (Including Zip Code) and Telephone Number (Including Area Code) of Agent for Services in the United States)

                                                      Copies to:
           Jean Dagenais
          Vice-President
   and Chief Accounting Officer                       Michel Roy                                        Robert Evans III
     National Bank of Canada               Desjardins Ducharme Stein Monast                           Shearman & Sterling
       National Bank Tower                 600 de La Gauchetiere Street West                         599 Lexington Avenue
600 de La Gauchetiere Street West                     Suite 2400                                   New York, New York 10022
     Montreal, Quebec H3B 4L2              Montreal, Quebec, Canada H3B 4L8                             (212) 848-4000
          (514) 394-6233                            (514) 878-9411

Approximate date of commencement of proposed sale to the public: From time to
time after the effective date of this Registration Statement.
</TABLE>



<PAGE>



<TABLE>
<CAPTION>
                 Form S-1                            Amendment No. 1 to                         Amendment No. 2 to
                                                          Form F-9                                   Form S-4


<S>                                          <C>                                         <C>
     If any of the securities being          (Principal jurisdiction regulating                If the securities being
registered on this Forms are being           this Form F-9 offering (if                  registered on this Form are
offered on a delayed or continuous           applicable)                                 being offered in connection with
basis pursuant to Rule 415 under the         It is proposed that this filing             the formation of a holding
Securities Act, check the following          shall become effective                      company and there is compliance
box. |x|                                      (check appropriate box):                   with General Instruction G,
                                             A.  |_| upon filing with the                check the following box. |_|
                                                     Commission,
     If this Form is filed to register               pursuant to Rule 467(a) (if               If this Form is filed to
additional securities for an offering                in connection with an               register additional securities for
pursuant to Rule 462(b) under the                    offering being made                 an offering pursuant to Rule
Securities Act, check the following                  contemporaneously in the            462(b) under the Securities Act,
box and list the Securities Act                      United States and Canada).          check the following box and list
registration statement number of the         B.  |x|    at some future date              the Securities Act registration
earlier effective registration                          (check the appropriate           statement number of the earlier
statement for the same offering.                        box below)                       effective registration statement
|_| ___________                                  1.  |_|  pursuant to Rule 467(a)        for the same offering. |_|
                                                     on (      ) at (       )
     If this Form is a post-effective                (designate a time not sooner              If this Form is a
amendment filed pursuant to Rule                     than 7 calendar days after          post-effective amendment filed
462(c) under the Securities Act,                     filing).                            pursuant to Rule 462(d) under
check the following box and list the             2.  |_|  pursuant to Rule 467(b)        the Securities Act, check the
Securities Act registration statement                on (      ) at (       )            following box and list the
number of the earlier effective                      (designate a time 7 calendar        Securities Act registration
registration statement for the same                  days or sooner after filing)        statement number on the earlier
offering. |_| ____________                           because the securities              effective registration statement
                                                     regulatory authority in the         for the same offering. |_|
     If this Form is a post-effective                review jurisdiction has
amendment filed pursuant to Rule                     issued a receipt or
462(d) under the Securities Act,                     notification of clearance on
check the following box and list the                 ( ).
Securities Act registration statement            3.  |x|  pursuant to Rule 467(b)
number of the earlier effective                      as soon as practicable after
registration statement for the same                  notification of the
offering. |_| ____________                           Commission by the
                                                     Registrant or the Canadian
     If delivery of this prospectus is               securities regulatory
expected to be made pursuant to                      authority of the review
Rule 434, check the following                        jurisdiction that a receipt or
box. |_|                                             notification of clearance has
                                                     been issued with respect
                                                     hereto.
                                                 4.  |_|  after the filing of the
                                                     next amendment to this
                                                     Form (if preliminary
                                                     material is being filed).

                                                     If any of the securities
                                             being registered on this Form are
                                             to be offered on a delayed or
                                             continuous basis pursuant to the
                                             home jurisdiction's shelf
                                             prospectus offering procedures,
                                             check the following box. |_|
===================================================================================================================================
</TABLE>



<PAGE>




                         CALCULATION OF REGISTRATION FEE

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


<TABLE>
<CAPTION>
                                                           Proposed                Proposed
   Title of Each Class of                                   Maximum                 Maximum
      Securities to be           Amount to be           Offering Price        Aggregate Offering           Amount of
         Registered               Registered             Per Security                Price             Registration Fee

<C>                             <C>                        <C>                   <C>                       <C>
8.35% Noncumulative             U.S.$300,000,000           U.S.$1,000            U.S.$300,000,000          N/A (1)
Exchangeable Preferred
Stock, Series A

8.45% Noncumulative             U.S.$300,000,000           U.S.$1,000            U.S.$300,000,000          N/A (1)
 First Preferred Shares,
Series Z

</TABLE>


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

(1)      Pursuant to Rule 457(f)(2) under the Securities Act, U.S.$90,910 was
         paid on November 25, 1997 by NB Capital Corporation in connection with
         its filing of a Registration Statement on Form S-4 related to up to
         300,000 shares of its 8.35% Noncumulative Exchangeable Preferred Stock,
         Series A, which includes up to 61,600 shares of 8.35% Noncumulative
         Exchangeable Preferred Stock, Series A, registered pursuant to the
         Registration Statement on Form S-1. Each share of 8.35% Noncumulative
         Exchangeable Preferred Stock, Series A, is convertible into one 8.45%
         Noncumulative First Preferred Share, Series Z, of National Bank of
         Canada. Accordingly, pursuant to Rule 457(i) under the Securities Act,
         no registration fee is due with respect to the registration of the
         8.45% Noncumulative First Preferred Shares, Series Z of National Bank
         of Canada.

* The Registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until the Registration Statement
shall become effective as provided in Rule 467 under the Securities Act of 1933
or on such date as the Commission, acting pursuant to Section 8(a) of the Act,
may determine.

** The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until this Registration
Statement shall become effective on such date as the Commission, acting pursuant
to said Section 8(a), may determine.

================================================================================
*        Solely with respect to Form F-9.
**       Solely with respect to Amendment No. 2 to Form S-4 and Form S-1.
================================================================================



<PAGE>




                                EXPLANATORY NOTE

                  On November 25, 1997, NB Capital Corporation (the "Company")
filed with the Securities and Exchange Commission (the "Commission") a
Registration Statement on Form S-4 (the "Form S-4") pertaining to the
registration of 300,000 shares of its 8.35% Noncumulative Exchangeable Preferred
Stock, Series A (the "New Preferred Shares"). As indicated therein and herein,
the New Preferred Shares will be offered in exchange (the "Exchange Offer") for
up to 300,000 shares of its 8.35% Noncumulative Exchangeable Preferred Stock,
Series A, currently outstanding (the "Old Preferred Shares" and together with
the New Preferred Shares, the "Preferred Shares"). The New Preferred Shares are
identical in all respects to the Old Preferred, except that (i) the New
Preferred Shares will be registered under the Securities Act, and therefore,
will not bear legends restricting their transfer and (ii) holders of New
Preferred Shares will not be entitled to registration rights available to
holders of Old Preferred Shares under the Registration Rights Agreement, dated
September 3, 1997, among the Company, the National Bank of Canada, the direct
parent of the Company (the "Bank") and Merrill Lynch, Pierce, Fenner & Smith
Incorporated (the "Initial Purchaser"), which rights with respect to the Old
Preferred Shares will terminate upon consummation of the Exchange Offer.

                  As more fully described in the Form S-4 and herein, upon the
occurrence of certain events, including events related to the Bank's financial
condition (each, an "Exchange Event"), each Preferred Share will be
automatically exchanged for one newly issued 8.45% Noncumulative First Preferred
Share, Series Z (the "Bank Preferred Shares") of the Bank. The Bank Preferred
Shares were registered in Canada pursuant to a short-form prospectus filed by
the Bank with the Quebec Securities Commission on December 4, 1997. On December
11, 1997, the Quebec Securities Commission approved the registration of the Bank
Preferred Shares. On December 19, 1997, the Company and the Bank, pursuant to
the multi-jurisdictional disclosure system, filed Amendment No. 1 to
Registration Statement on Form S-4/Registration Statement on Form F-9
("Amendment No.1/Form F-9") in order to register the Bank Preferred Shares in
the United States. The Bank and the Company intend for the registration of the
New Preferred Shares and the Bank Preferred Shares to become effective at
approximately the same time. Accordingly, the Bank will delay filing the notice
of effectiveness issued by the Quebec Securities Commission until such time as
the Commission indicates that the registration of the New Preferred Shares will
be declared effective.

                  On January 14, 1998, the Bank and the Company received from
the staff of the Commission a comment letter (the "Comment Letter") with respect
to Amendment No. 1/Form F-9. Additionally, the Initial Purchaser currently holds
61,600 Old Preferred Shares as an unsold allotment (the "Unsold Allotment").
Accordingly, the Company and the Bank are filing this Amendment No. 2 to Form
S-4/Amendment No. 1 to Form F-9/Form S-1 to respond to the Comment Letter and to
permit the resale of the Unsold Allotment.


<PAGE>



                  SUBJECT TO COMPLETION, DATED JANUARY __, 1998
                          ----------------------------

                             PRELIMINARY PROSPECTUS
                                 --------------

                             NB Capital Corporation

                                Offer to Exchange

           8.35% Noncumulative Exchangeable Preferred Stock, Series A
                           for up to 300,000 shares of
           8.35% Noncumulative Exchangeable Preferred Stock, Series A

                  NB Capital Corporation (the "Company"), a wholly owned
subsidiary of National Bank of Canada (the "Bank"), hereby offers, upon the
terms and subject to the conditions set forth in this Prospectus (the
"Prospectus") and in the accompanying Letter of Transmittal (which together with
the Prospectus constitute the "Exchange Offer"), to exchange up to 300,000
shares of its 8.35% Noncumulative Exchangeable Preferred Stock, Series A, par
value US$.01 per share (the "New Preferred Shares") for up to all of the
outstanding shares of its 8.35% Noncumulative Exchangeable Preferred Stock,
Series A, par value US$.01 per share (the "Old Preferred Shares" and together
with the New Preferred Shares, the "Preferred Shares") at the rate of one New
Preferred Share for each Old Preferred Share. The form and terms of the New
Preferred Shares are identical in all material respects to the form and terms of
the Old Preferred Shares, except that (i) the New Preferred Shares have been
registered under the Securities Act of 1933, as amended (the "Securities Act"),
and, therefore, will not bear legends restricting their transfer and (ii)
holders of the New Preferred Shares will not be entitled to the registration
rights available to holders of the Old Preferred Shares under the Registration
Rights Agreement (the "Registration Rights Agreement") dated September 3, 1997,
among the Company, the Bank and Merrill Lynch, Pierce, Fenner & Smith
Incorporated (the "Initial Purchaser") which registration rights with respect to
the Old Preferred Shares will terminate upon completion of the Exchange Offer.
See "Description of the New Preferred Shares."

                  The Company's principal business objective is to acquire,
hold, finance and manage assets consisting of obligations secured by real
property, as well as certain other qualifying real estate investment trust
("REIT") assets ("Mortgage Assets"). The Mortgage Assets of the Company
currently consist of sixteen hypothecation loans (the "Initial Mortgage Assets")
issued to the Company by NB Finance, Ltd., a wholly owned subsidiary of the Bank
("NB Finance"), that are recourse only to the "Initial Mortgage Loans." The
Initial Mortgage Loans consist of sixteen pools of, in the aggregate, 12,101
"Mortgage Loans". Mortgage Loans consist of residential first mortgages insured
by Canada Mortgage and Housing Corporation, an agency of the Government of
Canada ("CMHC"), that are secured by real property located in Canada.

                  See "Risk Factors" commencing on page 13 for a discussion of
certain factors that should be considered by potential holders of New Preferred
Shares, including the following:

         o        The Old Preferred Shares may not be offered or sold, unless
                  registered under the Securities Act, except pursuant to an
                  exemption from, or in a transaction not subject to, the
                  Securities Act and applicable securities laws of states and
                  other jurisdictions. Consequently, holders of Old Preferred
                  Shares who fail to exchange their Old Preferred Shares for New
                  Preferred Shares pursuant to the Exchange Offer will continue
                  to be subject to the transfer restrictions set forth in the
                  legends thereon.

         o        There is no existing market for the New Preferred Shares and
                  there can be no assurance as to the liquidity of any markets
                  that may develop, the ability of holders to sell their New
                  Preferred Shares or the sale price thereof. Consequently,
                  holders of New Preferred Shares may find it


<PAGE>



                  difficult to sell their New Preferred shares or to sell their
                  New Preferred Shares at a price equivalent to the purchase
                  price thereof.

         o        Dividends on the New Preferred Shares are not cumulative.
                  Consequently, if the Board of Directors of the Company (the
                  "Board of Directors") does not authorize and declare a
                  dividend on the New Preferred Shares for any particular
                  quarterly dividend period, the holders of the New Preferred
                  Shares would not be entitled to recover such dividend even if
                  funds are, or subsequently become, available for payment
                  thereof.

         o        The Company's income consists principally of payments of
                  interest and, therefore, is heavily dependent upon prevailing
                  interest rates. Additionally, the Company's income is
                  denominated in Canadian dollars. Consequently, a significant
                  decline in interest rates or in the value of the Canadian
                  dollar may have an adverse effect on the Company, its assets
                  and its ability to make dividend payments with respect to the
                  New Preferred Shares.

         o        As a subsidiary of the Bank, Canadian banking authorities
                  could, under certain circumstances, impose certain
                  restrictions on the operations of the Company. Consequently,
                  under such circumstances, such restrictions could cause the
                  Company to fail to qualify as a REIT as well as affect its
                  ability to pay dividends.

         o        The Company's operations may be affected by prevailing real
                  estate market conditions. Consequently, there can be no
                  assurance that prevailing real estate market conditions will
                  not adversely affect the Company's ability to pay dividends.

         o        All of the residential real properties securing the Initial
                  Mortgage Assets are, and in the future are expected to be,
                  located outside the United States, primarily in Quebec.
                  Consequently, the Company will be subject to the laws of a
                  foreign jurisdiction with respect to any actions taken and may
                  be subject to a greater risk of default than investments in
                  comparable U.S. real property.

         o        The Initial Mortgage Assets are recourse only to the Initial
                  Mortgage Loans. Consequently, in the event of default on the
                  Initial Mortgage Assets, the Company's only recourse will
                  principally be foreclosure on the real property securing the
                  Initial Mortgage Assets, and in certain circumstances, CMHC
                  insurance may not be available or receipt of payment thereof
                  may be delayed.

         o        The assets of the Company consist of obligations that do not
                  provide for complete amortization of principal over their term
                  to maturity and, therefore, require a balloon payment.
                  Consequently, holders of New Preferred Shares may be accepting
                  a greater degree of risk relative to an investment with
                  underlying assets that are comprised of fully amortizing
                  obligations.

         o        The Company has not obtained a third party valuation of its
                  assets for the purposes of the Exchange Offer. Consequently,
                  there can be no assurance that the fair market value of such
                  assets does not differ from the purchase price thereof.

         o        The Company is dependent upon the Bank and its affiliates in
                  virtually every phase of its operations. However, the
                  interests of the Company and the Bank may not be identical.
                  Consequently, because of the relationship between the Company
                  and the Bank and its affiliates, conflicts of interest may
                  arise between the Company and the Bank.

         o        The Board of Directors may amend or revise the Company's
                  policies and strategies in the future without a vote of
                  stockholders, including holders of the New Preferred Shares.

                                                                  

<PAGE>



                  Consequently, the holders of New Preferred Shares cannot
                  preclude the Board of Directors from making such amendments or
                  revisions even though the ultimate effect to the holders of
                  New Preferred Shares may be negative.

         o        Under certain circumstances, including when the Bank is
                  experiencing financial difficulties or its financial condition
                  is deteriorating, the New Preferred Shares could be exchanged
                  automatically for the Bank's 8.45% Noncumulative First
                  Preferred Shares, Series Z (the "Bank Preferred Shares").
                  Consequently, the Bank Preferred Shares would represent an
                  investment in the Bank and not in the Company at a time when
                  the Bank is experiencing such financial difficulties or such
                  deterioration of financial condition.

         o        The Company may not qualify as a REIT for United States
                  federal income tax purposes. Consequently, the Company may be
                  subject to United States federal income tax at normal
                  corporate tax rates.

                  The Old Preferred Shares were issued on September 3, 1997 (the
"Issue Date") in a transaction not registered under the Securities Act in
reliance upon an exemption from the registration requirements thereof. The New
Preferred Shares are being offered hereby to satisfy certain obligations of the
Company contained in the Registration Rights Agreement. Based on interpretations
by the staff of the Securities and Exchange Commission (the "Commission") set
forth in no-action letters issued to third parties, the Company believes that
the New Preferred Shares issued pursuant to the Exchange Offer in exchange for
Old Preferred Shares may be offered for resale, resold or otherwise transferred
by any holder or beneficial owner thereof (other than any holder or beneficial
owner that is a broker-dealer or an "affiliate" of the Company within the
meaning of Rule 405 under the Securities Act) without further compliance with
the registration and prospectus delivery requirements of the Securities Act,
provided that such New Preferred Shares are acquired in the ordinary course of
such holder or beneficial owner's business, such holder or beneficial owner has
no arrangement or understanding with any person to participate in the
distribution of such New Preferred Shares and neither such holder or beneficial
owner nor any such other person is engaging in or intends to engage in a
distribution of New Preferred Shares. The Company has not sought, and does not
intend to seek, its own no-action letter, and there can be no assurance that the
Commission or its staff would make a similar determination with respect to the
Exchange Offer. Notwithstanding the foregoing, each broker-dealer that receives
New Preferred Shares for its own account pursuant to the Exchange Offer must
acknowledge that it will deliver a prospectus in connection with any resale of
such New Preferred Shares. The Letter of Transmittal states that by so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an "underwriter" within the meaning of the Securities Act.
The Company has agreed that, for a period of six months after the date of this
Prospectus, it will make this Prospectus, as it may be amended or supplemented,
available to any broker-dealer for use in connection with any such resale and
will update this Prospectus, as required, during such six-month period.

                  The Exchange Offer is not conditioned upon any minimum
aggregate number of Old Preferred Shares being tendered for exchange. The
Company will accept for exchange any and all validly tendered Old Preferred
Shares not withdrawn prior to 5:00 p.m. New York City time, on , 1998, unless
the Company, in its sole discretion, extends the period of time during which the
Exchange Offer is open (the "Expiration Date"). The Company does not currently
intend to extend the Expiration Date. The date of acceptance and exchange of the
Old Preferred Shares will be the business day following the Expiration Date.
Tenders of Old Preferred Shares may be withdrawn at any time prior to the
Expiration Date. The Company will not receive any proceeds from the Exchange
Offer. The Company will pay certain expenses incident to the Exchange Offer.

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




<PAGE>



                  THE SECURITIES DESCRIBED HEREIN HAVE NOT BEEN APPROVED OR
DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION NOR HAS THE COMMISSION
PASSED UPON THE ACCURACY OR DETERMINED THE ADEQUACY OF THIS PROSPECTUS.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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


                The date of this Prospectus is January __, 1998.


                                                                  

<PAGE>



                              AVAILABLE INFORMATION

                  The Company is not currently subject to the periodic reporting
and other informational requirements of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"). As a result of the Exchange Offer, the Company
will be required to file reports and other information with the Commission
pursuant to the informational requirements of the Exchange Act.

                  This Prospectus constitutes a part of a Registration Statement
on Form S-4/Form F-9/Form S-1 (the "Registration Statement") filed by the
Company with the Commission under the Securities Act. As permitted by the rules
and regulations of the Commission, this Prospectus does not contain all of the
information contained in the Registration Statement and the exhibits and
schedules thereto, and reference is hereby made to the Registration Statement
and the exhibits and schedules thereto for further information with respect to
the Company and the New Preferred Shares. Statements contained herein concerning
the provisions of any documents filed as an exhibit to the Registration
Statement or otherwise filed with the Commission are not necessarily complete,
and in each instance reference is made to the copy of such document so filed.
Each such statement is qualified in its entirety by such reference.

                  The Registration Statement may be inspected and copied at the
public reference facilities maintained by the Commission at Room 1024, 450 Fifth
Street, N.W., Washington, D.C. 20549, or at its regional offices, located at 500
West Madison Street, Suite 1400, Chicago, Illinois 60661 and Seven World Trade
Center, 13th Floor, New York, New York 10048. Copies of such material can be
obtained from the public reference section of the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates and may also be
accessed electronically by means of the Commission's website at
http://www.sec.gov.

                                                                  
                                       iv

<PAGE>



                                TABLE OF CONTENTS


<TABLE>
<S>                                                                                               <C>
PROSPECTUS SUMMARY...............................................................................  1
         The Company.............................................................................  1
         The Bank ...............................................................................  2
         Business and Strategy...................................................................  3
         Tax Status of the Company...............................................................  4
         The Exchange Offer......................................................................  5
         Selected Financial Data................................................................. 12

RISK FACTORS..................................................................................... 13
         Consequences of Failure to Exchange Old Preferred Shares................................ 13
         Absence of Public Market................................................................ 13
         Dividends Not Cumulative................................................................ 14
         Interest Rate Risk and Maturity of Initial Mortgage Loans............................... 14
         Currency Exchange Rate Risk............................................................. 14
         Dividend and Other Regulatory Restrictions on Operations of the Company................. 14
         Real Estate Market Conditions........................................................... 15
         Geographic Concentration of the Real Property Securing the Initial Mortgage Assets...... 15
         Limited Recourse Nature of Certain Mortgage Assets; Limitations on CMHC Insurance....... 15
         Balloon Payments........................................................................ 16
         No Third Party Valuation of the Mortgage Assets; No Arm's-Length Negotiations with
                  Affiliates..................................................................... 16
         Relationship with the Bank and Its Affiliates; Conflicts of Interest.................... 16
         Dependence upon the Bank................................................................ 17
         Risk of Future Revisions in Policies and Strategies by Board of Directors............... 17
         Certain Risks Associated with the Bank.................................................. 17
         Tax Risks............................................................................... 18
         Canadian Legal Considerations........................................................... 20

THE COMPANY...................................................................................... 21

USE OF PROCEEDS.................................................................................. 21

CAPITALIZATION................................................................................... 22

MANAGEMENT'S DISCUSSION AND ANALYSIS OF LIQUIDITY AND CAPITAL RESOURCES.......................... 22

THE EXCHANGE OFFER............................................................................... 23
         General  ............................................................................... 23
         Purpose of the Exchange Offer........................................................... 23
         Terms of the Exchange................................................................... 24
         Expiration Date; Extension; Termination; Amendment...................................... 24
         Procedures for Tendering Old Preferred Shares........................................... 25
         Terms and Conditions of the Letter of Transmittal....................................... 27
         Withdrawal Rights....................................................................... 28
         Acceptance of Old Preferred Shares for Exchange; Delivery of New Preferred Shares....... 29
         Certain Conditions to the Exchange Offer................................................ 29
         Exchange Agent.......................................................................... 31
         Solicitation of Tenders; Fees and Expenses.............................................. 31
         Transfer Taxes.......................................................................... 32
</TABLE>

                                                                  
                                        v

<PAGE>


<TABLE>
<S>                                                                                               <C>
         Accounting Treatment.................................................................... 32
         Consequences of Failure to Exchange..................................................... 32
         Resale of New Preferred Shares.......................................................... 33

BUSINESS AND STRATEGY............................................................................ 33
         General  ............................................................................... 33
         Description of Dividend Policy.......................................................... 34
         Description of the Company's Investment Policy.......................................... 35
         Description of the Company's Management Policies........................................ 38
         Description of the Initial Mortgage Assets.............................................. 40
         Description of the Initial Mortgage Loans............................................... 42
         Effect of Interest Rate Fluctuation on Assets and Earnings.............................. 44
         Servicing............................................................................... 44
         Employees............................................................................... 45
         Competition............................................................................. 46
         Legal Proceedings....................................................................... 46

MANAGEMENT....................................................................................... 46
         Directors and Executive Officers........................................................ 46
         Summary Compensation Table.............................................................. 47
         Independent Directors................................................................... 48
         Audit Committee......................................................................... 48
         Compensation of Directors and Officers.................................................. 48
         Limitation of Liability and Indemnification of Directors and Officers................... 48
         The Bank as Advisor..................................................................... 49

DESCRIPTION OF NEW PREFERRED SHARES.............................................................. 50
         General  ............................................................................... 50
         Dividends............................................................................... 50
         Automatic Exchange...................................................................... 51
         Ranking  ............................................................................... 53
         Voting Rights........................................................................... 53
         Redemption.............................................................................. 54
         Rights upon Liquidation................................................................. 56
         Independent Director Approval........................................................... 56

EXCHANGE OFFER; REGISTRATION RIGHTS.............................................................. 57

DESCRIPTION OF CAPITAL STOCK..................................................................... 60
         Common Stock............................................................................ 60
         Preferred Stock......................................................................... 61
         Power to Issue Additional Shares of Common Stock and Preferred Stock.................... 62
         Restrictions on Ownership and Transfer.................................................. 62
         Super-Majority Director Approval........................................................ 63
         Business Combinations................................................................... 63
         Control Share Acquisitions.............................................................. 64
         Form, Denomination, Book-Entry Procedures and Transfer.................................. 65
         Depositary Procedures................................................................... 65
         Certificated New Preferred Shares....................................................... 66
</TABLE>



                                                                  
                                       vi

<PAGE>



<TABLE>
<S>                                                                                              <C>
UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS.................................................. 67
         Tax Impact of the Exchange Offer........................................................ 67
         Qualification of the Company as a REIT.................................................. 67
         Stock Ownership Tests................................................................... 68
         Asset Tests............................................................................. 68
         Gross Income Tests...................................................................... 69
         Distribution Requirement................................................................ 69
         Taxation of the Company................................................................. 69
         Tax Treatment of Automatic Exchange..................................................... 70
         Taxation of New Preferred Shares........................................................ 70
         Taxation of Tax-Exempt Entities......................................................... 71
         State and Local Taxes................................................................... 72
         Taxation of Bank Preferred Shares....................................................... 72
         Certain United States Federal Income Tax Considerations Applicable to Foreign Holders... 72
         Information Reporting and Backup Withholding............................................ 73

CANADIAN FEDERAL INCOME TAX CONSIDERATIONS....................................................... 73
         Automatic Exchange...................................................................... 74
         Taxation of Dividends................................................................... 74
         Disposition of Bank Preferred Shares.................................................... 74
         Redemption of Bank Preferred Shares..................................................... 74

ERISA CONSIDERATIONS............................................................................. 74
         Status Under Plan Asset Regulations..................................................... 75
         Publicly-Offered Security Exception..................................................... 76
         Exemptions from Prohibited Transactions................................................. 76
         Unrelated Business Taxable Income....................................................... 77

RATINGS  ........................................................................................ 77

PLAN OF DISTRIBUTION............................................................................. 77

LEGAL MATTERS.................................................................................... 78

EXPERTS  ........................................................................................ 78

GLOSSARY..........................................................................................79

FINANCIAL STATEMENTS.............................................................................F-1

ANNEX A
</TABLE>

                                                                  
                                       vii

<PAGE>



             CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

                  Certain statements contained in this Prospectus which are not
historical facts contain forward-looking information with respect to the
Company's plans, projections or future performance, the occurrence of which
involve certain risks and uncertainties that could cause the Company's actual
results or plans to differ materially from those expected by the Company.

                  All written or oral forward-looking statements attributable to
the Company are expressly qualified in their entirety by the foregoing
cautionary statement.

                                                                  
                                      viii

<PAGE>



                               PROSPECTUS SUMMARY

                  The following summary is qualified in its entirety by the
detailed information appearing elsewhere in this Prospectus. The offering by NB
Capital Corporation (the "Company") of up to 300,000 shares of its 8.35%
Noncumulative Exchangeable Preferred Stock, Series A, par value US$.01 per share
(the "New Preferred Shares") in exchange for up to all the outstanding shares of
8.35% Noncumulative Exchangeable Preferred Stock, Series A, par value US$.01 per
share (the "Old Preferred Shares" and together with the New Preferred Shares,
the "Preferred Shares"), of the Company is referred to herein as the "Exchange
Offer." References to dollars and US$ are to United States dollars; references
to C$ and $ are to Canadian dollars. As of , 1997, the Canadian dollar exchange
rate was C$ =US$1.00 and certain amounts stated herein reflect such exchange
rate.

                                   The Company

General

                  The Company is a Maryland corporation incorporated on August
20, 1997. All of the common stock, par value $.01, of the Company (the "Common
Stock") is owned by National Bank of Canada (the "Bank"). The Company's
principal business objective is to acquire, hold, finance and manage assets
consisting of obligations secured by real property, as well as certain other
qualifying REIT assets ("Mortgage Assets"). The Company will elect to be taxable
as a REIT under the Internal Revenue Code of 1986, as amended (the "Code"), and
generally will not be liable for United States federal income tax to the extent
that it distributes its income to its stockholders and maintains its
qualification as a REIT. See "United States Federal Income Tax
Considerations--Qualification of the Company as a REIT." The Bank has indicated
to the Company that, for as long as any of the New Preferred Shares are
outstanding, the Bank intends to continue to own all of the outstanding shares
of the Common Stock. The Company was formed to provide investors with the
opportunity to invest in Canadian residential mortgages and other real estate
assets and to provide the Bank with a cost-effective means of raising capital.
The Company began operations on September 3, 1997.

Mortgage Assets

                  The Mortgage Assets currently consist of sixteen
"hypothecation loans" (the "Initial Mortgage Assets") issued to the Company by
NB Finance that are recourse only to the "Initial Mortgage Loans." Hypothecation
loans are loans secured by the pledge of mortgages as security therefor. The
Initial Mortgage Loans consist of sixteen pools of, in the aggregate, 12,101
"Mortgage Loans." Mortgage Loans consist of Canada Mortgage and Housing
Corporation ("CMHC") insured residential first mortgages that are secured by
real property located in Canada. NB Finance was organized solely for the purpose
of acquiring Mortgage Loans and issuing the Initial Mortgage Assets, and other
similar obligations, to the Company. All of the ordinary shares of NB Finance
are owned by the Bank. The Bank has indicated to the Company that it intends to
maintain 100% ownership of the ordinary shares of NB Finance so long as the
Initial Mortgage Assets or any other obligations of NB Finance are owned by the
Company. NB Finance is not permitted to incur any indebtedness or engage in any
business activities other than the ownership of Mortgage Loans and activities
incidental thereto. See "Business and Strategy--Description of the Initial
Mortgage Loans." The Initial Mortgage Assets will mature semi-annually beginning
in 2000, and the proceeds thereof (net of distributions and expenses) are
expected to be reinvested in additional Mortgage Assets as described under
"Business and Strategy--Description of Mortgage Assets; Investment Policy."

                  The principal executive offices of the Company are located at
125 West 55th Street, New York, New York 10019. The telephone number of the
Company is (212) 632-8500.


                                                                  

<PAGE>



                                    The Bank

General

                  The Bank was formed through a series of amalgamations and its
roots date back to 1859 with the founding of the Banque Nationale in Quebec
City. The Bank is a Schedule I bank under the Bank Act (Canada), as amended (the
"Bank Act"). Its head office and principal place of business is located at the
National Bank Tower, 600 de La Gauchetiere West, Montreal, Quebec, H3B 4L2, and
its telephone number is (514) 394-5000.

                  The Bank, which ranks sixth among Canadian banks in terms of
total assets, is present in each of Canada's provinces. It delivers an extensive
range of financial services to individuals, commercial enterprises, financial
institutions and governments both in Canada and abroad.

                  Additional information regarding the Bank is included in the
Bank's short-form prospectus related to the Bank Preferred Shares affixed to
this Prospectus as Annex A.

Preferred Shares of the Bank

                  The authorized preferred capital of the Bank consists of an
unlimited number of First Preferred Shares ("First Preferred Shares") and up to
15 million Second Preferred Shares which may be issued for a maximum aggregate
consideration of C$1 billion and C$300 million, respectively, or the equivalent
thereof in other currencies. The Board of Directors of the Bank may by
resolution establish the terms of series of preferred shares. The Bank currently
has six series of First Preferred Shares outstanding with an aggregate
liquidation preference as of October 31, 1997 of C$376 million.

Canadian Statutory Requirements

                  Under Canadian law, the Bank is required to maintain adequate
capital in relation to its operations. The Office of Superintendent of Financial
Institutions Canada (the "Superintendent") has issued guidelines concerning the
maintenance of adequate capital (the "Capital Guideline") and has statutory
authority to direct the Bank to increase its capital even if the Bank is in
compliance with the Capital Guideline. Pursuant to the Capital Guideline,
requirements are applied to the Bank on a consolidated basis including all
subsidiaries except insurance subsidiaries or other regulated financial
institutions whose leverage is inappropriate for a deposit-taking institution
and which, because of their size, would have a material impact on the leverage
of the consolidated entity. Under the Capital Guideline, it is expected that the
Bank's total assets, including specified off-balance sheet items, should be no
greater than 20 times the Bank's total capital. It is also expected that the
Bank's total capital not be less than 8% of risk-weighted assets and
risk-weighted off-balance sheet items, unless a higher ratio is prescribed by
the Superintendent. The Capital Guideline prescribes risk-weighting and the
treatment of off-balance sheet items. The ratio of total capital to
risk-weighted off-balance sheet items is the "risk-based capital ratio" and is
based upon standards adopted by the Bank for International Settlement. The
Capital Guideline recognizes two tiers of capital. Tier 1 capital comprises the
highest quality capital elements based upon the attributes of permanence,
freedom from mandatory fixed charges against earnings and subordination to the
rights of depositors and other creditors. Tier 2 capital contributes to the
overall strength of a bank as a going concern, but falls short in meeting the
first two capital attributes described for Tier 1 capital. Tier 2 capital
differentiates between Tier 2A hybrid (debt/equity) instruments and Tier 2B
limited life instruments. Tier 1 capital elements consist of common shareholders
equity, qualifying non-cumulative perpetual preferred shares and qualifying
non-controlling interests in subsidiaries arising on consolidation from Tier 1
capital instruments. Tier 1 capital instruments and preferred shares qualifying
as hybrid instruments in Tier 2A are intended to be permanent. Where the share
or instrument provides for redemption by the issuer after 5 years with
supervisory approval, the Superintendent would not normally prevent such
redemption by a healthy and viable bank where the instrument is or has been
replaced by equal or higher quality capital including an increase in retained
earnings, or if the bank is downsizing. All capital instruments must be issued
and fully paid for in money or, with the approval of the Superintendent, in
property. Net of amortization, the amount of Tier 2 capital may not exceed 100%
of Tier 1 capital after deducting goodwill and, consequently, the Capital

                                                                  
                                        2

<PAGE>



Guideline requires the amount of Tier 1 capital to be not less than 4% of
risk-weighted assets and risk-weighted off-balance sheet items, unless a higher
ratio is prescribed by the Superintendent. Also under the Capital Guideline, the
amount of Tier 2B capital net of amortization shall not exceed 50% of Tier 1
capital after deducting goodwill.

                  At October 31, 1997, the Tier 1 risk-based capital ratio and
total risk-based capital ratio levels of the Bank were 6.8% and 9.7%,
respectively. After giving effect to the issuance of the Old Preferred Shares on
September 3, 1997, the Tier 1 risk-based capital ratio and total risk-based
capital ratio levels of the Bank as of that date were 8.1% and 11.3%,
respectively. The Bank's Tier 1 risk-based capital ratio and total risk-based
capital ratio were 6.9% and 10.2% at October 31, 1996, 6.8% and 10.4% at October
31, 1995 and 6.9% and 11.1% at October 31, 1994.

                  Section 485 of the Bank Act requires Canadian banks to
maintain adequate capital and adequate and appropriate forms of liquidity and to
comply with related regulations. Under subsection 485(3), the Superintendent
may, by order, direct a bank to increase its capital or to provide additional
liquidity in such forms and amounts as the Superintendent may require. The
Superintendent may act under subsection 485(3) even if a bank is in compliance
with all applicable guidelines and regulations.

Exchange Event

                  Each of the New Preferred Shares will be exchanged
automatically (the "Automatic Exchange") for one Bank Preferred Share (i)
immediately prior to such time, if any, at which the Bank fails to declare and
pay or set aside for payment when due any dividend on any issue of its
cumulative First Preferred Shares or the Bank fails to pay or set aside for
payment when due any declared dividend on any of its non-cumulative First
Preferred Shares, (ii) in the event that the Bank has a Tier 1 risk-based
capital ratio of less than 4.0% or a total risk-based capital ratio of less than
8.0%, (iii) in the event that the Superintendent takes control of the Bank
pursuant to the Bank Act, or proceedings are commenced for the winding-up of the
Bank pursuant to the Winding-up and Restructuring Act (Canada), or (iv) in the
event that the Superintendent, by order, directs the Bank to act pursuant to
subsection 485(3) of the Bank Act and the Bank elects to cause the exchange
(each, an "Exchange Event"). In connection with the Exchange Offer, the Bank
Preferred Shares will be registered with the Commission. See "Risk
Factors--Certain Risks Associated with the Bank" and "Description of New
Preferred Shares--Automatic Exchange."

Organizational Structure

                  The following diagram outlines the organizational structure of
the Bank relevant to the Exchange Offer: [Description of diagram: National Bank
of Canada on the top level of a two-tier diagram connected to NB Capital
Corporation and NB Finance Ltd. on the second level of the two-tier diagram.]

                              Business and Strategy

General

                  The Company's principal business objective is to acquire,
hold, finance and manage Mortgage Assets that will generate net income for
distribution to stockholders. The Mortgage Assets of the Company initially
consist solely of the Initial Mortgage Assets (sixteen hypothecation loans, in
an aggregate amount of US$477 million, issued by NB Finance to the Company that
are recourse only to the Initial Mortgage Loans (which are sixteen pools of, in
the aggregate, 12,101 CMHC-insured residential first mortgages, in an aggregate
amount of C$828 million (US$596 million) and that are secured by the residential
real property underlying the Initial Mortgage Loans). See "Business and Strategy
- -- Description of the Initial Mortgage Assets" and "-- Description of the
Initial Mortgage Loans." The Company has acquired substantially all of its
Mortgage Assets from the Bank and/or affiliates of the Bank on terms that are
comparable to those that could be obtained by the

                                                                  
                                        3

<PAGE>



Company if such Mortgage Assets were purchased from unrelated third parties. The
Company may also from time to time acquire Mortgage Assets comparable to the
Initial Mortgage Assets acquired from the Bank or from unrelated third parties.
As of the date of this Prospectus, the Company has not entered into any
agreements with third parties with respect to the purchase of Mortgage Assets.
Other than with respect to the temporary investment of payments of interest and
principal on its Mortgage Assets, the Company anticipates that it will purchase
Mortgage Assets from unrelated third parties only if neither the Bank nor any
affiliate of the Bank has an amount or type of Mortgage Assets sufficient to
meet the requirements of the Company.

                  The Company's current investment policy and current intention
is to invest at least 90% of its portfolio in the Initial Mortgage Assets and
although the Company has no current intention to invest in any assets other than
the Initial Mortgage Loans or obligations comparable to the Initial Mortgage
Loan, obligations that are comparable to the Initial Mortgage Assets.
Accordingly, potentially 10% of the Company's portfolio could consist of
investments in other assets permitted under the Company's investment policy. See
"Business and Strategy -- Description of the Company's Investment Policy" and
"-- Description of the Companies Management Policies."

                  The Company intends and has the ability to hold the Mortgage
Loans to maturity unless there is a prepayment by the customer or a Mortgage
Loan is impaired. Therefore the Mortgage Loans will be recorded as a long-term
investment in the balance sheet of the Company.

Management

                  The Board of Directors is composed of five members, two of
whom are Independent Directors. An "Independent Director" is a director who is
not a current officer or employee of the Company or a current director, officer
or employee of the Bank or any affiliate of the Bank. Pursuant to the terms of
the New Preferred Shares, the Independent Directors must consider the interests
of the holders of both the Preferred Stock and the Common Stock in determining
whether any proposed action requiring their approval is in the best interests of
the Company. The Company currently has six employees and does not anticipate
that it will require additional employees. See "Management."

Year 2000 Issue

                  Pursuant to the Advisory Agreement, dated as of September 3,
1997, between the Company and the Bank (the "Advisory Agreement"), the Bank
administers the day-to-day activities of the Company. Pursuant to the Servicing
Agreement, dated as of September 3, 1997, between the Company and the Bank (the
"Servicing Agreement"), the Bank services the Mortgage Loans on behalf of the
Bank. See "Risk Factors--Relationship with the Bank and Its Affiliates;
Conflicts of Interest," "--Dependence upon the Bank," "Business and
Strategy--Description of the Initial Mortgage Loans" and "Management--The Bank
as Advisor." Accordingly, the Company does not have a material Year 2000 issue.

                  The Bank, as originator and servicer of the Mortgage Loans
that underlie the Mortgage Assets and administrator of the day-to-day activities
of the Company, has formulated a detailed plan to address the Year 2000 issue.
The Bank expects to invest C$35 million dollars from 1997 through 2000 to modify
computer software and hardware in relation to the Year 2000 issue. According to
such plan, 30% of computer software and 20% of computer hardware were converted
and certified accurate by December 31, 1997. By December 31, 1998, the Bank
expects 95% of computer software and 50% of computer hardware will be converted
and certified accurate. By March 31, 1999, the Bank expects that the conversion
and certification of all remaining computer software and hardware will be
complete. The plan and budget also provide for monitoring such conversion
through the Year 2000.

                            Tax Status of the Company

                  The Company will elect to be taxable as a REIT under sections
856 through 860 of the Code, commencing with its taxable year ending December
31, 1997. As a REIT, the Company generally will not be

                                                                  
                                        4

<PAGE>



liable for United States federal income tax to the extent that it distributes
its income to the holders of its Common Stock and Preferred Stock, including the
New Preferred Shares, and maintains its qualification as a REIT. See "United
States Federal Income Tax Considerations--Qualifications of the Company as a
REIT."

                  A REIT is subject to a number of organizational and
operational requirements, including a requirement that it currently distribute
to stockholders at least 95% of its taxable income computed without regard to
the dividends paid deduction and the Company's net capital gain ("REIT taxable
income"). Notwithstanding its election to be taxable as a REIT, the Company may
be subject to federal, state and/or local tax. See "Risk Factors--Tax Risks" and
"United States Federal Income Tax Considerations."

                               The Exchange Offer

                  For a more complete description of the terms of the New
Preferred Shares specified in the following summary, see "Description of New
Preferred Shares."

The Exchange Offer                  The Company is offering to exchange pursuant
                                    to the Exchange Offer up to 300,000 shares
                                    of its New Preferred Shares for up to all of
                                    its outstanding Old Preferred Shares at a
                                    rate of one New Preferred Share for each Old
                                    Preferred Share. The form and terms of the
                                    New Preferred Shares (including the dividend
                                    rate, liquidation preference and redemption
                                    rights) are identical in all material
                                    respects to the form and terms of the Old
                                    Preferred Shares, except that the New
                                    Preferred Shares have been registered under
                                    the Securities Act, and therefore, will not
                                    bear legends restricting their transfer.
                                    Further, the holders of New Preferred Shares
                                    will not be entitled to the registration
                                    rights of holders of Old Preferred Shares
                                    under the Registration Rights Agreement,
                                    which rights with respect to the Old
                                    Preferred Shares will terminate upon
                                    consummation of the Exchange Offer. The
                                    issuance of the New Preferred Shares is
                                    intended to satisfy certain obligations of
                                    the Company contained in the Registration
                                    Rights Agreement. Subject to certain
                                    conditions, a holder of Old Preferred Shares
                                    who wishes to tender must transmit a
                                    properly completed and duly executed Letter
                                    of Transmittal to The Bank of Nova Scotia
                                    Trust Company of New York (the "Exchange
                                    Agent") on or prior to the Expiration Date.
                                    For procedures related to tendering, see
                                    "The Exchange Offer." As of the date hereof,
                                    300,000 shares of Old Preferred Stock were
                                    outstanding.

Minimum Condition                   The Exchange Offer is not conditioned
                                    upon any minimum aggregate principal
                                    amount of Old Preferred Shares being
                                    tendered for exchange.

Expiration Date; Withdrawal         The Exchange Offer will expire at
                                    5:00 p.m., New York City time, on the
                                    "Expiration Date." As used herein, the
                                    term "Expiration Date" means 5:00 p.m., New
                                    York City time, on        , 1998; unless the
                                    Company, in its sole discretion, extends the
                                    period of time for which the Exchange Offer
                                    is to remain open. The tender of Old
                                    Preferred Shares pursuant to the Exchange
                                    Offer may be withdrawn at any time prior to
                                    the Expiration Date by sending a written
                                    notice of withdrawal to the Exchange Agent.

                                    Any Old Preferred Shares so withdrawn will
                                    be deemed not to have been validly tendered
                                    for exchange for purposes of the Exchange
                                    Offer. Any Old Preferred Shares not accepted
                                    for exchange for any reason will be returned
                                    without expense to the tendering holder
                                    thereof as promptly as practicable after the
                                    expiration or termination of the Exchange
                                    Offer. See "The

                                                                  
                                        5

<PAGE>



                                    Exchange Offer--Expiration Date; Extension;
                                    Termination; Amendment" and "--Withdrawal
                                    Rights."

Exchange Date                       The date of acceptance and exchange for
                                    the Old Preferred Shares will be the
                                    business day following the Expiration Date.

Conditions to the
Exchange Offer                      The Exchange Offer is subject to certain
                                    customary conditions which may be waived by
                                    the Company. The Company currently expects
                                    that each of these conditions will be
                                    satisfied and that no waivers will be
                                    necessary. See "The Exchange Offer--Certain
                                    Conditions to the Exchange Offer." The
                                    Company reserves the right to terminate or
                                    amend the Exchange Offer at any time prior
                                    to the Expiration Date upon the occurrence
                                    of any such condition.

Procedure for
Tendering Old
Preferred Shares                    Each holder of Old Preferred Shares wishing
                                    to accept the Exchange Offer must complete,
                                    sign and date the Letter of Transmittal, or
                                    a facsimile thereof, in accordance with the
                                    instructions contained herein and therein,
                                    and mail or otherwise deliver such Letter of
                                    Transmittal, together with the Old Preferred
                                    Shares and any other required documentation,
                                    to the Exchange Agent at the address set
                                    forth herein. See "The Exchange
                                    Offer--Procedures for Tendering Old
                                    Preferred Shares" and "Plan of
                                    Distribution."

Use of Proceeds                     There will be no proceeds to the Company
                                    from the exchange of Old Preferred
                                    Shares pursuant to the Exchange Offer.

Special Procedures
for Beneficial
Owners                              Any beneficial owner whose Old Preferred
                                    Shares are registered in the name of a
                                    broker, dealer, commercial bank, trust
                                    company or other nominee who wishes to
                                    tender should contact such registered holder
                                    promptly and instruct such registered holder
                                    to tender on such beneficial owner's own
                                    behalf. If such beneficial owner wishes to
                                    tender on such beneficial owner's own
                                    behalf, such beneficial owner must, prior to
                                    completing and executing the Letter of
                                    Transmittal and delivering the Old Preferred
                                    Shares, either make appropriate arrangements
                                    to register ownership of the Old Preferred
                                    Shares in such beneficial owner's name or
                                    obtain a properly completed stock power from
                                    the registered holder. The transfer of
                                    registered ownership may take considerable
                                    time. See "The Exchange Offer--Procedure for
                                    Tendering Old Preferred Shares."

Guaranteed Delivery
Procedures                          Holders of Old Preferred Shares who wish to
                                    tender their Old Preferred Shares and whose
                                    Old Preferred Shares are not entirely
                                    available or who cannot deliver their Old
                                    Preferred Shares, the Letter of Transmittal
                                    or any other documents required by the
                                    Letter of Transmittal to the Exchange Agent
                                    prior to the Expiration Date must tender
                                    their Old Preferred Shares according to the
                                    guaranteed delivery procedures set forth in
                                    "The Exchange Offer--Procedure for Tendering
                                    Old Preferred Shares."


                                                                  
                                        6

<PAGE>



Acceptance of the
Old Preferred
Shares and Delivery
of the New
Preferred Shares                    The Company will accept for exchange any and
                                    all Old Preferred Shares which are properly
                                    tendered in the Exchange Offer prior to 5:00
                                    p.m., New York City time, on the of the New
                                    Expiration Date. The New Preferred Shares
                                    issued pursuant to the Exchange Offer will
                                    be delivered promptly following the
                                    Expiration Date. See "The Exchange
                                    Offer--Procedures for Tendering Old
                                    Preferred Shares."

Effect on the
Holders of Old
Preferred Shares                    As a result of the making of, and upon
                                    acceptance for exchange of all validly
                                    tendered Old Preferred Shares pursuant to
                                    the terms of the Exchange Offer, the Company
                                    will have fulfilled the covenant contained
                                    in the Registration Rights Agreement and,
                                    accordingly, there will be no liquidated
                                    damages pursuant to the terms of the
                                    Registration Rights Agreement, and the
                                    holders of the Old Preferred Shares will
                                    have no further registration or other rights
                                    under the Registration Rights Agreement.
                                    Holders of the Old Preferred Shares who do
                                    not tender their Old Preferred Shares in the
                                    Exchange Offer will continue to hold such
                                    Old Preferred Shares without any rights
                                    under the Registration Rights Agreement
                                    that, by their terms, terminate or cease to
                                    have further effectiveness as a result of
                                    the making of, and the acceptance for
                                    exchange of all validly tendered Old
                                    Preferred Shares pursuant to, the Exchange
                                    Offer. To the extent that the Old Preferred
                                    Shares are tendered and accepted in the
                                    Exchange Offer, the trading market for
                                    untendered Old Preferred Shares could be
                                    adversely affected.

Consequence of Failure
to Exchange Securities
Offered                             Holders of Old Preferred Shares who do not
                                    exchange for New Preferred Shares pursuant
                                    to the Exchange Offer will continue to be
                                    subject to the restrictions on transfer of
                                    such Old Preferred Shares as set forth in
                                    the legend thereon as a consequence of the
                                    offer or sale of the Old Preferred Shares
                                    pursuant to an exemption from, or in a
                                    transaction not subject to, the registration
                                    requirements of the Securities Act and the
                                    applicable state securities laws. The
                                    Company does not currently anticipate that
                                    they will register any Old Preferred Shares
                                    which are not exchanged pursuant to the
                                    Exchange Offer under the Securities Act
                                    after the Expiration Date.

                                             The New Preferred Shares

Issuer                              NB Capital Corporation, a Maryland
                                    corporation.

Securities Offered                  300,000 Noncumulative Exchangeable Preferred
                                    Shares, Series A.

Ranking                             The New Preferred Shares rank senior to the
                                    Common Stock with respect to dividend rights
                                    and rights upon liquidation. In order to
                                    qualify as a REIT, the capital stock of the
                                    Company must be held by at least 100 holders
                                    during approximately 90% or more of the
                                    taxable year beginning in the Company's
                                    second taxable year and in each subsequent
                                    taxable year. See "United States

                                                                  
                                        7

<PAGE>

                                    Federal Income Tax Considerations--Stock
                                    Ownership Tests." The Company has issued
                                    shares of a series of cumulative, senior
                                    preferred stock ("Senior Preferred Stock")
                                    with an aggregate liquidation preference of
                                    up to US$450,000 and limited transferability
                                    to ensure that it meets, and will continue
                                    to meet, the 100 person ownership
                                    requirement for REIT status without having
                                    to constantly monitor the number of holders
                                    of Preferred Shares. Except for the Senior
                                    Preferred Stock, additional shares of
                                    Preferred Stock ranking senior to the New
                                    Preferred Shares may not be issued without
                                    the approval of holders of at least
                                    two-thirds of the New Preferred Shares.
                                    Additional shares of Preferred Stock ranking
                                    on a parity with the New Preferred Shares
                                    may not be issued without the approval of a
                                    majority of the Board of Directors and a
                                    majority of the Independent Directors.

Dividends                           Dividends on the New Preferred Shares are
                                    payable at the rate of 8.35% per annum of
                                    the liquidation preference (an amount equal
                                    to US$83.50 per annum per share, calculated
                                    by multiplying the annual dividend rate of
                                    8.35% by the liquidation preference of
                                    US$1,000 per share, assuming authorization
                                    and declaration by the Board of Directors of
                                    four quarterly dividends), if, when and as
                                    authorized and declared by the Board of
                                    Directors. If authorized and declared,
                                    dividends are payable quarterly in arrears
                                    on the 30th day of March, June, September
                                    and December in each year, commencing June
                                    30, 1998. With respect to the dividend
                                    period in which the Exchange Offer is
                                    consummated, dividends on each New Preferred
                                    Share will accrue from the first day of
                                    the dividend period. Thereafter, dividends
                                    accrue in each quarterly period from the
                                    first day of such period, whether or not
                                    authorized, declared or paid with respect to
                                    New Preferred Shares for the prior quarterly
                                    period. Dividends on the New Preferred
                                    Shares are not cumulative and, accordingly,
                                    if no dividend is authorized and declared on
                                    the New Preferred Shares by the Board of
                                    Directors for a quarterly dividend period,
                                    holders of the New Preferred Shares will
                                    have no right to receive a dividend for that
                                    period, and the Company will have no
                                    obligation to pay a dividend for that
                                    period, whether or not dividends are
                                    authorized, declared and paid for any future
                                    period with respect to either the New
                                    Preferred Shares or the Common Stock. If no
                                    dividend is paid on the New Preferred Shares
                                    for a quarterly dividend period, the payment
                                    of dividends on the Common Stock will be
                                    prohibited for that period and at least the
                                    following three quarterly dividend periods.
                                    See "Description of New Preferred
                                    Shares--Dividends."

Liquidation Preference              The liquidation preference for each of the
                                    New Preferred Shares is US$1,000. Upon
                                    liquidation, holders of the New Preferred
                                    Shares will also be entitled to receive an
                                    amount equal to the quarterly accrued and
                                    unpaid dividend, if any, thereon to the date
                                    of liquidation. See "Description of New
                                    Preferred Shares--Rights Upon Liquidation."

Registration Rights
Agreement                           The Old Preferred Shares were sold by the
                                    Company on September 3, 1997 pursuant to a
                                    Purchase Agreement, dated as of August 22,
                                    1997, among the Company, the Bank and the
                                    Initial Purchaser (the "Purchase
                                    Agreement"). Pursuant to the Purchase
                                    Agreement, the Company and the Initial
                                    Purchaser entered into the Registration
                                    Rights Agreement. This Exchange Offer is
                                    intended to satisfy certain rights under the
                                    Registration Rights Agreement,

                                        8

<PAGE>

                                    which terminate upon the consummation of the
                                    Exchange Offer. The holders of the New
                                    Preferred Shares are not entitled to any
                                    exchange or registration rights with respect
                                    to the New Preferred Shares. The Old
                                    Preferred Shares are subject to the payment
                                    of additional interest under certain
                                    circumstances if the Company is not in
                                    compliance with its obligations under the
                                    Registration Rights Agreement. See "Exchange
                                    Offer; Registration Rights."

Description of the
New Preferred Shares                The form and terms of the New Preferred
                                    Shares are the same as the form and terms of
                                    the Old Preferred Shares except that (i) the
                                    New Preferred Shares will be registered
                                    under the Securities Act and therefore the
                                    New Preferred Shares will not bear legends
                                    restricting the transfer thereof and (ii)
                                    holders of the New Preferred Shares will not
                                    be entitled to the registration rights
                                    available to holders of Old Preferred Shares
                                    under the Registration Rights Agreement,
                                    which registration rights with respect to
                                    Old Preferred Shares will terminate upon the
                                    consummation of the Exchange Offer. See
                                    "Description of the New Preferred Shares."

Redemption                          The New Preferred Shares are not redeemable
                                    prior to September 3, 2007 (except upon the
                                    occurrence of a Tax Event, as defined in
                                    "Description of New Preferred
                                    Shares--Redemption," on or after September
                                    3, 2002). On and after September 3, 2007,
                                    the New Preferred Shares may be redeemed for
                                    cash at the option of the Company, in whole
                                    or in part, at any time and from time to
                                    time, at the redemption prices set forth
                                    herein, plus the quarterly accrued and
                                    unpaid dividend, if any, thereon to the date
                                    of redemption. Upon the occurrence of a Tax
                                    Event, on or after September 3, 2002, the
                                    Company will have the right to redeem the
                                    New Preferred Shares in whole (but not in
                                    part) at a redemption price equal to the
                                    Make-Whole Amount (as defined in
                                    "Description of New Preferred
                                    Shares--Redemption"), plus the quarterly
                                    accrued and unpaid dividend, if any, thereon
                                    to the date of redemption. Any redemption is
                                    subject to the prior written approval of the
                                    Superintendent. See "Description of New
                                    Preferred Shares-- Redemption." The New
                                    Preferred Shares are not subject to any
                                    sinking fund or mandatory redemption and are
                                    not convertible into any other securities of
                                    the Company.

Automatic Exchange                  Each of the New Preferred Shares will be
                                    exchanged automatically for one Bank
                                    Preferred Share upon the occurrence of an
                                    Exchange Event. See "Description of New
                                    Preferred Shares--Automatic Exchange."

Voting Rights                       Holders of the New Preferred Shares will not
                                    have any voting rights, except as expressly
                                    provided herein. On any matter on which
                                    holders of the New Preferred Shares may
                                    vote, each of the New Preferred Shares will
                                    be entitled to one vote. See "Description of
                                    New Preferred Shares--Voting Rights."

Ownership                           Limits Beneficial ownership by any
                                    individual of more than 5% of any
                                    outstanding series of Preferred Stock,
                                    including the New Preferred Shares offered
                                    hereby, is restricted in order to preserve
                                    the Company's status as a REIT for United
                                    States federal income tax purposes. See
                                    "Description of Capital Stock--Restrictions
                                    on Ownership and Transfer."

Ratings                             The New Preferred Shares are rated "a2" by
                                    Moody's Investors Service, Inc. and "BBB+"
                                    by Standard & Poor's Ratings Services. A
                                    security rating is

                                        9

<PAGE>

                                    not a recommendation to buy, sell or hold
                                    securities and may be subject to revision or
                                    withdrawal at any time by the assigning
                                    rating organization.

Use of Proceeds                     There will be no proceeds to the Company
                                    from the exchange pursuant to the Exchange
                                    Offer.

Federal Income Tax
Consequences                        For federal income tax purposes, the
                                    exchange pursuant to the Exchange Offer will
                                    not result in any income gain or loss to the
                                    holders or the Company. See "United States
                                    Federal Income Tax Considerations."

Exchange Agent                      The Bank of Nova Scotia Trust Company of
                                    New York is serving as Exchange Agent in
                                    connection with the Exchange Offer.

ERISA Consideration                 Each holder of the New Preferred Shares
                                    will, by exchanging its Old Preferred Shares
                                    for New Preferred Shares, be deemed to have
                                    directed the Company to invest in the
                                    Initial Mortgage Assets (as well as the
                                    other assets held by the Company and
                                    identified at the time of purchase) and
                                    represented and agreed that either (A) no
                                    part of the assets to be used by it to
                                    acquire and hold such New Preferred Shares
                                    constitutes the assets of any (I) employee
                                    benefit plan (as defined in Section 3(3) of
                                    the Employee Retirement Income Security Act
                                    of 1974, as amended ("ERISA")) subject to
                                    Title I of ERISA, (II) plan (as defined in
                                    section 4975(e)(1) of the Code) or (III)
                                    entity whose underlying assets include "plan
                                    assets" under Department of Labor Regulation
                                    29 C.F.R. Section 2510.3-101 (collectively,
                                    "Plans") or (B) one or more prohibited
                                    transaction statutory or class exemptions
                                    apply such that the use of such plan assets
                                    to acquire and hold such New Preferred
                                    Shares will not constitute a non-exempt
                                    prohibited transaction under ERISA or the
                                    Code.

                                    In addition, in the event that the New
                                    Preferred Shares are not treated as
                                    "publicly-offered securities" (within the
                                    meaning of the above-referenced regulations)
                                    as of the date on which the Exchange Offer
                                    is consummated or (if no Exchange Offer is
                                    consummated) the shelf registration
                                    statement, which the Company is required to
                                    file, pursuant to the Registration Rights
                                    Agreement, in lieu of or in addition to the
                                    Registration Statement in the event (i) the
                                    Company is not permitted to effect the
                                    Exchange Offer, (ii) for any reason, the
                                    Registration Statement is not declared
                                    effective within 180 days of the Issue Date,
                                    or (iii) in certain other circumstances (the
                                    "Shelf Registration Statement"), is declared
                                    effective, then during the period commencing
                                    on such date and ending on the date on which
                                    the New Preferred Shares become
                                    "publicly-offered securities", each Plan
                                    purchaser will be deemed to have appointed
                                    an independent fiduciary (the "Independent
                                    Fiduciary"), which will be identified by the
                                    Company to exercise any discretionary
                                    authority with respect to transactions
                                    involving both the Company and the Bank or
                                    any Bank affiliate. The Independent
                                    Fiduciary will be identified prior to any
                                    such transaction and will be subject to
                                    removal and replacement by a majority of the
                                    holders of the New Preferred Shares.

                                    Any Plan fiduciary that proposes to cause a
                                    Plan to exchange New Preferred Shares for
                                    Old Preferred Shares should consult with its
                                    counsel with respect to the potential
                                    applicability of ERISA and the Code to such
                                    investment and whether any exemption or
                                    exemptions would be applicable and determine
                                    on

                                       10
<PAGE>



                                    its own whether all conditions of such
                                    exemption or exemptions have been satisfied.
                                    Any such Plan fiduciary should also
                                    determine whether the exchange of New
                                    Preferred Shares for Old Preferred Shares is
                                    permitted under the governing Plan
                                    instruments and is appropriate for the Plan
                                    in view of the overall investment policy and
                                    the composition and diversification of its
                                    portfolio.

                                                                  
                                       11

<PAGE>



                             Selected Financial Data

                  The selected financial data presented below as of and for the
period from August 20, 1997 (date of inception) to September 30, 1997 are
derived from and are qualified by reference to the Financial Statements
contained elsewhere in this Prospectus. The selected financial data presented
below as of and for the period from August 20, 1997 (date of inception) to
September 30, 1997, have been derived from the unaudited financial statements of
the Company which, in the opinion of management, include all adjustments, which
consist only of normal recurring adjustments, necessary for a fair presentation
of the financial position and the results of operations for such period. The
following financial data should be read in conjunction with the Financial
Statements contained elsewhere in this Prospectus.


                                                             August 20, 1997
                                                         (date of inception) to
                                                           September 30, 1997
                                                         -----------------------
Statement of Income Data:

Revenue .....................................................   $  3,053,269
Operating expenses ..........................................              0
                                                                ------------

Operating profit ............................................      3,053,269

Other income (expense):
Income tax ..................................................      1,221,307
                                                                ------------

Net income ..................................................   $  1,831,962

Ratio of Earnings to Fixed Charges and Preferred Dividends(1)            2.7


Balance Sheet Data:
Total assets ................................................   $480,391,723
Total liabilities ...........................................      2,346,307
8.35% Noncumulative Exchangeable
Preferred stock, Series A ...................................    300,000,000
Common stock ................................................              1
Contribution Surplus ........................................    477,335,453
Retained Earnings ...........................................        706,962



                        Notes To Selected Financial Data

(1)      Fixed charges for the period were nil. Preferred dividends were not
         increased to an amount representing the pre-tax earnings which would be
         required to cover such dividend requirement because the Company, as a
         REIT, does not pay taxes.

                                                                  
                                       12

<PAGE>



                                  RISK FACTORS

                  Prospective exchanging stockholders should carefully consider
the following information in conjunction with the other information contained in
this Prospectus before exchanging Old Preferred Shares for the New Preferred
Shares in the Exchange Offer. This Prospectus contains forward-looking
statements that involve risks and uncertainties. The Company's actual results
may differ significantly from the results discussed in the forward-looking
statements. Factors that might cause such differences include those discussed
below.

Consequences of Failure to Exchange Old Preferred Shares

                  The New Preferred Shares will be issued in exchange for Old
Preferred Shares only after timely receipt by the Exchange Agent of such Old
Preferred Shares, a properly completed and duly executed Letter of Transmittal
and all other required documents. Therefore, holders of Old Preferred Shares
desiring to tender such Old Preferred Shares in exchange for New Preferred
Shares should allow sufficient time to ensure timely delivery. Neither the
Exchange Agent nor the Company is under any duty to give notification of defects
or irregularities with respect to tenders of Old Preferred Shares for exchange.
In general, the Old Preferred Shares may not be offered or sold, unless
registered under the Securities Act, except pursuant to an exemption from, or in
a transaction not subject to, the Securities Act and applicable securities laws
of states and other jurisdictions. Consequently, holders of Old Preferred Shares
who do not exchange their Old Preferred Shares for New Preferred Shares pursuant
to the Exchange Offer (i) will continue to be subject to the restrictions on
transfer of such Old Preferred Shares as set forth in the legends thereon as a
result of the Old Preferred Shares having been issued pursuant to exemption
from, or in transactions not subject to, the registration requirements of the
Securities Act and applicable state securities laws and (ii) will not be
entitled to the registration rights available pursuant to the Registration
Rights Agreement which will terminate upon completion of the Exchange Offer. In
addition, any holder of Old Preferred Shares who tenders in the Exchange Offer
for the purpose of participating in a distribution of the New Preferred Shares
will be required to comply with the registration and prospectus delivery
requirements of the Securities Act in connection with any resale transaction.
Each broker-dealer that receives New Preferred Shares for its own account in
exchange for Old Preferred Shares, where such Old Preferred Shares were acquired
by such broker-dealer as a result of market-making activities or any other
trading activities, must acknowledge that it will deliver a prospectus in
connection with any resale of such New Preferred Shares.

Absence of Public Market

                  There is no existing market for the New Preferred Shares and
there can be no assurance as to the liquidity of any markets that may develop
for the New Preferred Shares, the ability of the holders to sell their New
Preferred Shares or at what price holders of the New Preferred Shares will be
able to sell their New Preferred Shares. Future liquidity and trading prices of
the New Preferred Shares will depend on many factors including, among other
things, prevailing interest rates, the Company's operating results, the market
for similar securities and whether the New Preferred Shares are listed on a
national exchange. The Company is under no obligation, and currently has no
intention, to list the New Preferred Shares on a national exchange. The Initial
Purchaser has informed the Company that the Initial Purchaser intends to make a
market in the Series A Preferred Shares. However, the Initial Purchaser is not
obligated to do so and any such market making activity may be terminated at any
time without notice to the holders of the New Preferred Shares. In addition,
such market making activity will be subject to the limits of the Securities Act
and may be limited during the pendency of the Registration Statement or the
Shelf Registration Statement. Consequently, holders of New Preferred Shares may
find it difficult to sell their New Preferred Shares or to sell their New
Preferred Shares at a price equivalent to the purchase price thereof.


                                                                  
                                       13

<PAGE>



Dividends Not Cumulative

                  Dividends on the New Preferred Shares are not cumulative. The
Board of Directors may determine, in its business judgment, that it would be in
the best interests of the Company to pay less than the full amount of the stated
dividend on the New Preferred Shares or no dividend for any quarterly dividend
period, notwithstanding that funds are available to pay such dividend. Factors
that may be considered by the Board of Directors in making this determination
are the Company's financial condition and capital needs, legal or regulatory
requirements, economic conditions, and such other factors as the Board may deem
relevant. Consequently, if the Board of Directors does not authorize and declare
a dividend on the New Preferred Shares for a quarterly dividend period, the
holders of the New Preferred Shares would not be entitled to recover such
dividend, even if funds are, or subsequently become, available for payment
thereof. Notwithstanding the foregoing, to remain qualified as a REIT, the
Company must distribute annually at least 95% of its "REIT taxable income" (not
including capital gains) to stockholders. See "--Tax Risks" and "United States
Federal Income Tax Considerations--Taxation of the Company."

Interest Rate Risk and Maturity of Initial Mortgage Loans

                  The Company's income consists principally of interest payments
from the Initial Mortgage Assets and obligations which are comparable to the
Initial Mortgage Assets. Interest and principal amounts generated by the Initial
Mortgage Loans and obligations that are comparable to the Initial Mortgage Loans
enable full payment with respect to the Initial Mortgage Loans. The Initial
Mortgage Assets and the Initial Mortgage Loans mature between January 2000 and
July 2001. Consequently, (i) if there is a significant decline in interest rates
at a time when the Company must reinvest payments of interest and principal in
respect of its Mortgage Assets or Mortgage Loans, the Company may find it
difficult to purchase additional Mortgage Assets or Mortgage Loans that generate
sufficient income to support the payment of dividends on the New Preferred
Shares, and (ii) because the rate at which dividends on the New Preferred
Shares, if, when and as authorized and declared, are payable is fixed, there can
be no assurance that an interest rate environment in which there is a
significant decline in interest rates would not adversely affect the Company's
ability to pay dividends on the New Preferred Shares.

Currency Exchange Rate Risk

                  The Company's income consists principally of interest payments
from the Initial Mortgage Assets and obligations which are comparable to the
Initial Mortgage Assets. While the Initial Mortgage Assets are, and the
Company's future Mortgage Assets likely will be, denominated in United States
dollars, Mortgage Loans are denominated and payable in Canadian dollars.
Consequently, if there is a significant decrease in the value of the Canadian
dollar, the value in U.S. dollars of the cash flow from Mortgage Loans assigned
to the Company by NB Finance (including principal payments) may decrease, which
may adversely affect the cash flow to the Company and the Company's ability to
pay the dividends on the New Preferred Shares. From the beginning of 1994 to and
including        , 1998, the exchange rate of the Canadian dollar to the United
States dollar has ranged from C$     to US$1.00 on to C$     to US$1.00 on     ,
with an average for such period of C$     to US$1.00.

Dividend and Other Regulatory Restrictions on Operations of the Company

                  Because the Company and NB Finance are subsidiaries of the
Bank, the Superintendent has the right to examine the Company and NB Finance and
their respective activities. Under certain circumstances, including any
determination that the Bank's relationship with the Company or NB Finance
results in an unsafe and unsound banking practice, the Superintendent has the
authority to restrict the ability of the Company or NB Finance to transfer
assets, to engage in transactions with the Bank, to make distributions to their
stockholders (including dividends to the holders of the New Preferred Shares, as
described below), or to redeem shares of Preferred Stock. The Superintendent
could also require the Bank to sever its relationship with or divest its

                                                                  
                                       14

<PAGE>



ownership of the Company. Consequently, such actions could potentially result in
the Company's failure to pay dividends in respect of the New Preferred Shares or
failure to qualify as a REIT, and therefore, result in the Company being (i)
subject to United States income tax in the same manner as a regular, domestic
corporation and (ii) unless entitled to relief, disqualified from treatment as a
REIT for four taxable years following the year during which such qualification
was lost. Failure to qualify as a REIT would not necessarily give the Company
the right to redeem the New Preferred Shares or give the holders thereof the
right to have the New Preferred Shares redeemed. See "--Tax Risks." In addition,
as subsidiaries of the Bank, the Company and NB Finance are subject to
supervision by U.S. bank regulators.

Real Estate Market Conditions

                  The results of the Company's operations will be affected by
various factors, many of which are beyond the control of the Company, such as:
(i) local and other economic and political conditions affecting real estate
values, particularly in Quebec, (ii) the level of interest income generated by
the Company's Mortgage Assets, (iii) the market value of the Company's Mortgage
Assets and (iv) the supply of and demand for the Company's Mortgage Assets.
Further, there can be no assurance that the value of the Initial Mortgage
Assets, or the value of the real property securing the Initial Mortgage Assets,
will remain at the levels existing on the dates of origination of the Initial
Mortgage Assets. Consequently, there can be no assurance that prevailing real
estate market conditions will not adversely affect the Company's operations and
its ability to pay dividends on the New Preferred Shares. These foregoing
factors may also have an effect on the business and financial condition of the
Bank. Consequently, such factors may increase the likelihood of an Exchange
Event.

Geographic Concentration of the Real Property Securing the Initial Mortgage
Assets

                  All of the real property securing the Initial Mortgage Assets
is geographically concentrated in Canada, primarily located in Quebec, and the
real property securing additional Mortgage Assets acquired by the Company is
also expected to be geographically concentrated in Canada. Consequently, any
actions taken by or on behalf of the Company with respect to such real property
will be dependent upon the laws of the jurisdictions in which such real property
is located.

                  In addition, from time to time Canada may experience weaker
economic conditions and housing markets than the United States which may
adversely affect the value of real property and mortgages thereon. Consequently,
the Initial Mortgage Assets may be subject to a greater risk of default,
individually and in the aggregate, than comparable obligations secured by U.S.
real property or comparable obligations secured by real property that is less
geographically concentrated.

Limited Recourse Nature of Certain Mortgage Assets; Limitations on CMHC
Insurance

                  The Initial Mortgage Assets are recourse only to the Initial
Mortgage Loans, which have been assigned to the Company by NB Finance, and are
secured by residential real property underlying the Initial Mortgage Assets.
Consequently, in the event of nonpayment of interest or other default on the
Initial Mortgage Assets, the Company's only recourse will be to exercise its
rights under the Initial Mortgage Loans (principally through foreclosure on the
real property securing the Initial Mortgage Assets), either directly or through
the Bank.

                  It is anticipated that additional Mortgage Assets acquired by
the Company will consist of similar limited recourse obligations. The CMHC
insurance with respect to the Initial Mortgage Loans is not a guarantee of
timely payment of principal and interest on such Mortgage Loans. Typically, CMHC
will only make payments pursuant to its insurance after the approved lender has
taken certain actions which may be time consuming and can cause delays in the
receipt of such payments. In addition, the CMHC insurance will cease to be in
force if any such Initial Mortgage Loan is sold to a person other than a lender
approved by CMHC unless such Initial Mortgage Loan continues to be administered
by CMHC or a lender approved by CMHC.

                                                                  
                                       15

<PAGE>



The regulations of the CMHC stipulate that the terms of repayment of Mortgage
Loans shall not be altered and that no derogation from the rights of the
mortgagee against the mortgaged property by way of postponement, partial
discharge or otherwise shall be granted without first obtaining the approval of
the CMHC. Consequently, even though the Mortgage Loans are CMHC insured,
payments of principal and interest in respect of any Mortgage Loan in default
may not be available from CMHC or, if available, receipt thereof may be delayed.

Balloon Payments

                  The Initial Mortgage Loans do not provide for the amortization
of the principal balance thereof over their term to maturity. Accordingly, a
principal payment equal to the original balance of such Initial Mortgage Loan
less any prepayments thereon will be due on each Initial Mortgage Loan at its
maturity date. The ability of the borrower to make a balloon payment typically
will depend upon its ability either to refinance the loan or to sell the related
mortgaged property. In attempting to do so, the borrower will be affected by a
number of factors, including the level of available mortgage rates at the time
of attempted sale or refinancing, the mortgagor's equity in the mortgaged
property, and prevailing economic conditions and the availability of credit for
residential real estate generally. Consequently, Mortgage Loans requiring
balloon payments may involve a greater degree of risk than fully amortizing
loans.

No Third Party Valuation of the Mortgage Assets; No Arm's-Length Negotiations
with Affiliates

                  The Company and the Bank believe that the fair market value of
the Initial Mortgage Assets was at least equal the amount that the Company paid
for the Initial Mortgage Assets (approximately US$477 million). However, no
third party valuations were obtained for purposes of the Exchange Offer.
Consequently, there can be no assurance that the fair market value of the
Initial Mortgage Assets did not differ from the amount that the Company paid for
the Initial Mortgage Assets.

                  In addition, it is not anticipated that any third party
valuations will be obtained in connection with future acquisitions and
dispositions of Mortgage Assets even in circumstances where an affiliate of the
Company is selling such Mortgage Assets to, or purchasing such Mortgage Assets
from, the Company. Consequently, although the Company and the Bank intend that
future acquisitions or dispositions of Mortgage Assets will be on a fair market
value basis, there can be no assurance that the consideration to be paid (or
received) by the Company to (or from) the Bank or any of its affiliates in
connection with future acquisitions or dispositions of Mortgage Assets will not
differ from the fair market value of such Mortgage Assets.

Relationship with the Bank and Its Affiliates; Conflicts of Interest

                  The Bank and its affiliates are involved in virtually every
aspect of the Company's existence. The Bank is the sole holder of the Common
Stock and administers the day-to-day activities of the Company under the
Advisory Agreement. The Bank also services Mortgage Loans on behalf of the
Company under the Servicing Agreement. In addition, other than the Independent
Directors, all of the officers and directors of the Company are also officers
and/or directors of the Bank and/or affiliates of the Bank. As the holder of all
of the outstanding voting stock of the Company, the Bank will have the right to
elect all directors of the Company, including the Independent Directors.

                  The Bank and its affiliates may have interests which are not
identical to those of the Company. Consequently, conflicts of interest may arise
with respect to transactions, including, without limitation, the issuance of the
Initial Mortgage Assets; future acquisitions of Mortgage Assets from the Bank
and/or affiliates of the Bank; servicing of Mortgage Loans (including the
Initial Mortgage Loans); future dispositions of Mortgage Assets to the Bank or
affiliates of the Bank; and the renewal, termination or modification of the
Advisory Agreement or the Servicing Agreement. It is the intention of the
Company and the Bank that any agreements and transactions between the Company,
on the one hand, and the Bank and/or its affiliates, on the

                                                                  
                                       16

<PAGE>



other hand, be fair to all parties and consistent with market terms, including
the prices paid and received for Mortgage Assets or in connection with the
servicing of Mortgage Loans. The requirement in the Company's charter (the
"Charter") that certain actions of the Company be approved by a majority of the
Independent Directors is also intended to ensure fair dealings between the
Company and the Bank and its affiliates. However, there can be no assurance that
such agreements or transactions will be on terms as favorable to the Company as
those that could have been obtained from unaffiliated third parties. See
"Business and Strategy--Management Policies and Programs--Conflict of Interest
Policies."

Dependence upon the Bank

                  Pursuant to the Advisory Agreement, the Bank administers the
day-to-day operations of the Company. Pursuant to the Servicing Agreement, the
Bank services the Initial Mortgage Loans on behalf of, and as agent for, the
Company. Consequently, (i) the Company is dependent for the selection,
structuring and monitoring of its Mortgage Assets on the diligence and skill of
the officers and employees of the Bank and (ii) the Company is dependent upon
the expertise of the Bank for the servicing of Mortgage Loans. The Bank may
subcontract all or a portion of its obligations under the Advisory Agreement,
and the Bank may subcontract all or a portion of its obligations under the
Servicing Agreement, to one or more affiliates, and under certain conditions to
non-affiliates, involved in the business of managing Mortgage Assets.
Consequently, in the event the Bank subcontracts its obligations in such a
manner, the Company will be dependent upon the subcontractor to provide
services. See "Management--The Bank" and "Business and Strategy--Servicing."

Risk of Future Revisions in Policies and Strategies by Board of Directors

                  The Board of Directors has established the investment policies
and operating policies and strategies of the Company, certain of which are
described in this Prospectus. These policies may be amended or revised from time
to time at the discretion of the Board of Directors (in certain circumstances
subject to the approval of a majority of the Independent Directors) without a
vote of the Company's stockholders, including holders of the New Preferred
Shares. Consequently, holders of the New Preferred Shares cannot preclude the
Board of Directors from revising such policies and strategies and the ultimate
effect of such revision in the policies and strategies of the Company on a
holder of the New Preferred Shares may be negative. See "Business and
Strategy--Management Policies and Programs."

Certain Risks Associated with the Bank

                  The exchange of Old Preferred Shares for New Preferred Shares
involves risks to the holders of New Preferred Shares with respect to the
performance and capital levels of the Bank. An imminent failure to pay dividends
on preferred shares of the Bank when due, a decline in the capital levels of the
Bank or an act of the Superintendent could result in the New Preferred Shares
being exchanged automatically for the Bank Preferred Shares. Consequently, (i)
the Bank Preferred Shares would be an investment in the Bank and not in the
Company and (ii) as a result of an Exchange Event, holders of the New Preferred
Shares would be required to exchange their New Preferred Shares for Bank
Preferred Shares and become preferred shareholders of the Bank at a time when
the Bank is experiencing financial difficulties or its financial condition is
deteriorating or when the Bank has been taken over by the Superintendent or
proceedings for the winding-up of the Bank have been commenced. An Exchange
Event includes the Superintendent electing to cause the Automatic Exchange.

                  An investment in the Bank is also subject to certain risks
that are distinct from the risks associated with an investment in the Company,
including the general risks inherent in equity investments in depository
institutions. In the event of a winding-up of the Bank, the claims of depositors
and secured, senior, general and subordinated creditors of the Bank would be
entitled to a priority of payment over the claims of holders of equity
interests, such as the Bank Preferred Shares. Consequently, if the Bank were to
be wound up, the holders of the New Preferred Shares likely would receive, if
anything, substantially less than they would have received had the New Preferred
Shares not been exchanged for the Bank Preferred Shares.

                                                                  
                                       17

<PAGE>




                  If an Exchange Event occurs, the Bank would likely be
prohibited from paying dividends on the Bank Preferred Shares. The Bank's
ability to pay dividends on the Bank Preferred Shares would also be subject to
various restrictions under applicable regulations and certain contractual
provisions. In addition, dividends on the Bank Preferred Shares owned by U.S.
investors will generally be subject to Canadian nonresident withholding tax.
Consequently, in the event of an Exchange Event, holders of New Preferred Shares
automatically exchanged for Bank Preferred Shares would likely receive no
dividends or, in the alternative, if dividends were paid on the Bank Preferred
Shares, holders of New Preferred Shares automatically exchanged for Bank
Preferred Shares would become subject to Canadian nonresident withholding tax.
The Bank currently has outstanding three series of cumulative First Preferred
Shares and three series of non-cumulative First Preferred Shares. The Bank may
not, without the approval of the holders of all such series and any future
series, create or issue any shares ranking in priority to or equally therewith
if any cumulative dividends have not been declared and paid or set aside for
payment or any declared and unpaid non-cumulative dividends have not been paid
or set aside for payment. Immediately prior to any failure by the Bank to
declare and pay or set aside for payment, the New Preferred Shares will be
automatically exchanged for Bank Preferred Shares. See "Canadian Federal Income
Tax Considerations." Potential holders of the New Preferred Shares should
carefully consider the foregoing.

Tax Risks

                  Adverse Consequences of Failure to Qualify as a REIT.

                  The Company operates so as to qualify as a REIT under the
Code. Although the Company believes that it will be owned and organized and will
operate in such a manner, and Shearman & Sterling has rendered an opinion,
described under "United States Federal Income Tax Considerations" below, that,
commencing with the Company's taxable year ending December 31, 1997, the Company
will be organized in conformity with the requirements for qualification as a
REIT, and its proposed method of operation will enable it to meet the
requirements for qualification and taxation as a REIT under the Code, no
transaction closely comparable to that contemplated herein has been the subject
of any administrative pronouncement or judicial decision and no assurance can be
given that the Company will be able to operate in such a manner so as to qualify
as a REIT or to remain so qualified. Qualification as a REIT involves the
application of highly technical and complex Code provisions for which there are
only limited judicial and administrative interpretations. The determination of
various factual matters and circumstances not entirely within the Company's
control, and not addressed by the opinion of Shearman & Sterling, may affect the
Company's ability to qualify as a REIT. Although the Company is not aware of any
proposal in Congress to amend the tax laws in a manner that would materially and
adversely affect the Company's ability to operate as a REIT, no assurance can be
given that new legislation or new regulations, or future administrative
interpretations or court decisions, will not significantly change the tax laws
with respect to qualification as a REIT or the United States federal income tax
consequences of such qualification. Since the Company anticipates fewer than 100
holders of the New Preferred Shares, the Company has issued shares of its Senior
Preferred Stock to meet the 100 person ownership requirement for REIT status.

                  The Company is relying on the opinion of Shearman & Sterling,
counsel to the Company, regarding various issues affecting the Company's ability
to qualify, and retain qualification, as a REIT. Such legal opinion is not
binding on the Internal Revenue Service (the "IRS") or the courts and no
assurance can be given that such opinion will not be challenged by the IRS.

                  Consequently, (i) if the Company fails to qualify as a REIT in
any taxable year, the Company would not be allowed a deduction for distributions
to stockholders in computing its taxable income and would be subject to United
States federal income tax on its taxable income in the same manner as a regular,
domestic corporation, (ii) as a result, the amount available for distribution to
the Company's stockholders, including the holders of the New Preferred Shares,
would be reduced for the year or years involved and (iii) unless entitled to
relief under certain statutory provisions, the Company would also be
disqualified from treatment as a REIT for

                                                                  
                                       18

<PAGE>



the four taxable years following the year during which REIT qualification was
lost. The failure of the Company to qualify as a REIT would not necessarily give
the Company the right to redeem the New Preferred Shares, nor would it give the
holders of the New Preferred Shares the right to have their shares redeemed. See
"Description of New Preferred Shares--Redemption."

                  Notwithstanding the fact that the Company currently operates
in a manner designed to enable it to qualify as a REIT, future economic, market,
legal, tax and other considerations may cause the Board of Directors to
determine that it is in the best interests of the Company and the holders of the
Common Stock and the New Preferred Shares to revoke the Company's REIT election.
As long as any of the New Preferred Shares are outstanding, any such
determination by the Company may not be made without the approval of a majority
of the Independent Directors. United States federal income tax law prohibits the
Company from electing to be taxable as a REIT for the four taxable years
following the year of such revocation. See "United States Federal Income Tax
Considerations."

                  REIT Requirements with Respect to Stockholder Distributions.

                  To qualify as a REIT under the Code, the Company is generally
required each year to distribute as dividends to its stockholders at least 95%
of its "REIT taxable income" (excluding capital gains). Failure to comply with
this requirement would result in the Company failing to qualify as a REIT.
Consequently, the Company would become subject to tax at normal corporate rates.
In addition, the Company would be subject to a 4% nondeductible excise tax on
the amount, if any, by which certain distributions considered as paid by it with
respect to any calendar year are less than the sum of 85% of its ordinary income
for the calendar year, 95% of its capital gains net income for the calendar year
and any undistributed taxable income from prior periods. Under certain
circumstances, the Superintendent may restrict the ability of the Company, as a
subsidiary of the Bank, to make distributions to its stockholders. Consequently,
such a restriction could result in the Company's failing to satisfy the REIT
requirements with respect to stockholder distributions. See "--Dividend and
Other Regulatory Restrictions on Operations of the Company."

                  Redemption upon Occurrence of a Tax Event.

                  At any time following the occurrence of a Tax Event on or
after September 3, 2002, even if such Tax Event occurs prior to September 3,
2007, the Company will have the right to redeem the New Preferred Shares in
whole but not in part, subject to the prior written approval of the
Superintendent. The occurrence of a Tax Event will not, however, give the
holders of the New Preferred Shares any right to have such shares redeemed. See
"Description of New Preferred Shares--Redemption."

                  Automatic Exchange upon Occurrence of an Exchange Event.

                  Upon the occurrence of an Exchange Event, the outstanding New
Preferred Shares will be exchanged automatically on a one-for-one basis for Bank
Preferred Shares. See "Description of New Preferred Shares--Automatic Exchange."
The Automatic Exchange will be a taxable event. Consequently, each holder of the
New Preferred Shares will have a gain or loss, as the case may be, equal to the
difference between the basis of such holder in the New Preferred Shares and the
fair market value of the Bank Preferred Shares received in the Automatic
Exchange. See "United States Federal Income Tax Considerations--Tax Treatment of
Automatic Exchange."

                  Changes in Tax Law.

                  Under current tax law, payments on the Initial Mortgage Loans
and the Initial Mortgage Assets are not subject to any imposition of withholding
tax. There can be no assurance, however, that as a result of any change in any
applicable law, treaty, rule or regulation or any interpretation thereof, the
payments on the Initial Mortgage Loans or the Initial Mortgage Assets might not
in the future become subject to withholding tax.

                                                                  
                                       19

<PAGE>



In the event that any withholding tax is imposed on payments of interest on the
Initial Mortgage Loans, neither NB Finance nor the Company will be entitled to
receive additional amounts to compensate for such withholding tax and
accordingly, such tax would reduce the amount available to make payments on the
Initial Mortgage Assets. Consequently, there can be no assurance that the
remaining payments on the Initial Mortgage Assets would be sufficient to make
timely payments of dividends on the New Preferred Shares.

                  Ownership of the New Preferred Shares.

                  If the possibility of the occurrence of the Automatic Exchange
caused the Bank to be viewed from the date of issuance of the New Preferred
Shares as the holder for U.S. federal income tax purposes of the New Preferred
Shares, distributions on the New Preferred Shares would be subject to
withholding of United States federal income tax at a 30 percent rate.
Consequently, the Company, as withholding agent, would be liable for the payment
of such tax, which would reduce the amount available to pay dividends on the New
Preferred Shares.

Canadian Legal Considerations

                  A mortgagee (referred to in the Province of Quebec as a
"hypothecary creditor") holding a mortgage (referred to in the Province of
Quebec as a "hypothec") on a residential property located in the Province of
Quebec may, when the mortgagor is in default and the mortgagee's claim is due
and payable, take possession of such residential property in payment of its
claim or have the property sold by judicial authority. Such mortgagee must
notify the mortgagor at least 60 days prior to taking any action and register
such notice at the appropriate registry office for the residential property
before it may seek any remedies. If at the time the mortgagee's prior notice is
registered the mortgagor has discharged at least one-half of the obligations
secured by the mortgage, the mortgagee must obtain court authorization prior to
exercising its remedy of taking the property in payment. Subsequent mortgagees
or the mortgagor may, within the 60-day period following the registration of the
mortgagee's notice, require the mortgagee to abandon its remedy of taking the
property in payment and, instead, have the property sold by judicial authority.
In order to exercise this right, a subsequent mortgagee must furnish a bond
guaranteeing that the price at which the property will be sold at a judicial
sale will satisfy in full the prior mortgagee's claim.

                  Under Quebec law, until a mortgagor is notified of the
transfer of the mortgagee's interest in the mortgage, the mortgagor or any third
party, including a trustee in bankruptcy, may not be bound by such transfer.
Furthermore, until such transfer is registered at the registry office where the
mortgaged property is located, and a certified statement of registration is
furnished to the mortgagor, the transferee's rights may be subject to the
rights, title and interest of a subsequent assignee of the mortgage that has
properly registered its interest therein and notified the mortgagor thereof.

                  For residential properties outside the Province of Quebec,
remedial proceedings in the nature of foreclosure or sale by power of sale may
be taken to enforce the rights of a mortgagee when a mortgagor is in default,
provided that there has been compliance with the laws of the local jurisdiction.

                  Most provinces in Canada, including Quebec, have laws, public
policy and general principles of equity relating to the protection of
mortgagors. Consequently, depending on the provisions of the applicable law and
the specific facts and circumstances involved, violations of these laws,
policies and principles may limit the ability of the Company to collect all or
part of the principal of or interest on the Initial Mortgage Loans, may entitle
mortgagors to a refund of amounts previously paid and, in addition, could
subject the Company to damages and administrative sanctions.



                                                                  
                                       20

<PAGE>



                                   THE COMPANY

                  On August 20, 1997, the Company was incorporated under the
laws of the State of Maryland for the purpose of providing U.S. investors with
the opportunity to invest in Canadian residential mortgages and other real
estate assets. The Company began operations on September 3, 1997. The Company's
principal business objective is to acquire, hold, finance and manage Mortgage
Assets that will generate net income for distribution to stockholders. Mortgage
Assets are obligations secured by real property as well as certain other
qualifying REIT assets. The Company's Mortgage Assets currently consist of
sixteen hypothecation loans (the "Initial Mortgage Assets") issued to the
Company by NB Finance that are recourse only to sixteen pools of, in the
aggregate, 12,101 Mortgage Loans (the "Initial Mortgage Loans"). Mortgage Loans
consist of CMHC-insured residential first mortgages that are secured by real
property located in Canada. See "Business and Strategy--Description of Initial
Mortgage Assets" and "--Description of Initial Mortgage Loans." At least 90% of
the Company's Mortgage Assets consist of obligations that are recourse only to
Mortgage Loans and that are secured by real property.

                  Generally, the Company acquired its Mortgage Assets from the
Bank and affiliates of the Bank. The Company may also from time to time,
however, acquire Mortgage Assets from unrelated third parties. The Bank
administers the day-to-day operations of the Company under the Advisory
Agreement. All of the Common Stock is owned by the Bank. The Company will elect
to be taxable as a REIT under the Code and will generally not be liable for
United States federal income tax to the extent that it distributes its income to
its stockholders and maintains its qualification as a REIT. For a further
description of the operations of the Company, see "Business and Strategy,"
"Management," "Risk Factors" and "United States Federal Income Tax
Considerations."

                  The New Preferred Shares will be exchanged automatically on a
one-for-one basis for the Bank Preferred Shares upon the occurrence of the
Exchange Event. CONSEQUENTLY, HOLDERS OF THE NEW PREFERRED SHARES COULD BE
REQUIRED TO EXCHANGE THEIR NEW PREFERRED SHARES FOR BANK PREFERRED SHARES,
WITHOUT ANY ACTION BY THE HOLDER THEREOF, AT A TIME WHEN THE BANK IS
EXPERIENCING FINANCIAL DIFFICULTIES OR ITS FINANCIAL CONDITION IS DETERIORATING
OR WHEN THE SUPERINTENDENT HAS TAKEN CONTROL OF THE BANK OR PROCEEDINGS FOR THE
WINDING-UP OF THE BANK HAVE BEEN COMMENCED. See "Description of New Preferred
Shares--Automatic Exchange."

                                 USE OF PROCEEDS

                  There will be no proceeds to the Company from the exchange
pursuant to the Exchange Offer.



                                                                  
                                       21

<PAGE>



                                 CAPITALIZATION

                  The following table sets forth the capitalization of the
Company as of September 30, 1997 (i) on an actual basis and (ii) as adjusted to
reflect the sale of the Old Preferred Shares by the Company and the application
of the net proceeds therefrom.

<TABLE>
<CAPTION>
                                                                                                      September 30, 1997
                                                                                                   (In thousands, except
                                                                                                             share data)
<S>                                                                                             <C>                 
Debt
Total long-term debt.........................................................................   US$                 --
Stockholders' Equity
Preferred Stock, US$.01 par value per share; none authorized,
         issued and outstanding, actual and 10,000,000 shares authorized, 300,000 shares
         issued and outstanding, as adjusted.................................................                        3
Common Stock, US$.01 par value per share; 1,000 shares
         authorized, 100 shares issued and outstanding, actual and as adjusted...............                         (1)
                                                                                                            ----------
Additional paid-in capital...................................................................                  483,335
Total stockholders' equity...................................................................                  483,338(1)
Total Capitalization.........................................................................               US$483,338
                                                                                                            ==========
</TABLE>


(1)      The Company was formed with an initial capitalization of US$1,000.
         Contemporaneously with the consummation of the offering of the Old
         Preferred Shares on September 3, 1997 (the "Offering"), the Bank made
         capital contributions to the Company equal to US$177,000,000 plus an
         amount sufficient to pay the Initial Purchaser's discount of
         US$6,000,000 ("Initial Purchaser's Discount") and the expenses of the
         Offering and the formation of the Company payable by the Company,
         estimated by the Company to be approximately US$750,000. The additional
         paid-in capital of US$483,335,000 represents (i) the total capital
         contributions made by the Bank to the Company minus the aggregate
         Initial Purchaser's Discount and the expense of the Offering and the
         formation of the Company payable by the Company and (ii) the full
         US$300,000,000 of proceeds of the Offering minus the aggregate US$3,000
         par value of the Old Preferred Shares.

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                       OF LIQUIDITY AND CAPITAL RESOURCES

                  The Company has been organized and will elect to be taxable as
a REIT under the Code and, as such, expects to pay an aggregate amount of
dividends with respect to its outstanding shares of stock equal to not less than
100% of its REIT taxable income, subject to certain adjustments. In order to
remain qualified as a REIT, the Company must distribute annually at least 95% of
its REIT taxable income, subject to certain adjustments.

                  The Company's principal short-term and long-term liquidity
needs are to pay quarterly dividends on the New Preferred Shares, to pay fees
and expenses of the Bank pursuant to the Servicing Agreement and the Advisory
Agreement, and to pay franchise fees and expenses of advisors, if any, to the
Company. The Company does not have any indebtedness (current or long-term),
other material capital expenditures, balloon payments or other payments due on
other long-term obligations. No negative covenants have been imposed on the
Company.

                  The Company's revenues are derived from its Mortgage Assets.
The US$477 million of Initial Mortgage Assets are over-collateralized by the
C$828 million (US$596 million) of Initial Mortgage Loans. The Company believes
that the amounts generated from the payment of interest and principal on such
Initial Mortgage Loans will provide more than sufficient funds to make full
payments with respect to the Initial Mortgage Assets and that such payments will
provide the Company with sufficient funds to meet its operating expenses and to
pay quarterly dividends on the New Preferred Shares. To the extent that the cash
flow from its

                                                                  
                                       22

<PAGE>



Mortgage Assets exceeds those amounts, the Company will use the excess to fund
the acquisition of additional Mortgage Assets and make distributions on the
Common Stock.

                               THE EXCHANGE OFFER

General

                  The Company hereby offers, upon the terms and subject to the
conditions set forth in this Prospectus and in the accompanying Letter of
Transmittal (which together constitute the Exchange Offer), to exchange up to
300,000 New Preferred Shares for a like number of Old Preferred Shares properly
tendered on or prior to the Expiration Date and not withdrawn as permitted
pursuant to the procedures described below. The Exchange Offer is being made
with respect to all of the Old Preferred Shares.

                  As of the date of this Prospectus, the aggregate number of the
Old Preferred Shares outstanding is 300,000. This Prospectus, together with the
Letter of Transmittal, is first being sent on or about
       , 1998, to all holders of Old Preferred Shares known to the Company. The
Company's obligation to accept Old Preferred Shares for exchange pursuant to the
Exchange Offer is subject to certain conditions set forth under "--Certain
Conditions to the Exchange Offer" below. The Company currently expects that each
of the conditions will be satisfied and that no waivers will be necessary.

Purpose of the Exchange Offer

                  The Old Preferred Shares were issued on September 3, 1997 in a
transaction exempt from the registration requirements of the Securities Act.
Accordingly, the Old Preferred Shares may not be reoffered, resold, or otherwise
transferred unless registered under the Securities Act or any applicable
securities law or unless an applicable exemption from the registration and
prospectus delivery requirements of the Securities Act is available.

                  In connection with the issuance and sale of the Old Preferred
Shares, the Company entered into the Registration Rights Agreement, which
requires (i) the Company to file with the Commission a registration statement
relating to the Exchange Offer not later than 150 days after the date of
issuance of the Old Preferred Shares, (ii) the Company to use its best efforts
to cause the registration relating to the Exchange Offer to become effective
under the Securities Act not later than 180 days after the date of issuance of
the Old Preferred Shares and (iii) the Exchange Offer to be consummated not
later than 30 days after the date of the effectiveness of the Registration
Statement (or, if the Company is not permitted to effect the Exchange Offer, to
use its best efforts to cause to become effective as promptly as practicable the
Shelf Registration Statement with respect to resales of the Old Preferred
Shares). A copy of the Registration Rights Agreement has been filed as an
exhibit to the Registration Statement.

                  The Exchange Offer is being made by the Company to satisfy
certain of its obligations under the Registration Rights Agreement. The term
"holder," with respect to the Exchange Offer, means any person in whose name Old
Preferred Shares are registered on the books of the Company or any other person
who has obtained a properly completed stock power from the registered holder, or
any person whose Old Preferred Shares are held of record by The Depository Trust
Company. Other than pursuant to the Registration Rights Agreement, the Company
is not required to file any registration statement to register any outstanding
Old Preferred Shares. Holders of Old Preferred Shares who do not tender their
Old Preferred Shares or whose Old Preferred Shares are tendered but not accepted
would have to rely on exemptions to registration requirements under the
securities laws, including the Securities Act, if they wish to sell their Old
Preferred Shares.


                                                                  
                                       23

<PAGE>



Terms of the Exchange

                  The Company hereby offers to exchange, subject to the
conditions set forth herein and in the Letter of Transmittal accompanying this
Prospectus, each New Preferred Share for each Old Preferred Share. The terms of
the New Preferred Shares are identical in all material respects to the terms of
the Old Preferred Shares for which they may be exchanged pursuant to this
Exchange Offer, except that the New Preferred Share will generally be freely
transferable by holders thereof and will not be subject to any covenant
regarding registration. See "Description of New Preferred Shares."

                  The Exchange Offer is not conditioned upon any minimum
aggregate principal amount of Old Preferred Shares being tendered for exchange.

                  The Company is making the Exchange Offer in reliance on the
position of the Commission as set forth in certain interpretive letters
addressed to third parties in other transactions. However, the Company has not
sought its own interpretive letters, and there can be no assurance that the
Commission would make a similar determination with respect to the New Preferred
Shares. Based on these interpretations by the staff of the Commission, the
Company believes that New Preferred Shares issued pursuant to the Exchange Offer
in exchange for Old Preferred Shares may be offered for sale, resold and
otherwise transferred by any holder of such New Preferred Shares (other than any
such holder that is a broker-dealer or an "affiliate" of the Company within the
meaning of Rule 405 under the Securities Act) without compliance with the
registration and prospectus delivery provisions of the Securities Act, provided
that such New Preferred Shares are acquired in the ordinary course of such
holder's business and such holder has no arrangement or understanding with any
person to participate in the distribution of such New Preferred Shares and
neither such holder nor any other such person is engaging in or intends to
engage in a distribution of such New Preferred Shares. Since the Commission has
not considered the Exchange Offer in the context of an interpretive letter,
there can be no assurance that the staff of the Commission would make a similar
determination with respect to the Exchange Offer. See "--Resale of New Preferred
Shares" and "Plan of Distribution."

                  Dividends on the New Preferred Shares, if, when and as
authorized and declared by the Board of Directors, shall accrue from the first
day of the quarterly period whether or not authorized, declared or paid with
respect to Preferred Shares for the prior quarterly period on which paid on the
Old Preferred Shares so surrendered.

                  Tendering holders of the Old Preferred Shares shall not be
required to pay brokerage commissions or fees or, subject to the instructions in
the Letter of Transmittal, transfer taxes with respect to the exchange of the
Old Preferred Shares pursuant to the Exchange Offer.

Expiration Date; Extension; Termination; Amendment

                  The Exchange Offer will expire on the Expiration Date. The
Expiration Date will be at least 20 business days after the commencement of the
Exchange Offer in accordance with Rule 14e-1(a) under the Exchange Act. The
Company expressly reserves the right, at any time or from time to time, to
extend the period of time during which the Exchange Offer is open, and thereby
delay acceptance for exchange of any Old Preferred Shares, by giving oral or
written notice to the Exchange Agent and by giving written notice of such
extension to the holders thereof or by timely public announcement no later than
9:00 a.m., New York City time, on the next business day after the previously
scheduled Expiration Date. During any such extension, all Old Preferred Shares
previously tendered will remain subject to the Exchange Offer unless properly
withdrawn.  The Company does not anticipate extending the Expiration Date.

                  The Company expressly reserves the right to (i) terminate the
Exchange Offer and not to accept for exchange any Old Preferred Shares not
theretofore accepted for exchange upon the occurrence of any of the events
specified below under "--Certain Conditions to the Exchange Offer" which have
not been waived

                                                                  
                                       24

<PAGE>



by the Company and (ii) amend the terms of the Exchange Offer in any manner
which, in its good faith judgment, is advantageous to the holders of the Old
Preferred Shares, whether before or after any tender of the Old Preferred
Shares. If any such termination or amendment occurs, the Company will notify the
Exchange Agent and will either issue a press release or give oral or written
notice to the holders of the Old Preferred Shares as promptly as practicable.

                  For purposes of the Exchange Offer, a "business day" means any
day other than Saturday, Sunday or a date on which banking institutions are
required or authorized by New York State law to be closed, and consists of the
time period from 12:01 a.m. through 12:00 midnight, New York City time. Unless
the Company terminates the Exchange Offer prior to 5:00 p.m., New York City
time, on the Expiration Date, the Company will exchange the New Preferred Shares
for the Old Preferred Shares on the    business day following the Exchange Date.

Procedures for Tendering Old Preferred Shares

                  The tender to the Company of Old Preferred Shares by a holder
thereof as set forth below and the acceptance thereof by the Company will
constitute a binding agreement between the tendering holder and the Company upon
the terms and subject to the conditions set forth in this Prospectus and in the
accompanying Letter of Transmittal.

                  A holder of Old Preferred Shares may tender the same by (i)
properly completing and signing the Letter of Transmittal or a facsimile thereof
(all references in this Prospectus to the Letter of Transmittal shall be deemed
to include a facsimile thereof) and delivering the same, together with the
certificate or certificates representing the Old Preferred Shares being tendered
and any required signature guarantees and any other documents required by the
Letter of Transmittal, to the Exchange Agent at its address set forth below on
or prior to the Expiration Date (or complying with the procedure for book-entry
transfer described below) or (ii) complying with the guaranteed delivery
procedures described below.

                  The method of delivery of Old Preferred Shares, Letters of
Transmittal and all other required documents is at the election and risk of the
holders. If such delivery is by mail, it is recommended that registered mail,
properly insured, with return receipt requested, be used. In all cases,
sufficient time should be allowed to insure timely delivery. No Old Preferred
Shares or Letters of Transmittal should be sent to the Company.

                  If tendered Old Preferred Shares are registered in the name of
the signer of the Letter of Transmittal and the New Preferred Shares to be
issued in exchange therefor are to be issued (and any untendered Old Preferred
Shares are to be reissued) in the name of the registered holder (which term, for
the purposes described herein, shall include any participant in The Depository
Trust Company ("DTC," also referred to as a "book-entry transfer facility")
whose name appears on a security listing as the owner of Old Preferred Shares),
the signature of such signer need not be guaranteed. In any other case, the
tendered Old Preferred Shares must be endorsed or accompanied by written
instruments of transfer in form satisfactory to the Company and duly executed by
the registered holder, and the signature on the endorsement or instrument of
transfer must be guaranteed by a bank, broker, dealer, credit union, savings
association, clearing agency or other institution (each an "Eligible
Institution") that is a member of a recognized signature guarantee medallion
program within the meaning of Rule 17Ad-15 under the Exchange Act. If the New
Preferred Shares and/or Old Preferred Shares not exchanged are to be delivered
to an address other than that of the registered holder appearing on the
preferred stock register for the Old Preferred Shares, the signature in the
Letter of Transmittal must be guaranteed by an Eligible Institution.

                  The Exchange Agent will establish accounts with respect to the
Old Preferred Shares at the book-entry transfer facility for the purpose of
facilitating the Exchange Offer, and subject to the establishment thereof, any
financial institution that is a participant in the book-entry transfer
facility's system may make

                                                                  
                                       25

<PAGE>



book-entry delivery of Old Preferred Shares by causing such book-entry transfer
facility to transfer such Old Preferred Shares into the Exchange Agent's account
with respect to the Old Preferred Shares in accordance with the book-entry
transfer facility's procedures for such transfer. Although delivery of Old
Preferred Shares may be effected through book-entry transfer into the Exchange
Agent's account at the book-entry transfer facility, an appropriate Letter of
Transmittal with any required signature guarantee and all other required
documents must in each case be transmitted to and received or confirmed by the
Exchange Agent at its address set forth below on or prior to the Expiration
Date, or, if the guaranteed delivery procedures described below are complied
with, within the time period provided under such procedures.

                  If a holder desires to accept the Exchange Offer and time will
not permit a Letter of Transmittal or Old Preferred Shares to reach the Exchange
Agent before the Expiration Date or the procedure for book-entry transfer cannot
be completed on a timely basis, a tender may be effected if the Exchange Agent
has received at its address set forth below, on or prior to the Expiration Date,
a letter by hand or mail, or sent by facsimile transmission (receipt confirmed
by telephone and an original delivered by guaranteed overnight courier) from an
Eligible Institution setting forth the name and address of the tendering holder,
the names in which the Old Preferred Shares are registered and, if possible, the
certificate numbers of the Old Preferred Shares to be tendered, and stating that
the tender is being made thereby and guaranteeing that within three business
days after the Expiration Date, the Old Preferred Shares in proper form for
transfer (or a confirmation of book-entry transfer of such Old Preferred Shares
into the Exchange Agent's account at the book-entry transfer facility), will be
delivered by such Eligible Institution together with a properly completed and
duly executed Letter of Transmittal (and any other required documents). Unless
Old Preferred Shares being tendered by the above-described method are deposited
with the Exchange Agent within the time period set forth above (accompanied or
preceded by a properly completed Letter of Transmittal and any other required
documents), the Company may, at its option, reject the tender. Copies of the
notice of guaranteed delivery ("Notice of Guaranteed Delivery") which may be
used by Eligible Institutions for the purposes described in this paragraph are
available from the Exchange Agent.

                  A tender will be deemed to have been received as of the date
when (i) the tendering holder's properly completed and duly executed Letter of
Transmittal accompanied by the Old Preferred Shares is received by the Exchange
Agent, or (ii) a Notice of Guaranteed Delivery or letter, telegram or facsimile
transmission to similar effect (as provided above) from an Eligible Institution
is received by the Exchange Agent. Issuances of New Preferred Shares in exchange
for Old Preferred Shares tendered pursuant to a Notice of Guaranteed Delivery or
letter, telegram or facsimile transmission to similar effect (as provided above)
by an Eligible Institution will be made only against deposit of the Letter of
Transmittal (and any other required documents) and the tendered Old Preferred
Shares (or a confirmation of book-entry transfer of such Old Preferred Shares
into the Exchange Agent's account at the book-entry transfer facility).

                  All questions as to the validity, form, eligibility (including
time of receipt) and acceptance of Letters of Transmittal or Old Preferred
Shares tendered for exchange will be determined by the Company in its sole
discretion, which determination shall be final and binding. The Company reserves
the absolute right to reject any and all tenders of any particular Old Preferred
Shares not properly tendered and not to accept any particular Old Preferred
Shares for exchange which acceptance might, in the judgment of the Company or
its counsel, be unlawful. The Company also reserves the absolute right to waive
any defects or irregularities as to any particular Old Preferred Shares or
conditions of the Exchange Offer either before or after the Expiration Date
(including the right to waive the ineligibility of any holder who seeks to
tender Old Preferred Shares in the Exchange Offer). The interpretation of the
terms and conditions of the Exchange Offer (including the Letter of Transmittal
and the instructions thereto) by the Company shall be final and binding on all
parties. Unless waived, any defects or irregularities in connection with tenders
of Old Preferred Shares for exchange must be cured within such reasonable period
of time as the Company shall determine. None of the Company, the Exchange Agent
nor any other person shall be under any duty to give notification of any defect
or irregularity with respect to any tender of Old Preferred Shares for exchange,
nor shall any of them incur any liability for failure to give such notification.

                                                                  
                                       26

<PAGE>




                  If the Letter of Transmittal is signed by a person or persons
other than the registered holder or holders of Old Preferred Shares, such Old
Preferred Shares must be endorsed or accompanied by appropriate powers of
attorney, in either case signed exactly as the name or names of the registered
holder or holders appear on the Old Preferred Shares.

                  If the Letter of Transmittal or any Old Preferred Shares or
powers of attorney are signed by trustees, executors, administrators, guardians,
attorneys-in-fact, officers of corporations or others acting in a fiduciary or
representative capacity, such persons should so indicate when signing, and,
unless waived by the Company, proper evidence satisfactory to the Company of
their authority to so act must be submitted.

                  By tendering, each holder will represent to the Company that,
among other things, (a) New Preferred Shares acquired pursuant to the Exchange
Offer are being acquired in the ordinary course of business of the person
receiving such New Preferred Shares, whether or not such person is the holder,
(b) neither the holder nor any such other person has an arrangement or
understanding with any person to participate in the distribution of such New
Preferred Shares and (c) neither the holder nor any such other person is an
"affiliate" of the Company as defined under Rule 405 of the Securities Act, or
if it is an affiliate, it will comply with the registration and prospectus
delivery requirements of the Securities Act to the extent applicable. Any holder
of Old Preferred Shares using the Exchange Offer to participate in a
distribution of the New Preferred Shares (i) cannot rely on the position of the
staff of the Commission enunciated in its interpretive letter with respect to
Exxon Capital Holdings Corporation (available April 13, 1989) or similar letters
and (ii) must comply with the registration and prospectus delivery requirements
of the Securities Act in connection with a secondary resale transaction.

                  Each broker-dealer that receives New Preferred Shares for its
own account in exchange for Old Preferred Shares where such Old Preferred Shares
were acquired by such broker-dealer as a result of market-making activities or
other trading activities must acknowledge that it will deliver a prospectus in
connection with any resale of such New Preferred Shares. The Company has agreed
that, for a period of six months after the date of this Prospectus, it will make
this Prospectus, as it may be amended or supplemented, available to any
broker-dealer for use in connection with any such resale and will update this
Prospectus, as required, during such six-month period. See "Plan of
Distribution."

Terms and Conditions of the Letter of Transmittal

                  The Letter of Transmittal contains, among other things, the
following terms and conditions, which are part of the Exchange Offer.

                  The party tendering Old Preferred Shares for exchange (the
"Transferor") exchanges, assigns and transfers the Old Preferred Shares to the
Company and irrevocably constitutes and appoints the Exchange Agent as the
Transferor's agent and attorney-in-fact to cause the Old Preferred Shares to be
assigned, transferred and exchanged. The Transferor represents and warrants that
it has full power and authority to tender, exchange, assign and transfer the Old
Preferred Shares and to acquire New Preferred Shares issuable upon the exchange
of such tendered Old Preferred Shares, and that, when the same are accepted for
exchange, the Company will acquire good and unencumbered title to the tendered
Old Preferred Shares, free and clear of all liens, restrictions, charges and
encumbrances and not subject to any adverse claim. The Transferor also warrants
that it will, upon request, execute and deliver any additional documents deemed
by the Exchange Agent or the Company to be necessary or desirable to complete
the exchange, assignment and transfer of tendered Old Preferred Shares or
transfer ownership of such Old Preferred Shares on the account books maintained
by a book-entry transfer facility. The Transferor further agrees that acceptance
of any tendered Old Preferred Shares by the Company and the issuance of New
Preferred Shares in exchange therefor shall constitute performance in full by
the Company of certain of its obligations under the Registration Rights
Agreement. All authority conferred by the Transferor will survive the death or
incapacity of the Transferor, and every obligation of the Transferor shall be
binding upon the heirs, legal representatives, successors, assigns, executors
and administrators of such Transferor.


                                                                  
                                       27

<PAGE>



                  The Transferor certifies that neither it, nor the person
receiving the New Preferred Shares, whether or not such person is the
Transferor, (a) is an "affiliate" of the Company within the meaning of Rule 405
under the Securities Act, (b) is acquiring the New Preferred Shares offered
hereby in the ordinary course of such Transferor's business and (c) has an
arrangement with any person to participate in the distribution of such New
Preferred Shares. Each holder, other than a broker-dealer, must acknowledge that
it is not engaged in, and does not intend to engage in, a distribution of New
Preferred Shares. Each Transferor which is a broker-dealer receiving New
Preferred Shares for its own account must represent that the Old Preferred
Shares to be exchanged for New Preferred Shares were acquired by it as a result
of market-making activities or other trading activities and acknowledge that it
will deliver a prospectus in connection with any resale of such New Preferred
Shares. By so acknowledging and by delivering a prospectus meeting the
requirements of the Securities Act, a broker-dealer will not be deemed to admit
that it is an "underwriter" within the meaning of the Securities Act. This
Prospectus, as it may be amended or supplemented from time to time, may be used
by a broker-dealer in connection with resales of New Preferred Shares received
in exchange for Old Preferred Shares where such Old Preferred Shares were
acquired by such broker-dealer as a result of market-making activities or other
trading activities. The Company will, for a period of up to six months after the
date of this Prospectus, make copies of this Prospectus available to any
broker-dealer for use in connection with any such resale and will update this
Prospectus, as required, during such six-month period.

Withdrawal Rights

                  Tenders of Old Preferred Shares may be withdrawn at any time
prior to the Expiration Date.

                  For a withdrawal to be effective, a written notice of
withdrawal sent by telegram, facsimile transmission (receipt confirmed by
telephone) or letter must be received by the Exchange Agent at the address set
forth herein prior to the Expiration Date. Any such notice of withdrawal must
(i) specify the name of the person having tendered the Old Preferred Shares to
be withdrawn (the "Depositor"), (ii) identify the Old Preferred Shares to be
withdrawn (including the certificate number), (iii) specify the number of Old
Preferred Shares to be withdrawn, (iv) include a statement that such holder is
withdrawing his election to have such Old Preferred Shares exchanged, (v) be
signed by the holder in the same manner as the original signature on the Letter
of Transmittal by which such Old Preferred Shares were tendered or as otherwise
described above (including any required signature guarantees) and (vi) specify
the name in which any such Old Preferred Shares are to be registered, if
different from that of the Depositor. The Exchange Agent will return the
properly withdrawn Old Preferred Shares promptly following receipt of notice of
withdrawal. If Old Preferred Shares have been tendered pursuant to the procedure
for book-entry transfer, any notice of withdrawal must specify the name and
number of the account at the book-entry transfer facility to be credited with
the withdrawn Old Preferred Shares or otherwise comply with the book-entry
transfer facility procedure. All questions as to the validity of notices of
withdrawals, including time of receipt, will be determined by the Company and
such determination will be final and binding on all parties.

                  Any Old Preferred Shares so withdrawn will be deemed not to
have been validly tendered for exchange for purposes of the Exchange Offer. Any
Old Preferred Shares which have been tendered for exchange but which are not
exchanged for any reason will be returned to the holder thereof without cost to
such holder (or, in the case of Old Preferred Shares tendered by book-entry
transfer into the Exchange Agent's account at the book-entry transfer facility
pursuant to the book-entry transfer procedures described above, such Old
Preferred Shares will be credited to an account with such book-entry transfer
facility specified by the holder) as soon as practicable after withdrawal,
rejection of tender or termination of the Exchange Offer. Properly withdrawn Old
Preferred Shares may be retendered by following one of the procedures described
under "--Procedures for Tendering Old Preferred Shares" above at any time on or
prior to the Expiration Date.


                                                                  
                                       28

<PAGE>



Acceptance of Old Preferred Shares for Exchange; Delivery of New Preferred
Shares

                  Upon satisfaction or waiver of all of the conditions to the
Exchange Offer, the Company will accept, on the Exchange Date, all Old Preferred
Shares properly tendered and will issue the New Preferred Shares promptly after
such acceptance. See "--Certain Conditions to the Exchange Offer." For purposes
of the Exchange Offer, the Company shall be deemed to have accepted properly
tendered Old Preferred Shares for exchange when, as and if the Company has given
oral or written notice thereof to the Exchange Agent.

                  For each Old Preferred Share accepted for exchange, the holder
of such Old Preferred Share will receive a New Preferred Share.

                  In all cases, issuance of New Preferred Shares for Old
Preferred Shares that are accepted for exchange pursuant to the Exchange Offer
will be made only after timely receipt by the Exchange Agent of certificates for
such Old Preferred Shares or a timely book-entry confirmation of such Old
Preferred Shares into the Exchange Agent's account at the book-entry transfer
facility, a properly completed and duly executed Letter of Transmittal and all
other required documents. If any tendered Old Preferred Shares are not accepted
for any reason set forth in the terms and conditions of the Exchange Offer or if
Old Preferred Shares are submitted for a greater principal amount than the
holder desires to exchange, such unaccepted or non-exchanged Old Preferred
Shares will be returned without expense to the tendering holder thereof (or, in
the case of Old Preferred Shares tendered by book-entry transfer into the
Exchange Agent's account at the book-entry transfer facility pursuant to the
book-entry transfer procedures described above, such non-exchanged Old Preferred
Shares will be credited to an account maintained with such book-entry transfer
facility) as promptly as practicable after the expiration of the Exchange Offer.

Certain Conditions to the Exchange Offer

                  Notwithstanding any other provision of the Exchange Offer, or
any extension of the Exchange Offer, the Company shall not be required to accept
for exchange, or to issue New Preferred Shares in exchange for, any Old
Preferred Shares and may terminate or amend the Exchange Offer (by oral or
written notice to the Exchange Agent or by a timely press release) if at any
time before the acceptance of such Old Preferred Shares for exchange or the
exchange of the New Preferred Shares for such Old Preferred Shares, any of the
following events occur:

                  (a) any action or proceeding is instituted or threatened in
         any court or by or before any governmental agency or regulatory
         authority or any injunction, order or decree is issued with respect to
         the Exchange Offer which, in the sole judgment of the Company, might
         materially impair the ability of the Company to proceed with the
         Exchange Offer or have a material adverse effect on the contemplated
         benefits of the Exchange Offer to the Company; or

                  (b) any change (or any development involving a prospective
         change) shall have occurred or be threatened in the business,
         properties, assets, liabilities, financial condition, operations,
         results of operations or prospects of the Company that is or may be
         adverse to the Company, or the Company shall have become aware of facts
         that have or may have adverse significance with respect to the value of
         the Old Preferred Shares or the New Preferred Shares or that may
         materially impair the contemplated benefits of the Exchange Offer to
         the Company; or

                  (c) any law, rule or regulation or applicable interpretations
         of the staff of the Commission is issued or promulgated which, in the
         good faith determination of the Company, do not permit the Company to
         effect the Exchange Offer; or

                  (d) any governmental approval has not been obtained, which
         approval the Company, in its sole discretion, deems necessary for the
         consummation of the Exchange Offer; or

                                                                  
                                       29

<PAGE>




                  (e) there shall have been proposed, adopted or enacted any
         law, statute, rule or regulation (or an amendment to any existing law,
         statute, rule or regulation) which, in the sole judgment of the
         Company, might materially impair the ability of the Company to proceed
         with the Exchange Offer or have a material adverse effect on the
         contemplated benefits of the Exchange Offer to the Company; or

                  (f) there shall occur a change in the current interpretation
         by the staff of the Commission which permits the New Preferred Shares
         issued pursuant to the Exchange Offer in exchange for Old Preferred
         Shares to be offered for resale, resold and otherwise transferred by
         holders thereof (other than any such holder that is an "affiliate" of
         the Company within the meaning of Rule 405 under the Securities Act)
         without compliance with the registration and prospectus delivery
         provisions of the Securities Act provided that such New Preferred
         Shares are acquired in the ordinary course of such holders' business
         and such holders have no arrangement with any person to participate in
         the distribution of such New Preferred Shares; or

                  (g) there shall have occurred (i) any general suspension of,
         shortening of hours for, or limitation on prices for, trading in
         securities on any national securities exchange or in the
         over-the-counter market (whether or not mandatory), (ii) any limitation
         by any governmental agency or authority which may adversely affect the
         ability of the Company to complete the transactions contemplated by the
         Exchange Offer, (iii) a declaration of a banking moratorium or any
         suspension of payments in respect of banks by Federal or state
         authorities in the United States (whether or not mandatory), (iv) a
         commencement of a war, armed hostilities or other international or
         national crisis directly or indirectly involving the United States, (v)
         any limitation (whether or not mandatory) by any governmental authority
         on, or other event having a reasonable likelihood of affecting, the
         extension of credit by banks or other lending institutions in the
         United States, or (vi) in the case of any of the foregoing existing at
         the time of the commencement of the Exchange Offer, a material
         acceleration or worsening thereof.

                  The Company expressly reserves the right to terminate the
Exchange Offer and not accept for exchange any Old Preferred Shares upon the
occurrence of any of the foregoing conditions (which represent all of the
material conditions to the acceptance by the Company of properly tendered Old
Preferred Shares). In addition, the Company may amend the Exchange Offer at any
time prior to the Expiration Date if any of the conditions set forth above
occur. Moreover, regardless of whether any of such conditions has occurred, the
Company may amend the Exchange Offer in any manner which, in its good faith
judgment, is advantageous to holders of the Old Preferred Shares.

                  The foregoing conditions are for the sole benefit of the
Company and may be asserted by the Company regardless of the circumstances
giving rise to any such condition or may be waived by the Company in whole or in
part at any time and from time to time in its sole discretion. The failure by
the Company at any time to exercise any of the foregoing rights shall not be
deemed a waiver of any such right, and each such right shall be deemed an
ongoing right which may be asserted at any time and from time to time. If the
Company waives or amends the foregoing conditions, it will, if required by law,
extend the Exchange Offer for a minimum of five business days from the date that
the Company first gives notice, by public announcement or otherwise, of such
waiver or amendment, if the Exchange Offer would otherwise expire within such
five business-day period. Any determination by the Company concerning the events
described above will be final and binding upon all parties.

                  In addition, the Company will not accept for exchange any Old
Preferred Shares tendered, and no New Preferred Shares will be issued in
exchange for any such Old Preferred Shares, if at such time any stop order shall
be threatened or in effect with respect to the Registration Statement of which
this Prospectus constitutes a part. In any such event, the Company is required
to use every reasonable effort to obtain the withdrawal of any stop order at the
earliest possible time.


                                                                  
                                       30

<PAGE>



                  The Exchange Offer is not conditioned upon any minimum number
of Old Preferred Shares being tendered for exchange.

Exchange Agent

                  The Bank of Nova Scotia Trust Company has been appointed as
the Exchange Agent for the Exchange Offer. All executed Letters of Transmittal
should be directed to the Exchange Agent at one of the addresses set forth
below:

                  By Hand/Overnight Courier:

                  The Bank of Nova Scotia
                  Trust Company of New York
                  One Liberty Plaza, 23rd Floor
                  New York, New York  10006
                  Attn:  Reorganization Section

                  By Mail:

                  The Bank of Nova Scotia
                  Trust Company of New York
                  One Liberty Plaza, 23rd Floor
                  New York, New York  10006
                  Attn:  Reorganization Section

                  By Facsimile:  (212) 225-5436
                  By Telephone:  (212) 225-5422

Questions and requests for assistance, requests for additional copies of this
Prospectus or of the Letter of Transmittal and requests for Notices of
Guaranteed Delivery should be directed to the Exchange Agent at the address and
telephone number set forth in the Letter of Transmittal.

                  DELIVERY TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE, OR
TRANSMISSIONS OF INSTRUCTIONS VIA A FACSIMILE TO A NUMBER OTHER THAN THE ONES
SET FORTH ABOVE, WILL NOT CONSTITUTE A VALID DELIVERY.

Solicitation of Tenders; Fees and Expenses

                  The Company has not retained any dealer-manager in connection
with the Exchange Offer and will not make any payments to brokers, dealers or
others for soliciting acceptances of the Exchange Offer. The Company will,
however, pay the Exchange Agent reasonable and customary fees for its services
and will reimburse it for its reasonable out-of-pocket expenses in connection
therewith. The Company will also pay brokerage houses and other custodians,
nominees and fiduciaries the reasonable out-of-pocket expenses incurred by them
in forwarding copies of this and other related documents to the beneficial
owners of the Old Preferred Shares and in handling or forwarding tenders for
their customers.

                  The estimated cash expenses to be incurred in connection with
the Exchange Offer will be paid by the Company and are estimated in the
aggregate to be approximately US$ , which includes fees and expenses of the
Exchange Agent, registration fees, accounting, legal, printing and related fees
and expenses.

                  No person has been authorized to give any information or to
make any representations in connection with the Exchange Offer other than those
contained in this Prospectus. If given or made, such

                                                                  
                                       31

<PAGE>



information or representations should not be relied upon as having been
authorized by the Company. Neither the delivery of this Prospectus nor any
exchange made hereunder shall, under any circumstances, create any implication
that there has been no change in the affairs of the Company since the respective
dates as of which information is given herein. The Exchange Offer is not being
made to (nor will tenders be accepted from or on behalf of) holders of Old
Preferred Shares in any jurisdiction in which the making of the Exchange Offer
or the acceptance thereof would not be in compliance with the laws of such
jurisdiction. However, the Company may, at its discretion, take such action as
it may deem necessary to make the Exchange Offer in any such jurisdiction and
extend the Exchange Offer to holders of Old Preferred Shares in such
jurisdiction. In any jurisdiction in which the securities laws or blue sky laws
of which require the Exchange Offer to be made by a licensed broker or dealer,
the Exchange Offer is being made on behalf of the Company by one or more
registered brokers or dealers which are licensed under the laws of such
jurisdiction.

Transfer Taxes

                  The Company will pay all transfer taxes, if any, applicable to
the exchange of Old Preferred Shares pursuant to the Exchange Offer. If,
however, certificates representing New Preferred Shares are to be delivered to,
or are to be issued in the name of, any person other than the registered holder
of the Old Preferred Shares tendered, or if tendered Old Preferred Shares are
registered in the name of any person other than the person signing the Letter of
Transmittal, or if a transfer tax is imposed for any reason other than the
exchange of Old Preferred Shares pursuant to the Exchange Offer, then the amount
of any such transfer taxes (whether imposed on the registered holder or any
other persons) will be payable by the tendering holder. If satisfactory evidence
of payment of such taxes or exemption therefrom is not submitted with the Letter
of Transmittal, the amount of such transfer taxes will be billed directly to
such tendering holder.

Accounting Treatment

                  The New Preferred Shares will be recorded at the carrying
value of the Old Preferred Shares as reflected in the Company's accounting
records on the date of the exchange. Accordingly, no gain or loss for accounting
purposes will be recognized by the Company upon the exchange of New Preferred
Shares for Old Preferred Shares. Expenses incurred in connection with the
issuance of the New Preferred Shares will be amortized over the term of the New
Preferred Shares.

Consequences of Failure to Exchange

                  Holders of Old Preferred Shares who do not exchange their Old
Preferred Shares for New Preferred Shares pursuant to the Exchange Offer will
continue to be subject to the restrictions on transfer of such Old Preferred
Shares as set forth in the legend thereon. Old Preferred Shares not exchanged
pursuant to the Exchange Offer will continue to remain outstanding in accordance
with their terms. In the event of an Exchange Event, each Old Preferred Share
not exchanged pursuant to the Exchange Offer will be exchanged automatically for
one newly issued Bank Preferred Share. In the event of a Tax Event on or after
September 3, 2002, the Company will have the right to redeem, in whole but not
in part, each Old Preferred Share not exchanged pursuant to the Exchange Offer,
subject to the prior written approval of the Superintendent. On and after
September 3, 2007, the Old Preferred Shares may be redeemed for cash at the
option of the Company, in whole or in part, at any time and from time to time,
at the redemption prices set forth herein, plus the quarterly accrued and unpaid
dividend, if any, thereon to the date of redemption. See "Description of New
Preferred Shares--Redemption." In general, the Old Preferred Shares may not be
offered or sold unless registered under the Securities Act, except pursuant to
an exemption from, or in a transaction not subject to, the Securities Act and
applicable state securities laws. The Company does not currently anticipate that
it will register the Old Preferred Shares under the Securities Act.


                                                                  
                                       32

<PAGE>



                  Participation in the Exchange Offer is voluntary, and holders
of Old Preferred Shares should carefully consider whether to participate.
Holders of the Old Preferred Shares are urged to consult their financial and tax
advisors in making their decision with respect to tendering.

                  As a result of the making of, and upon acceptance for exchange
of all validly tendered Old Preferred Shares pursuant to the terms of, this
Exchange Offer, the Company will have fulfilled a covenant contained in the
Registration Rights Agreement. Holders of Old Preferred Shares who do not tender
their Old Preferred Shares in the Exchange Offer will continue to hold such Old
Preferred Shares and will not be entitled to any rights under the Registration
Rights Agreement that, by their terms, terminate or cease to have further
effectiveness as a result of the making of this Exchange Offer. To the extent
that Old Preferred Shares are tendered and accepted in the Exchange Offer, the
trading market for untendered Old Preferred Shares could be adversely affected.

Resale of New Preferred Shares

                  The Company is making the Exchange Offer in reliance on the
position of the Commission as set forth in certain interpretive letters
addressed to third parties in other transactions. However, the Company has not
sought its own interpretive letter, and there can be no assurance that the
Commission would make a similar determination with respect to the Exchange Offer
as it has in such interpretive letters to third parties. Based on these
interpretations by the staff of the Commission, the Company believes that the
New Preferred Shares issued pursuant to the Exchange Offer in exchange for Old
Preferred Shares may be offered for resale, resold and otherwise transferred by
a holder (other than any Holder that is a broker-dealer) without further
compliance with the registration and prospectus delivery requirements of the
Securities Act. However, any holder who is an "affiliate" of the Company or who
has an arrangement or understanding with respect to the distribution of the New
Preferred Shares to be acquired pursuant to the Exchange Offer, or any
broker-dealer who purchased Old Preferred Shares from the Company to resell
pursuant to Rule 144A or any other available exemption under the Securities Act
(i) cannot rely on the applicable interpretations of the staff of the Commission
and (ii) will not be entitled to tender its Old Preferred Shares in the Exchange
Offer, and (iii) must comply with the registration and prospectus delivery
requirements of the Securities Act. A broker-dealer who holds Old Preferred
Shares that were acquired for its own account as a result of market-making or
other trading activities may be deemed to be an "underwriter" within the meaning
of the Securities Act and must, therefore, deliver a prospectus meeting the
requirements of the Securities Act in connection with any resale of New
Preferred Shares. Each such broker-dealer that receives New Preferred Shares for
its own account in exchange for Old Preferred Shares, where such Old Preferred
Shares were acquired by such broker-dealer as a result of market-making
activities or other trading activities, must acknowledge in the Letter of
Transmittal that it will deliver a prospectus in connection with any resale of
such New Preferred Shares. The Company has agreed that, for a period of six
months after the date of this Prospectus, it will make this Prospectus, as it
may be amended or supplemented, available to any broker-dealer for use in
connection with any such resale and will update this Prospectus, as required,
during such six-month period. See "Plan of Distribution."

                  In addition, to comply with the securities laws of certain
jurisdictions, if applicable, the New Preferred Shares may not be offered or
sold unless they have been registered or qualified for sale in such jurisdiction
or an exemption from registration or qualification is available and is complied
with.

                              BUSINESS AND STRATEGY

General

                  The Company's principal business objective is to acquire,
hold, finance and manage Mortgage Assets that will generate net income for
distribution to stockholders. Mortgage Assets are obligations secured by real
property, as well as certain other qualifying REIT assets. Currently, the
Company's Mortgage Assets consist of sixteen hypothecation loans issued to the
Company by NB Finance (the "Initial Mortgage Assets") that are recourse only to
the sixteen pools of, in the aggregate, 12,101 CMHC-insured residential first
mortgages secured by real property located in Canada (the "Initial Mortgage
Loans"). The Company acquired the Initial

                                                                  
                                       33

<PAGE>



Mortgage Assets for an aggregate purchase price of approximately US$477 million.
See "--Description of Initial Mortgage Assets" and "--Description of Initial
Mortgage Loans."

                  In order to preserve its status as a REIT under the Code,
substantially all of the assets of the Company consist of the Initial Mortgage
Assets and other real estate assets that are of the type set forth in Section
856(c)(6)(B) of the Code. See "United States Federal Income Tax Considerations."

Description of Dividend Policy

                  Dividends on the New Preferred Shares are payable at the rate
of 8.35% per annum of the liquidation preference (an amount equal to US$83.50
per annum per share, calculated by multiplying the annual dividend rate of 8.35%
by the liquidation preference of US$1,000 per share, assuming authorization and
declaration by the Board of Directors of four quarterly dividends), if, when and
as authorized and declared by the Board of Directors. The US$477 million of
Initial Mortgage Assets are overcollateralized by C$828 million (US$596 million)
of Initial Mortgage Loans. The Company believes that the amounts generated from
the payment of interest and principal on such Initial Mortgage Loans will more
than provide sufficient funds to make full payments with respect to the Initial
Mortgage Assets and that such payments will provide the Company with sufficient
funds to meet its operating expenses and to pay quarterly dividends on the New
Preferred Shares. The Company expects to pay an aggregate amount of dividends
with respect to its outstanding shares of stock equal to not less than 100% of
the Company's "REIT taxable income." In order to remain qualified as a REIT, the
Company must distribute annually at least 95% of its REIT taxable income
(excluding capital gains) to stockholders. The Company anticipates that none of
the dividends on the New Preferred Shares and none or no material portion of the
dividends on the Common Stock will constitute non-taxable returns of capital.

                  Dividends will be authorized and declared at the discretion of
the Board of Directors after considering the Company's distributable funds and
financial requirements, tax considerations and other factors. There are,
however, several limitations on the Company's ability to pay dividends on the
Common Stock (none of which should adversely affect the legal right of the
Company to pay dividends on the New Preferred Shares). First, under the
Company's current dividend policy, the Company may not make any distribution in
respect of the Common Stock to the extent that, after taking into account such
proposed distribution, total cash or property distributions on the Company's
outstanding shares of Preferred Stock and Common Stock in any year would exceed
105% of the Company's REIT taxable income for that year, plus net capital gains
of the Company for that year. This policy regarding the limitation on payment of
dividends on the Common Stock may not be modified without the approval of a
majority of the Independent Directors. Second, if the Company fails to authorize
and declare and pay the stated dividend on the New Preferred Shares in any
dividend period, the Company may not pay any dividends with respect to the
Common Stock until such time as dividends on all outstanding New Preferred
Shares have been (i) authorized and declared and paid for three consecutive
dividend periods and (ii) authorized and declared and paid or authorized and
declared and a sum sufficient for the payment thereof set apart for the fourth
consecutive dividend period. See "Description of New Preferred
Shares--Dividends." Third, the Maryland General Corporation Law ("MGCL")
provides that dividends may be paid on the stock of a corporation only if, after
payment of the distribution, (i) the corporation would be able to pay its
indebtedness as such indebtedness becomes due in the usual course of business
and (ii) the corporation's total assets would not be less than the sum of its
total liabilities plus, unless the corporation's charter provides otherwise
(which the Charter does), the amount that would be needed, if the corporation
were to be dissolved at the time of the distribution, to satisfy the
preferential rights on dissolution of stockholders whose rights on dissolution
are superior to those receiving the distribution. It is possible that these
limitations on the Company's ability to pay dividends on the Common Stock could
affect the ability of the Company to qualify as a REIT under the Code. See
"United States Federal Income Tax Considerations--Taxation of the Company."


                                                                  
                                       34

<PAGE>



Description of the Company's Investment Policy

                  General.

                  The Company has formulated the following investment policy.
This policy may be amended or revised from time to time at the discretion of the
Board of Directors (in certain circumstances subject to the approval of a
majority of the Independence Directors without a vote of the Company's
stockholders, including holders of New Preferred Shares. See "Risk Factors --
Risk of Future Revision in Policies and Strategies by the Board of Directors."
There is no specific policy with respect to the amount or percentage of assets
which will be invested in any specific property. All investments will be made
primarily for income. The general policy of the Bank with respect to uninsured
loans is to lend no more than 75% of the appraised value of the asset securing
such loan.

                  Initial Mortgage Assets.

                  Percentage of current portfolio: 100%. The Company's
investments currently consist solely of the Initial Mortgage Assets (i.e.,
sixteen hypothecation loans, in the aggregate amount of US$477 million, issued
by NB Finance to the Company) that are recourse only to the Initial Mortgage
Loans (i.e., sixteen pools of CMHC-insured residential first mortgages, in the
aggregate amount of C$828 million (US$596 million) originated by the Bank or
acquired by the Bank from other lenders approved by the National Housing Act (an
"NHA-Approved Lender"). The Initial Mortgage Assets are secured by residential
real property located in Quebec underlying the Initial Mortgage Loans. See
"--Description of the Initial Mortgage Assets." The Company's current investment
policy is to invest at least 90% of its portfolio in the Initial Mortgage Assets
and obligations that are comparable to the Initial Mortgage Assets. The
maturities of the Initial Mortgage Assets range from January 2000 to July 2001.
Accordingly, after July 2001, the Company's portfolio will not include any
Initial Mortgage Assets.

                  Mortgage Loans.

                  Percentage of current portfolio: 0%. While no Mortgage Loans
are included in the Initial Mortgage Assets and while the Company has no current
intention to acquire Mortgage Loans, the Company may from time to time acquire
individual residential Mortgage Loans or pools of residential Mortgage Loans
from the Bank or other NHA-Approved Lenders. All Mortgage Loans will consist of
CMHC-insured residential first mortgages and, accordingly, will be virtually
free of credit risk. The properties underlying such Mortgage Loans are expected
to located in Canada. See "--Description of the Initial Mortgage Loans."
Potentially, up to 10% of the Company's portfolio could be comprised of Mortgage
Loans.

                  Residential Mortgage Loans.

                  Percentage of current portfolio: 0%. While no residential
mortgages are included in the Initial Mortgage Assets and while the Company has
no current intention to acquire residential mortgages, the Company may from time
to time acquire individual residential mortgages other than Mortgage Loans
("Residential Mortgage Loans"). These Residential Mortgage Loans are expected to
meet the requirements for sale to governmental or private mortgage conduit
programs or other investors in the secondary mortgage market (i.e., such
Residential Mortgages must be rated "A" (or better) by at least one major rating
agency (a Canadian rating agency for Canadian-based mortgages or a U.S. rating
agency for U.S.-based mortgages) or include some form of credit enhancement
(such as over-collateralization, letter of credit or accumulated cash)).

                  While Mortgage Loans benefit from CMHC insurance, there can be
no assurance that any Residential Mortgage Loans acquired by the Company will be
similarly protected. Some Residential Mortgage Loans are, however, insured by
Mortgage Insurance Company of Canada (now part of GE Capital), therefore
considerably mitigating any credit risk relating to those mortgages. Moreover,
large (i.e., more than four

                                                                  
                                       35

<PAGE>



housing units) residential uninsured mortgage loans sold to the Company must
have a Bank (as of the time of a sale) "credit score" of five or better. The
Bank has an internal credit scoring system whereby the risk of large residential
loans is ranked from one (the least risk) to ten (the most risk) according to
different factors such as the cash flow derived from the mortgaged property.
Potentially, up to 10% of the Company's portfolio could be comprised of
Residential Mortgage Loans.

                  Mortgage-Backed Securities.

                  Percentage of current portfolio: 0%. While no Mortgage-Backed
Securities are included in the Initial Mortgage Assets and while the Company has
no current intention to acquire Mortgage-Backed Securities, the Company may from
time to time acquire fixed-rate or variable-rate Mortgage-Backed Securities
representing interests in pools of mortgage loans such as a NHA Mortgage-Backed
Security ("NHA MBS") that evidences an undivided interest in a pool of first
mortgages originated by certain approved financial institutions in Canada and
insured by CMHC. There are four different types of NHA MBS pools. The "exclusive
homeowner" pools are classified as prepayable because the borrowers within this
type of pool have the option to prepay their mortgage (often at a penalty) in
accordance with the specific terms of the mortgage. Depending upon the specific
exclusive homeowner pool, the appropriate penalty may or may not be passed
through to the investors. The "mixed" pools are comprised of a combination of
homeowner, multiple family or social housing mortgages. The "multi-family" pools
are comprised exclusively of multiple family loans and are generally not
prepayable. Also, there is a special category of NHA MBS pool created to allow
exclusive pools of "social housing mortgages" (mortgages issued to finance
low-cost housing for senior citizens, the disabled and economically
disadvantaged). The key feature of social housing pools is the absence of
prepayment at the option of the borrower on the underlying mortgages; this makes
them more attractive to investors who seek predictable cash flow. A portion of
any NHA MBS that the Company purchases may have been originated by the Bank by
exchanging pools of Mortgage Loans for the Mortgage-Backed Securities. The
Company does not intend to acquire any interest-only, principal-only or similar
speculative Mortgage-Backed Securities. Potentially, up to 10% of the Company's
portfolio could be comprised of Mortgage-Backed Securities. Additionally, the
Company could, potentially acquire all of the Mortgage-Backed Securities of any
one issuer; provided that such acquisition does not exceed 10% of the Company
portfolio.

                  Timely payment of both principal and interest on NHA MBS is
unconditionally guaranteed by CMHC. In the event the Company were to buy non-NHA
MBSs, the investment policies of the Company would require such MBSs to be rated
"A" (or better) by at least one major rating agency (a Canadian rating agency
for Canadian-based mortgages or a U.S. rating agency for U.S.-based mortgages),
and the underlying mortgages would be required to be first lien mortgages.

                  In general, the risk associated with investments in
Mortgage-Backed Securities are credit risk and prepayment risk. Credit risk
refers to the risk of not receiving either principal or interest payments. In
the case of a NHA MBS, credit risk is not an issue since CMHC unconditionally
guarantees timely payment of both principal and interest. For a non-NHA MBS,
credit risk is strongly mitigated by the fact that the Company can, pursuant to
its current investment policy, only buy "A" (or better) rated instruments. In
general, a non-NHA MBS rated "A" or better are credit enhanced by
over-collateralization, a letter of credit, an initial deposit into a cash
collateral account or the presence of one or more subordinated classes.
Prepayment risk is the risk of receiving unscheduled principal payments while
the Mortgage-Backed Security is worth more than par. For example, a sale will
usually trigger a prepayment. More importantly for investors, prepayments are
motivated by a decline in interest rates. In Canada, however, prepayment risk is
mitigated by two factors: (a) lenders usually charge prepayment penalties,
thereby reducing the incentive to prepay and (b) almost all mortgages are
relatively short-term (typically, 6 month to 5 years) balloon mortgages, also
reducing the impact of prepayments.


                                                                  
                                       36

<PAGE>



                  Commercial Mortgage Loans.

                  Percentage of current portfolio: 0%. While no Commercial
Mortgage Loans are included in the Initial Mortgage Assets and while the Company
has no current intention to acquire any Commercial Mortgage Loans, the Company
may from time to time acquire Commercial Mortgage Loans secured by industrial
and warehouse properties, recreational facilities, office buildings, retail
space and shopping malls, hotels and motels, nursing homes or senior living
centers. The Company's current policy is not to acquire any interest in a
Commercial Mortgage Loan if Commercial Mortgage Loans would constitute more than
5% of the total book value of the Company's Mortgage Assets immediately
following such acquisition. Also, Commercial Mortgage Loans sold to the Company
must have a Bank (as of the time of the sale) credit score of five or better.
See "-- Residential Mortgage Loans." Unlike Mortgage Loans and Residential
Mortgage Loans, Commercial Mortgage Loans generally lack standardized terms.
Commercial Mortgage Loans may also not be fully amortizing, meaning that they
may have a significant principal balance or "balloon" payment due on maturity.
Moreover, commercial properties, particularly industrial and warehouse
properties, are generally subject to relatively greater environmental risks than
non-commercial properties, generally giving rise to increased costs of
compliance with environmental laws and regulations. There is no requirement
regarding the percentage of any commercial real estate property that must be
leased at the time the Company acquires a Commercial Mortgage Loan secured by
such commercial real estate property, and there is no requirement that
Commercial Mortgage Loans have third party guarantees.

                  Commercial Mortgage Loans will not be CMHC insured and the
credit quality of a Commercial Mortgage Loan may depend on, among other factors,
the existence and structure of underlying leases, the physical condition of the
property (including whether any maintenance has been deferred), the
creditworthiness of tenants, the historical and anticipated level of vacancies
and rents on the property and on other comparable properties located in the same
region, potential or existing environmental risks, the availability of credit to
refinance Commercial Mortgage Loans at or prior to maturity and the local and
regional economic climate in general. Foreclosures of defaulted Commercial
Mortgage Loans are generally subject to a number of complicating factors,
including environmental considerations, which are generally not present in
foreclosures of Residential Mortgage Loans. Potentially, up to 5% of the
Company's portfolio could be comprised of Commercial Mortgage Loans.

                  Partnership Interests.

                  Percentage of current portfolio: 0%. While no partnership
interests are included in the Initial Mortgage Assets and while the Company has
no current intention to acquire any partnership interests, the Company may from
time to time acquire limited partnership interests in partnerships the only
activities of which are the purchase and ownership of Mortgage Loans
("Partnership Interests") that are comparable to the Initial Mortgage Loans
(i.e., government insured residential first mortgages). The ability to invest in
Partnership Interests allows the Company to acquire Partnership Interests that
in effect function as conduits for Mortgage Loans, as an alternative to
acquiring a direct interest in such Mortgage Loans. Any Partnership Interests
would be economically comparable to an investment in Mortgage Loans. The
limitations imposed by the REIT rules on the ownership of Partnership Interests
are the same as those imposed on the ownership of Mortgage Loans. Potentially,
up to 10% of the Company's portfolio could be comprised of Partnership
Interests.

                  Other Assets.

                  Percentage of current portfolio: 0%. While the Company has no
current intention to do so, the Company may invest up to 10% of the total value
of its portfolio in assets eligible to be held by REITs other than those
described above. Assets eligible to be held by REITs are, and therefore the
Company's portfolio could include, cash, cash equivalents, government securities
and shares or interests in other REITs. Cash, cash equivalents and government
securities would be expected to be relatively low risk investments. However, the
return on investment related thereto would also be expected to be relatively
low. The Company

                                                                  
                                       37

<PAGE>



expects that any investment in shares or interests in other REITs would be made
in REITs holding assets similar to the Initial Mortgage Loans. Accordingly, the
expected risks and return related to such an investment would be similar to the
risks and returns related to the Initial Mortgage Assets and Initial Mortgage
Loans.

Description of the Company's Management Policies

                  General.

                  In administering the Company's Mortgage Assets, the Bank has a
high degree of autonomy. The Board of Directors has, however, adopted certain
policies to guide the Company and the Bank with respect to the acquisition and
disposition of assets, use of capital and leverage, credit risk management and
certain other activities. These policies, which are discussed below, may be
amended or revised from time to time at the discretion of the Board of Directors
(in certain circumstances subject to the approval of a majority of the
Independent Directors) without a vote of the Company's stockholders, including
holders of the New Preferred Shares. See also "--Dividend Policy"; "Risk
Factors--Risk of Future Revisions in Policies and Strategies by Board of
Directors."

                  Asset Acquisition and Disposition Policies.

                  The Company may, from time to time, use payments of interest
and principal in respect of its Mortgage Assets to purchase additional Mortgage
Assets (which are essentially loans to other persons secured by real property)
and may also purchase additional Mortgage Assets out of the proceeds from the
issuance, and not by direct issuance, of additional shares of Preferred Stock or
the contribution of additional capital by the Bank; provided, however, that (i)
to the extent that the investment of such payments or proceeds occurs prior to
the consummation of the Exchange Offer, such payments or proceeds will be
invested in Canadian or U.S. government guaranteed, mortgage-backed certificates
and other Canadian or U.S. government obligations which will be purchased on the
open market or from entities unaffiliated with the Bank or the Company or banks
that are not affiliated with the Bank and (ii) in the event that the New
Preferred Shares are not treated as "publicly-offered securities" as of the date
on which the Exchange Offer is consummated, then during the period commencing on
such date and ending on the date on which the New Preferred Shares become
"publicly-offered securities," any investment by the Company in any Mortgage
Assets in a transaction with the Bank and/or affiliates of the Bank will be made
only upon the decision of the Independent Fiduciary. The Company has acquired
all or substantially all of such Mortgage Assets from the Bank and/or affiliates
of the Bank, on terms that are comparable to those that could be obtained by the
Company if such Mortgage Assets were purchased from unrelated third parties. The
Company may also from time to time, however, acquire Mortgage Assets from
unrelated third parties. As of the date of this Prospectus, the Company has not
entered into any agreements with any third parties with respect to the purchase
of Mortgage Assets. Other than with respect to the temporary investment of
payments of interest and principal on its Mortgage Assets, the Company
anticipates that it would purchase Mortgage Assets from unrelated third parties
only if neither the Bank nor any affiliate of the Bank had an amount or type of
Mortgage Assets sufficient to meet the requirements of the Company.

                  At least 90% of the Company's portfolio will consist of the
Initial Mortgage Assets and obligations which are comparable to the Initial
Mortgage Assets. The Company may, however, invest in other assets eligible to be
held by REITs. See "-- Description of the Company's Investment Policy." The
Company's current policy prohibits the acquisition of an interest in any
Mortgage Loan (other than an interest resulting from the acquisition of
Mortgage-Backed Securities or a Partnership Interest) which is delinquent in the
payment of principal or interest at the time of proposed acquisition.


                                                                  
                                       38

<PAGE>



                  Capital and Leverage Policies.

                  To the extent that the Board of Directors determines that
additional funding is required, the Company may raise such funds through
additional equity offerings, or retention of cash flow (after consideration of
the provisions of the Code requiring the distribution by a REIT of a certain
percentage of its income annually and taking into account taxes that would be
imposed on the Company's undistributed taxable income), or a combination of
these methods. The Company will have no debt outstanding following consummation
of the Exchange Offer and has no intention of incurring any indebtedness in the
future.

                  In order to qualify as a REIT, the capital stock of the
Company must be held by at least 100 holders during approximately 90% or more of
the taxable year beginning in the Company's second taxable year and in each
subsequent taxable year. See "United States Federal Income Tax Considerations --
Stock Ownership Tests." The Company has issued the Senior Preferred Shares with
an aggregate liquidation preference of up to US$450,000 and limited
transferability to ensure that it meets, and will continue to meet, the 100
person ownership requirement for REIT status without having to constantly
monitor the number of holders of Preferred Shares. Except for such Senior
Preferred Shares, the Company may not, pursuant to its Charter, issue additional
shares of Preferred Stock senior to the New Preferred Shares either in the
payment of dividends or in the distribution of assets in liquidation, without
the consent of holders of at least two-thirds of the outstanding shares of
Preferred Stock at that time, including the New Preferred Shares, and the
Company may not issue additional shares of Preferred Stock on a parity with the
New Preferred Shares either in the payment of dividends or in the distribution
of assets in liquidation without the approval of a majority of the Independent
Directors. The Company does not currently intend to issue any additional series
of Preferred Stock unless it simultaneously receives additional capital
contributions from the Bank equal to the sum of 59% of the aggregate offering
price of such additional Preferred Stock and the Company's expenses in
connection with the issuance of such additional shares of Preferred Stock. Prior
to its issuance of additional shares of Preferred Stock, the Company will take
into consideration the Bank's regulatory capital requirements and the cost of
raising and maintaining that capital at the time.

                  Credit Risk Management Policies.

                  The Company intends that each Mortgage Loan, if any, acquired
from the Bank, an affiliate of the Bank, or an unrelated third party in the
future will represent a first lien position, will be covered by valid CMHC
insurance and will be originated in the ordinary course of the originator's real
estate lending activities based on the underwriting standards generally applied
(at the time of origination) for the originator's own account. The Company also
expects that all Mortgage Loans held by the Company directly or indirectly will
be serviced pursuant to the Servicing Agreement, or a similar agreement which
requires servicing in conformity with accepted secondary market standards, with
any servicing guidelines promulgated by the Company and with relevant government
agency guidelines and procedures.

                  Conflict of Interest Policies.

                  Because of the nature of the Company's relationship with the
Bank and its affiliates, it is likely that conflicts of interest will arise with
respect to certain transactions, including, without limitation, the Company's
acquisition of Mortgage Assets from, or disposition of Mortgage Assets to, the
Bank or its affiliates and the renewal, termination or modification of the
Advisory Agreement or the Servicing Agreement. It is the Company's policy that
the terms of any dealings with the Bank and its affiliates will be consistent
with those available from third parties. In addition, neither the Advisory
Agreement nor the Servicing Agreement may be renewed, terminated or modified by
the Company without the approval of a majority of the Independent Directors.

                  Conflicts of interest between the Company and the Bank and its
affiliates may also arise in connection with making decisions that bear upon the
credit arrangements that the Bank or one of its affiliates

                                                                  
                                       39

<PAGE>



may have with a borrower. Conflicts could also arise in connection with actions
taken by the Bank as a controlling stockholder in the Company. It is the
intention of the Company and the Bank that any agreements and transactions
between the Company, on the one hand, and the Bank or its affiliates, on the
other hand, including, without limitation, the Servicing Agreement, be fair to
all parties and consistent with market terms for such types of transactions. The
Servicing Agreement provides that foreclosures and dispositions in connection
with Mortgage Loans will be performed with a view toward maximizing the recovery
by the Company of amounts due on its Mortgage Assets and the Bank will be
required to service Mortgage Loans solely with a view toward the interests of
the Company, and without regard to the interests of the Bank or any of its other
affiliates. The requirement in the terms of the New Preferred Shares that
certain actions of the Company be approved by a majority of the Independent
Directors is also intended to ensure fair dealings between the Company and the
Bank and its affiliates. However, there can be no assurance that any such
dealings will be on terms as favorable to the Company as would have been
obtained from unaffiliated third parties.

                  There are no provisions in the Charter limiting any officer,
director, security holder or affiliate of the Company from having any direct or
indirect pecuniary interest in any Mortgage Asset to be acquired or disposed of
by the Company or in any transaction in which the Company has an interest or
from engaging in acquiring, holding and managing Mortgage Assets. As described
herein, the Bank and its affiliates have direct interests in transactions with
the Company (including without limitation the issuance of Mortgage Assets to the
Company); however, none of the officers or directors of the Company will have
any interests in such Mortgage Assets.

                  Other Policies.

                  The Company operates in a manner that will not subject it to
regulation under the Investment Company Act of 1940, as amended, including by
investing primarily in mortgages and other interests in and liens on real
estate.

                  The Company intends to distribute to stockholders annual
reports containing financial statements prepared in accordance with generally
accepted accounting principles and certified by the Company's independent public
accountants. The Charter provides that following the consummation of the
Exchange Offer the Company shall maintain its status as a reporting company
under the Exchange Act, for as long as any of the New Preferred Shares are
outstanding.

                  The Company currently has no intention to (a) invest in
securities of other issuers for the purpose of exercising control or (b)
underwrite securities of other issuers. The Company intends, and has the
ability, to hold the Mortgage Assets and the underlying Mortgage Loans until
maturity. Although the Company has no current intention to do so, the Company
may, pursuant to the terms of its Charter, redeem the Preferred Shares. See
"Description of the New Preferred Shares--Redemption."

                  The Company makes investments and operates its business at all
times in such a manner as to comply with the requirements of the Code to qualify
as a REIT. However, future economic, market, legal, tax or other considerations
may cause the Board of Directors, subject to approval by a majority of the
Independent Directors, to determine that it is in the best interests of the
Company and its stockholders to revoke the Company's REIT status.

Description of the Initial Mortgage Assets

                  The Initial Mortgage Assets are comprised of sixteen
hypothecation loans issued by NB Finance to the Company. The Company acquired
the Initial Mortgage Assets pursuant to the terms of a loan agreement with NB
Finance. Each Initial Mortgage Asset is recourse only to the Initial Mortgage
Loan securing such Initial Mortgage Asset. Each Initial Mortgage Loan is a pool
of between 130 and 2,561 CMHC-

                                                                  
                                       40

<PAGE>



insured residential first mortgages. See "Description of the Initial Mortgage
Loans." Each Initial Mortgage Asset is further secured by the residential real
property underlying such CMHC-insured first mortgages. Such residential real
property is located primarily in Quebec. The Initial Mortgage Loans are insured
by CMHC. Accordingly, there can be no loss of principal or interest. However,
CMHC insurance does not guarantee timely payment of interest and principal. See
"Risk Factors--Limited Recourse Nature of Certain Mortgage Assets; Limitation on
CMHC Insurance." The Initial Mortgage Assets have maturities ranging from
January 2000 to July 2001. The principal amount of the Initial Mortgage Assets
equals approximately US$477 million. The Initial Mortgage Assets pay interest at
rates ranging from 6.90% to 9.77%, with an average rate of approximately 8.40%
per annum.

                  The following table summarizes the Initial Mortgage Assets:

                             Initial Mortgage Assets

  Outstanding            Maturity          Interest                Monthly
    Amount                 Date              Rate*            Interest Payments
  -----------            --------          --------           -----------------

US$   24,175,420         Jan. 2000           6.895%            US$      136,954
      23,250,251         Jan. 2000           7.471%                     142,550
      48,236,245         Jan. 2000           8.047%                     318,171
      16,364,955         Jan. 2000           8.622%                     115,524
      43,894,121         July 2000           6.895%                     248,660
      29,713,817         July 2000           7.471%                     182,178
       7,246,742         July 2000           8.622%                      51,156
       9,511,225         July 2000           8.047%                      62,737
      33,305,900         Jan. 2001           9.198%                     250,531
      46,882,784         Jan. 2001           9.774%                     374,309
       5,257,516         Jan. 2001           8.047%                      34,679
       6,342,462         Jan. 2001           8.622%                      44,773
      22,146,227         July 2001           8.047%                     146,079
     104,830,848         July 2001           8.622%                     740,026
      23,008,093         July 2001           9.198%                     173,070
      32,421,747         July 2001           9.774%                     258,853

US$  476,588,453                             8.404%            US$    3,280,250


- ------------
*        All rates quoted on a 30/360 semiannual basis

                  Payments of interest are made monthly out of payments on the
Initial Mortgage Loans. Pursuant to an agreement between the Company and NB
Finance (the "Mortgage Loan Assignment Agreement"), dated September 3, 1997, the
Company receives all scheduled payments made on the Initial Mortgage Loans,
retains a portion of any such payments equal to the amount due and payable on
the Initial Mortgage Assets and remits the balance, if any, to NB Finance. The
Company also retains a portion of any prepayments of principal in respect of the
Initial Mortgage Loans equal to the proportion of such prepayments that the
outstanding principal amount of the Initial Mortgage Loans bears to the
outstanding principal amount of the Initial Mortgage Assets, which amount would
be applied to reduce the outstanding principal amount of the Initial Mortgage
Assets. Repayment of the Initial Mortgage Assets is secured by an assignment of
the Initial Mortgage Loans to the Company pursuant to the Mortgage Loan
Assignment Agreement, which will be governed by the laws of Bermuda. The
assignment of the Initial Mortgage Loans by NB Finance to the Company is without
recourse. The Company has a security interest in the real property securing the
Initial Mortgage Loans and, subject to fulfilling certain procedural
requirements under applicable Canadian law, is

                                                                  
                                       41

<PAGE>



entitled to enforce payment on the Initial Mortgage Loans in its own name if a
mortgagor should default thereon. In the event of such a default, the Company
has the same rights as NB Finance to force a sale of the mortgaged property and
satisfy the obligations of NB Finance out of the proceeds. In the event of a
default in respect of an Initial Mortgage Loan, the amount of the Initial
Mortgage Assets will be reduced by an amount equal to the portion thereof
allocable to defaulting mortgage. The Initial Mortgage Loans are administered by
the Bank, as agent of the Company, and the Company has the right to perfect its
security interest in the Initial Mortgage Loans by notice and registration.
Following repayment of the Initial Mortgage Assets, the Company will reassign
any outstanding Initial Mortgage Loans (without recourse) and deliver them to,
or as directed by, NB Finance. All payments in respect of the Initial Mortgage
Loans are made in Canadian dollars. The amounts due on the Initial Mortgage
Assets are retained by the Company free and clear of and without withholding or
deduction for or on account of any present or future taxes imposed by or on
behalf of Bermuda or any political subdivision thereof or therein.

Description of the Initial Mortgage Loans

                  Information with respect to the Initial Mortgage Loans is
presented as of August 8, 1997.

                  The detailed information set forth in this Prospectus with
respect to the Initial Mortgage Loans applies only to the mortgages purchased by
NB Finance.

                  The Initial Mortgage Loans consist of sixteen pools of
residential first mortgages originated by the Bank or acquired by the Bank from
other CMHC approved lenders. Each pool consists of between 130 and 2,561
CMHC-insured residential first mortgages and is secured by the underlying
residential real property located in Canada, primarily in Quebec. See "Risk
Factors--All of the Real Property Securing the Initial Mortgage Assets is
Located Outside of the United States." In aggregate, 12,101 CMHC-insured
residential first mortgages comprise the sixteen pools. Generally, the
CMHC-insured residential first mortgages comprising any individual are less than
C$100,000. Accordingly, no individual CMHC-insured residential first mortgage is
material to the Company, its operation or its business.

                  Payments on the Initial Mortgage Loans are due monthly in
arrears on the 1st day of each month through July 2001 or such earlier date on
which payment in full of the Initial Mortgage Loans is made (the "Final Payment
Date") or, if the 1st day of a month is not a business day, on the first
business day following the 1st day of such month (a "Monthly Payment Date").
Payments of interest and principal on the Initial Mortgage Loans are made in
Canadian dollars.

                  The Initial Mortgage Loans mature monthly beginning in 1999
and bear interest at rates ranging from approximately 6.0% to 8.99% with an
average interest rate of 7.53% per annum. The Final Payment Date may occur at an
earlier date if final payment on the Initial Mortgage Loans occurs earlier than
such date, because of unscheduled prepayments.


                                                                  
                                       42

<PAGE>



                  The following table summarizes the Initial Mortgage Loans:

                             Initial Mortgage Loans
<TABLE>
<CAPTION>
  Outstanding                                                                                              Number
    Amount*       Maturity          Min.       Max.         Avg.      Min.       Max.       Avg.          of Loans
    ------        --------          ----       ----         ----      ----       ----       ----          --------
                                          Interest rate**               Remaining Term (months)

<C>               <C>             <C>         <C>          <C>        <C>        <C>        <C>           <C>
$ 42,004,792      Jan. 2000       6.000%      6.499%       6.225%     24.00      29.00      28.15            644
  40,397,485      Jan. 2000       6.500%      6.999%       6.772%     24.00      29.00      27.79            547
  83,810,476      Jan. 2000       7.000%      7.499%       7.166%     24.00      29.00      27.57          1,318
  28,434,108      Jan. 2000       7.500%      7.999%       7.791%     24.00      29.00      25.38            411
  76,266,035      July 2000       6.000%      6.499%       6.199%     30.00      35.00      32.80          1,083
  51,627,757      July 2000       6.500%      6.999%       6.639%     30.00      35.00      33.42            848
  12,591,214      July 2000       7.500%      7.999%       7.608%     30.00      35.00      32.03            166
  16,525,754      July 2000       7.000%      7.499%       7.188%     30.00      35.00      30.84            251
   9,134,934      Jan. 2001       7.000%      7.499%       7.234%     36.00      41.00      39.50            130
  11,020,027      Jan. 2001       7.500%      7.999%       7.776%     36.00      41.00      39.14            135
  57,869,002      Jan. 2001       8.000%      8.499%       8.287%     36.00      41.00      38.85            697
  81,458,837      Jan. 2001       8.500%      8.999%       8.718%     36.00      41.00      38.17          1,266
  38,479,070      July 2001       7.000%      7.499%       7.299%     41.00      47.00      44.84            417
 182,143,599      July 2001       7.500%      7.999%       7.768%     41.00      47.00      44.81          2,561
  39,976,562      July 2001       8.000%      8.499%       8.204%     41.00      47.00      45.17            546
  56,332,785      July 2001       8.500%      8.999%       8.523%     41.00      47.00      45.89          1,081

$828,072,438                      7.310%      7.809%       7.526%     34.34      39.34      37.32         12,101


<FN>
- -------------
*        All amounts quoted in Canadian $

**       All rates quoted on a 30/360 semiannual basis
</FN>
</TABLE>

                  All of the Initial Mortgage Loans were originated in
accordance with underwriting policies customarily employed by the Bank, or with
underwriting policies acceptable to the Bank. As is generally the case in the
Canadian residential mortgage business, the Bank's underwriting policies are
derived from CMHC approved underwriting criteria, and they focus on the
borrower's ability to repay the mortgage loan and the adequacy of the proposed
security.

                  As a CMHC approved lender, the Bank has access to the National
Housing Act (NHA) mortgage insurance program. All of the Initial Mortgage Loans
are insured by CMHC pursuant to that program. The bulk of those loans were
insured at origination. Whether a loan is insured at origination or through the
CMHC portfolio insurance program, the insurance is valid until the expiration of
the loan.

                  All of the Initial Mortgage Loans are balloon mortgages.
Accordingly, the Initial Mortgage Loans do not provide for the amortization of
the principal balance thereof over their term to maturity and a principal
payment equal to the original balance less any prepayment will be due on each
Initial Mortgage Loan at maturity. Mortgage Loans that require a balloon payment
typically involve a greater degree of risk than fully amortizing loans. See
"Risk Factors--Balloon Payments." Balloon mortgages are the most prevalent type
of mortgage offered by Canadian mortgage lenders. At the expiration of the term,
the mortgage is generally renewed, based on then current market conditions, for
a new term. Although the Bank offers terms varying from 3 months to 10 years,
terms exceeding 5 years are relatively rare. Moreover, although the Bank offers
monthly, semi-monthly and weekly pay mortgages, all of the Initial Mortgage
Loans are monthly pay mortgages. In general, loans are amortized over a period
not exceeding 25 years.

                  The Initial Mortgage Loans provide for limited prepayment
rights. For example, typically up to 10% of the original principal amount of an
Initial Mortgage Loan may be prepaid without penalty. Moreover, an Initial
Mortgage Loan may also be prepaid without penalty if the mortgaged property is
sold and the mortgagor enters into a new mortgage with the same terms and
conditions as the Initial Mortgage Loan. In most other circumstances,
prepayments or renegotiations of either the interest rate or the term of an
Initial

                                                                  
                                       43

<PAGE>



Mortgage Loan will be subjected to prepayment penalties. During the first three
years following the most recent interest adjustment date, such penalties are
tantamount to a yield maintenance clause. After three years, such penalties will
be limited to three months of interest.

                  On the date of purchase, the Initial Mortgage Loans had an
aggregate principal amount of approximately C$828 million (US$596 million) and a
fair market value of approximately C$848 million (US$610 million). The Initial
Mortgage Loans mature monthly beginning in 2000, with an average maturity of
approximately September 2000.

                  The Company intends and has the ability to hold the Mortgage
Loans to maturity unless there is a prepayment by the customer or a Mortgage
Loan is impaired. Therefore the Mortgage Loans will be recorded as a long-term
investment in the balance sheet of the Company.

Effect of Interest Rate Fluctuation on Assets and Earnings

                  It is anticipated that the Company's income will consist
principally of interest payments from the Initial Mortgage Assets and
obligations that are comparable to the Initial Mortgage Assets. Interest and
principal amounts generated by the Initial Mortgage Loans and other assets
acquired pursuant to the Company's investment policy enable full payment with
respect to the Initial Mortgage Assets. The Initial Mortgage Assets and the
Initial Mortgage Loans mature between January 2000 and July 2001.

                  If there is a significant decline in interest rates at a time
when the Company must reinvest payments of interest and principal in respect of
its Mortgage Assets or Mortgage Loans, the Company may find it difficult to
purchase additional Mortgage Assets or Mortgage Loans which generate sufficient
income to support the payment of dividends on the New Preferred Shares. Because
the rate at which dividends on the New Preferred Shares, if, when and as
authorized and declared, are payable is fixed, there can be no assurance that an
interest rate environment in which there is a significant decline in interest
rates would not adversely affect the Company's ability to pay dividends on the
New Preferred Shares. Further, it is possible that a significant decline in
interest rates could effect a prepayment of Mortgage Loans. Assuming all
Mortgage Loans provide similar limitations on prepayments as the Initial
Mortgage Loans, the effect on earnings will be, to a certain extent, mitigated.
However, such prepayments could adversely affect the Company's assets.

                  A significant increase in interest rates would not be expected
to adversely affect the assets or the earnings of the Company.

Servicing

                  The Initial Mortgage Loans, and certain other Mortgage Loans,
are serviced by the Bank pursuant to the terms of the Servicing Agreement. The
Bank receives a fee equal to 0.25% per annum on the principal balances of the
loans serviced. Payment of such fees is subordinated to payments of dividends on
the New Preferred Shares.

                  The Servicing Agreement requires the Bank to service Mortgage
Loans in a manner generally consistent with normal mortgage servicing practices
of prudent mortgage lending institutions which service mortgage loans of the
same type as the Mortgage Loans, with any servicing guidelines promulgated by
the Company and with relevant government agency guidelines and procedures. The
Servicing Agreement requires the Bank to service Mortgage Loans solely with a
view toward the interests of the Company and without regard to the interests of
the Bank or any of its other affiliates (including NB Finance). The Bank
collects and remits principal and interest payments, administers mortgage escrow
accounts, submits and pursues mortgage insurance claims and supervises
foreclosure proceedings on any Mortgage Loans it services. The Bank also
provides accounting and reporting services with respect to such Mortgage Loans.
The Servicing Agreement requires the Bank to follow such collection procedures
as are customary in normal mortgage servicing practices of prudent

                                                                  
                                       44

<PAGE>



mortgage lending institutions which service mortgage loans of the same type as
the Mortgage Loans. The Bank may from time to time subcontract all or a portion
of its servicing obligations under the Servicing Agreement to a third party
subject to the prior written approval of the Company. The Bank will not, in
connection with subcontracting any of its obligations under the Servicing
Agreement, be discharged or relieved in any respect from its obligation to the
Company to perform its obligations under the Servicing Agreement.

                  The Bank is required to pay all expenses related to the
performance of its duties under the Servicing Agreement. The Bank is required to
make advances of taxes and required insurance premiums that are not collected
from mortgagors with respect to any Mortgage Loan serviced by it, unless it
determines that such advances are nonrecoverable from the mortgagor, insurance
proceeds or other sources with respect to such Mortgage Loan. If such advances
are made, the Bank generally will be reimbursed prior to the Company being
reimbursed out of the payments with respect to such Mortgage Loan. The Bank also
is entitled to reimbursement for expenses incurred by it in connection with the
liquidation of defaulted Mortgage Loans serviced by it and in connection with
the restoration of mortgaged property. The Bank is responsible to the Company
for any loss suffered as a result of the Bank's failure to make and pursue
timely claims or as a result of actions taken or omissions made by the Bank
which cause the policies to be cancelled by the insurer. Subject to approval by
the Company, the Bank may institute foreclosure proceedings, exercise any power
of sale contained in any Mortgage Loan or deed of trust, obtain a deed in lieu
of foreclosure or otherwise acquire title to a mortgaged property underlying a
Mortgage Loan by operation of law or otherwise in accordance with the terms of
the Servicing Agreement. The Bank does not, however, have the authority to
conclude contracts in the name of the Company.

                  The Company may terminate the Servicing Agreement upon the
occurrence of one or more events specified in the Servicing Agreement. Such
events relate generally to the Bank's proper and timely performance of its
duties and obligations under the Servicing Agreement. In addition, the Company
may also terminate the Servicing Agreement without cause upon 60 days' notice
and payment of a termination fee equal to the product of 0.0002% of the then
current aggregate unpaid principal balance of the Mortgage Loans and the number
of months remaining until the first anniversary of the Servicing Agreement. The
termination fee will be based on the aggregate outstanding principal amount of
the Mortgage Loans then serviced under the Servicing Agreement. As long as any
of the New Preferred Shares remain outstanding, the Company may not renew,
terminate, or modify the Servicing Agreement without the approval of a majority
of the Independent Directors.

                  As is customary in the mortgage loan servicing industry, the
Bank is entitled to retain any late payment charges, penalties and assumption
fees collected in connection with the Mortgage Loans serviced by it. The Bank
will receive any benefit derived from interest earned on collected principal and
interest payments between the date of collection and the date of remittance to
the Company and, to the extent permitted by law, from interest earned on tax and
insurance impound funds with respect to Mortgage Loans serviced by it.

                  When any mortgaged property underlying a Mortgage Loan is
conveyed by a mortgagor, the Bank generally will enforce any "due-on-sale"
clause contained in the Mortgage Loan, to the extent permitted under applicable
law and governmental regulations. The terms of a particular Mortgage Loan or
applicable law, however, may provide that the Bank is prohibited from exercising
the "due-on-sale" clause under certain circumstances related to the security
underlying the Mortgage Loan and the buyer's ability to fulfill the obligations
thereunder. Upon any assumption of a Mortgage Loan by a transferee, a nominal
fee is typically required, which sum will be retained by the Bank as additional
servicing compensation.

Employees

                  The Company has six employees. Information regarding the
executive officers of the Company is provided below under "Management--Directors
and Executive Officers." The Company does not anticipate that it will require
any additional employees because it retains the Bank to perform certain
functions pursuant to the Advisory Agreement as described below under
"Management--The Bank." Each employee of

                                                                  
                                       45

<PAGE>



the Company currently is also an officer and/or director of the Bank and/or
affiliates of the Bank. The Company maintains corporate records and audited
financial statements that are separate from those of the Bank and of any of the
Bank's affiliates.

Competition

                  The Company does not engage in the business of originating
Mortgage Assets. While the Company will purchase additional Mortgage Assets, it
anticipates that such Mortgage Assets will be purchased from the Bank and/or
affiliates of the Bank. Accordingly, the Company does not compete with mortgage
conduit programs, investment banking firms, savings and loan associations,
banks, thrift and loan associations, finance companies, mortgage bankers or
insurance companies in acquiring its Mortgage Assets.

                  As of October 31, 1997, the Bank held more than C$13 billion
of residential mortgage assets. Slightly more than 70% of such mortgages were
located in Quebec, the Bank's principal place of business. The major competitor
of the Bank in Quebec is the Caisses Populaires Desjardins (a credit union). The
market share of the Bank for such mortgage in Quebec is approximately 18%
compared with a significantly greater market share for Caisses Populaires
Desjardins.

Legal Proceedings

                  The Company is not the subject of any material litigation.
None of the Company, the Bank or any affiliate of the Bank is currently involved
in nor, to the Company's knowledge, currently threatened with any material
litigation with respect to the Initial Mortgage Assets or the Initial Mortgage
Loans, other than routine litigation arising in the ordinary course of business,
most of which is expected to be covered by liability insurance.

                                   MANAGEMENT

Directors and Executive Officers

                  The Board of Directors consists of the individuals set forth
below. Messrs. Hanley and Michel are Independent Directors. Pursuant to the
terms of the New Preferred Shares, the Independent Directors will consider the
interests of the holders of both the New Preferred Shares and the Common Stock
in determining whether any proposed action requiring their approval is in the
best interests of the Company. The Company currently has six employees and does
not anticipate that it will require additional employees. See "Business and
Strategy--Employees."

                  As of January 1, 1998, the persons who are directors and
executive officers of the Company are as follows:

Name              Position and Offices Held
- ----              -------------------------

Michael Hanley    Director
Alain Michel      Director
Roger Smock       Director; Chairman of the Board; Chief Executive Officer;
                     President
Tom Doss          Director; Chief Financial Officer; Treasurer
John Richter      Director; Vice President

                  Francois Bourassa (Vice President--Legal; Secretary), Andree
Grimard (Assistant Secretary) and Martin Ouillet (Vice President) are the only
other employees of the Company. The following is a summary of the experience of
the executive officers and current and proposed directors of the Company:


                                                                  
                                       46

<PAGE>



                  Mr. Hanley has been Vice President and Chief Financial Officer
of Gaz Metropolitain since June 1997. Prior to that he was Vice President,
Finance of St. Laurent Paperboard Inc. since June 1994, Vice President, Finance
of Canadian Pacific Forest Products Ltd. (now known as Avenor Inc.) since
September 1990, and a Senior Advisor for Arthur Andersen & Co., an international
firm of accountants and management consultants, since September 1987. Mr. Hanley
is a chartered accountant and a member of the Ordre des comptables agrees du
Quebec.

                  Mr. Michel has been Senior Vice President and Chief Financial
Officer of Le Groupe Videotron Ltee since September 1994. Prior to that, he was
Vice President Finance and Treasurer of Videotron since July 1992. Mr. Michel is
a member of the Board of Directors of Group Goyette Inc., a public
transportation company, and is Vice-Chairman of the Board and Chairman of the
Audit Committee of Optel Inc., its U.S. division.

                  Mr. Smock has been Senior Vice-President, United States of the
Bank since 1988. In this position, he functions as the Bank's senior
representative in the United States. Mr. Smock is Chairman of the Board of
several of the Bank's U.S. subsidiaries, including National Canada Finance Corp.
and National Canada Corporation. He is also Chairman of the Bank's Management
Committee in the United States.

                  Mr. Doss joined the Bank in 1981 and has served as Chairman,
Credit Committee (United States) since 1981. He was elected Vice President,
Credit (U.S.) in 1988. He is an officer of several of the Bank's U.S.
subsidiaries and is a director of National Canada Finance Corp. and NB Finance.
He is also a member of the Board of Trustees for Soundview Preparatory School.

                  Mr. Richter has been Vice President - Eastern United States of
the Bank since 1988. In this position he functions as the Bank's senior lender
officer in the United States. Mr. Richter is President of National Canada
Finance Corp., a United States subsidiary of the Bank. He is also a member of
the Bank's management committee in the United States.

Summary Compensation Table

                  The officers, employees and directors other than the
Independent Directors of the Company did not receive any form of compensation
from the Company for the fiscal year ended December 31, 1997. The compensation
of the officers, employees and directors other than the Independent Directors of
the Company is paid directly by the Bank and charged-back to the Company for
services provided thereto pursuant to the terms of the Advisory Agreement. See
"-- The Bank as Advisor." The table below sets forth the compensation paid or
accrued by the Bank and its subsidiaries for the fiscal year ended December 31,
1997 to Roger Smock, the President of the Company.

                                               Annual Compensation
Name and                                       -------------------
Principal Position                         Year       Salary      Bonus
- ------------------                         ----       ------      -----

Roger Smock                                1997
President (1)

- ------------------------
(1) Roger Smock was elected Chairman of the Board; Chief Executive Officer;
President of the Company effective January 1, 1998.




                                                                  
                                       47

<PAGE>



Independent Directors

                  The terms of the New Preferred Shares require that, as long as
any New Preferred Shares are outstanding, certain actions by the Company must be
approved by a majority of the Independent Directors. See "Description of New
Preferred Shares--Independent Director Approval." Mr. Hanley and Mr. Michel are
Independent Directors. As long as there are only two Independent Directors, any
action that requires the approval of a majority of Independent Directors must be
approved by both the Independent Directors.

                  If at any time the Company fails to declare and pay a
quarterly dividend on the New Preferred Shares, the number of directors then
constituting the Board of Directors will be increased by at least two at the
Company's next annual meeting and the holders of the New Preferred Shares,
voting together as a single class with the holders of any other outstanding
series of Preferred Stock entitled to vote on the matter, including the Senior
Preferred Shares, will be entitled to elect two additional directors to serve on
the Board of Directors. Any member of the Board of Directors elected by holders
of Preferred Stock will be deemed to be an Independent Director for purposes of
the actions requiring the approval of a majority of the Independent Directors.
The Company expects that the Bank will elect a majority of the Board of
Directors. See "Description of New Preferred Shares--Voting Rights."

Audit Committee

                  The Board of Directors has established an audit committee
which reviews the engagement of independent accountants and their independence.
The audit committee also reviews the adequacy of the Company's internal
accounting controls. The audit committee is comprised of Mr. Hanley and Mr.
Michel.

Compensation of Directors and Officers

                  The Company pays the Independent Directors fees for their
services as directors. The Independent Directors receive annual compensation of
$10,000 plus a fee of $750 for attendance (in person or by telephone) at each
meeting of the Board of Directors.

Limitation of Liability and Indemnification of Directors and Officers

                  The MGCL permits a Maryland corporation to include in its
charter a provision limiting the liability of the corporation's directors and
officers to the corporation and its stockholders for money damages except for
liability resulting from (a) actual receipt of an improper benefit or profit in
money, property or services or (b) active and deliberate dishonesty established
by a final judgment as being material to the cause of action. The Charter
contains such a provision which eliminates such liability to the maximum extent
permitted by the MGCL.

                  The Charter authorizes the Company, to the maximum extent
permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former director or officer or (b) any individual who, while a
director of the Company and at the request of the Company, serves or has served
another corporation, partnership, joint venture, trust, employee benefit plan or
any other enterprise as a director, officer, partner or trustee of such
corporation, partnership, joint venture, trust, employee benefit plan or other
enterprise, from and against any claim or liability to which such person may
become subject or which such person may incur by reason of his or her status as
a present or former director or officer of the Company. The Bylaws of the
Company (the "Bylaws") obligate it, to the maximum extent permitted by Maryland
law, to indemnify and to pay or reimburse reasonable expenses in advance of
final disposition of a proceeding to (a) any present or former director or
officer who is made a party to the proceeding by reason of his service in that
capacity or (b) any individual who, while a director of the Company and at the
request of the Company, serves or has served another corporation, partnership,
joint venture, trust, employee benefit plan or any other enterprise as a
director,

                                                                  
                                       48

<PAGE>



officer, partner or trustee of such corporation, partnership, joint venture,
trust, employee benefit plan or other enterprise and who is made a party to the
proceeding by reason of his service in that capacity. The Charter and Bylaws
also permit the Company to indemnify and advance expenses to any person who
served a predecessor of the Company in any of the capacities described above and
to any employee or agent of the Company or a predecessor of the Company.

                  The MGCL requires a corporation (unless its charter provides
otherwise, which the Charter does not) to indemnify a director or officer who
has been successful, on the merits or otherwise, in the defense of any
proceeding to which he is made a party by reason of his service in that
capacity. The MGCL permits a corporation to indemnify its present and former
directors and officers, among others, against judgments, penalties, fines,
settlements and reasonable expenses actually incurred by them in connection with
any proceeding to which they may be made a party by reason of their service in
those or other capacities unless it is established that (a) the act or omission
of the director or officer was material to the matter giving rise to the
proceeding and (i) was committed in bad faith or (ii) was the result of active
and deliberate dishonesty, (b) the director or officer actually received an
improper personal benefit in money, property or services or (c) in the case of
any criminal proceeding, the director or officer had reasonable cause to believe
that the act or omission was unlawful. However, under the MGCL, a Maryland
corporation may not indemnify for an adverse judgment in a suit by or in the
right of the corporation or for a judgment of liability on the basis that
personal benefit was improperly received, unless in either case a court orders
indemnification and then only for expenses. In addition, the MGCL requires the
Company, as a condition to advancing expenses, to obtain (a) a written
affirmation by the director or officer of his good faith belief that he has met
the standard of conduct necessary for indemnification by the Company and (b) a
written statement by or on his behalf to repay the amount paid or reimbursed by
the Company if it shall ultimately be determined that the standard of conduct
was not met.

The Bank as Advisor

                  The Company entered into the Advisory Agreement with the Bank
to administer the day-to-day operations of the Company. The Bank is responsible
for (i) monitoring the credit quality of Mortgage Assets held by the Company,
(ii) advising the Company with respect to the reinvestment of income from and
payments on, and with respect to the acquisition, management, financing and
disposition of, Mortgage Assets held by the Company, (iii) holding documents
relating to the Company's Mortgage Assets as custodian, (iv) monitoring the
Company's compliance with the requirements necessary to qualify as a REIT and
(v) maintaining its status as a NHA Approved Lender. The Bank may, with the
approval of a majority of the Board of Directors as well as a majority of the
Independent Directors, subcontract all or a portion of its obligations under the
Advisory Agreement to one or more related or unrelated third parties. The Bank
will not, in connection with the subcontracting of any of its obligations under
the Advisory Agreement, be discharged or relieved in any respect from its
obligations under the Advisory Agreement.

                  The Bank and its affiliates have substantial experience in
mortgage finance and in the administration of Mortgage Assets.

                  The Advisory Agreement has an initial term of one year, and
may be renewed for additional one-year periods. The Advisory Agreement may be
terminated by the Company at any time upon 60 days' prior written notice. As
long as any of the New Preferred Shares remain outstanding, any decision by the
Company to renew, terminate or modify the Advisory Agreement must be approved by
a majority of the Board of Directors, as well as by a majority of the
Independent Directors. The Bank is entitled to receive an advisory fee equal to
C$50,000 payable in equal quarterly installments with respect to the advisory
and management services provided by it to the Company. Payment of such fees is
subordinated to payments of dividends on the New Preferred Shares.

                  As a result of the relationship between the Bank and the
Company, certain conflicts of interest may arise. See "Risk
Factors--Relationship with the Bank and its Affiliates; Conflicts of Interest."
In addition,

                                                                  
                                       49

<PAGE>



under certain circumstances, The Independent Fiduciary will exercise the
discretionary authority reserved to the Company with respect to transactions
involving both the Company and the Bank or any Bank affiliate. See "ERISA
Considerations."

                       DESCRIPTION OF NEW PREFERRED SHARES

                  The following summary of the material terms and provisions of
the New Preferred Shares does not purport to be complete and is qualified in its
entirety by reference to Maryland law and to the terms and provisions of the
Charter establishing the New Preferred Shares and the other provisions of the
Charter, a copy of which is available from the Company upon request. See
"Description of Capital Stock."

General

                  The New Preferred Shares form a series of Preferred Stock,
which Preferred Stock may be issued from time to time in one or more series with
such designations, preferences, conversion or other rights, voting powers,
restrictions, limitations as to dividends or other distributions, qualifications
and terms and conditions of redemption as are determined by the Board of
Directors. The Board of Directors has authorized the Company to issue the New
Preferred Shares.

                  When issued, the New Preferred Shares will be validly issued,
fully paid and nonassessable. The holders of the New Preferred Shares will have
no preemptive rights with respect to any shares of the stock of the Company or
any other securities of the Company convertible into or carrying rights or
options to purchase any such shares. The New Preferred Shares are perpetual and
will not be convertible into shares of Common Stock or any other class or series
of stock of the Company and will not be subject to any sinking fund or other
obligation of the Company for their repurchase or retirement. The New Preferred
Shares will be exchanged automatically on a one-for-one basis for the Bank
Preferred Shares upon the occurrence of an Exchange Event.

                  The transfer agent, registrar and dividend disbursement agent
for the New Preferred Shares will be The Bank of Nova Scotia Trust Company of
New York. The registrar for shares of New Preferred Shares will send notices to
shareholders of any meetings at which holders of the New Preferred Shares have
the right to elect directors of the Company or to vote on any other matter.

Dividends

                  Holders of the New Preferred Shares shall be entitled to
receive, if, when and as authorized and declared by the Board of Directors out
of assets of the Company legally available therefor, noncumulative cash
dividends at the rate of 8.35% per annum of the liquidation preference
(equivalent to US$83.50 per share per annum, calculated by multiplying the
annual dividend rate of 8.35% by the liquidation preference of US$1,000 per
share, assuming authorization and declaration by the Board of Directors of four
quarterly dividends.) If authorized and declared, dividends on the New Preferred
Shares shall be payable quarterly in arrears on the 30th day of March, June,
September and December (or, if any such day is not a business day, on the next
business day) of each year, at such annual rate, commencing , 1998. With respect
to the dividend period in which the Exchange Offer is consummated, dividends on
each New Preferred Share will accrue from the first day of such dividend period.
Thereafter, dividends in each quarterly dividend period will accrue from the
first day of such period, whether or not authorized, declared or paid with
respect to New Preferred Shares for the prior quarterly period. Each authorized
and declared dividend shall be payable to holders of record as they appear at
the close of business on the stock register of the Company on such record dates,
not exceeding 45 calendar days nor less than 10 calendar days preceding the
payment dates thereof, as shall be fixed by the Board of Directors. Dividends
payable on the New Preferred Shares for any dividend period greater or less than
a full dividend period shall be computed on the basis of twelve 30-day months, a
360-day year and the actual number of days elapsed in the period; provided,
however, that in the event of the

                                                                  
                                       50

<PAGE>



Automatic Exchange, any accrued and unpaid dividends on the New Preferred Shares
as of the Time of Exchange (as defined) shall be deemed to be accrued and unpaid
dividends on the Bank Preferred Shares.

                  The right of holders of the New Preferred Shares to receive
dividends is noncumulative. Accordingly, if the Board of Directors fails to
authorize or declare a dividend on the New Preferred Shares for a quarterly
dividend period, then holders of the New Preferred Shares will have no right to
receive a dividend for that period, and the Company will have no obligation to
pay a dividend for that period, whether or not dividends are authorized and
declared and paid for any future period with respect to either the Preferred
Stock or the Common Stock authorized. If the Company fails to pay or authorize
and set aside for payment a quarterly dividend on the New Preferred Shares,
holders of Preferred Stock, including the New Preferred Shares and the Senior
Preferred Shares, will be entitled to elect two directors. See "--Voting
Rights."

                  If full dividends on the New Preferred Shares for any dividend
period shall not have been authorized, declared and paid, or authorized,
declared and a sum sufficient for the payment thereof set apart for such
payments, no dividends shall be authorized, declared or paid or set aside for
payment with respect to the Common Stock or any other stock of the Company
ranking junior to or on a parity with the New Preferred Shares as to dividends
or amounts upon liquidation, nor shall any Common Stock or any other capital
stock of the Company ranking junior to or on a parity with the New Preferred
Shares as to dividends or amounts upon liquidation be redeemed, purchased or
otherwise acquired for any consideration (or any monies to be paid to or made
available for a sinking fund for the redemption of any such stock) by the
Company (except by conversion into or exchange for other stock of the Company
ranking junior to the New Preferred Shares as to dividends and amounts upon
liquidation), until such time as dividends on all outstanding New Preferred
Shares have been (i) authorized, declared and paid for three consecutive
dividend periods and (ii) authorized, declared and paid or authorized, declared
and a sum sufficient for the payment thereof has been set apart for payment for
the fourth consecutive dividend period.

                  When dividends are not paid in full (or a sum sufficient for
such full payment is not set apart) upon the New Preferred Shares and the shares
of any other series of stock ranking on a parity as to dividends with the New
Preferred Shares, all dividends authorized and declared upon the New Preferred
Shares and any other series of stock ranking on a parity as to dividends with
the New Preferred Shares shall be authorized and declared proportionately so
that the amount of dividends authorized and declared per New Preferred Share and
such other series of stock shall in all cases bear to each other the same ratio
that full dividends, for the then-current dividend period, per New Preferred
Share (which shall not include any accumulation in respect of unpaid dividends
for prior dividend periods) and full dividends, including required or permitted
accumulations, if any, on such other series of stock bear to each other.

                  For a discussion of the tax treatment of distributions to
stockholders, see "United States Federal Income Tax Considerations--Taxation of
United States Stockholders" and "--Taxation of Foreign Stockholders," and for a
discussion of certain potential regulatory limitations on the Company's ability
to pay dividends, see "Risk Factors--Dividend and Other Regulatory Restrictions
on Operations of the Company."

Automatic Exchange

                  Each New Preferred Share will be exchanged automatically for
one newly issued Bank Preferred Share (i) immediately prior to such time, if
any, at which the Bank fails to declare and pay or set aside for payment when
due any dividend on any issue of its cumulative First Preferred Shares or the
Bank fails to pay or set aside for payment when due any declared dividend on any
of its non-cumulative First Preferred Shares, (ii) in the event that the Bank
has a Tier 1 risk-based capital ratio of less than 4.0% or a total risk-based
capital ratio of less than 8.0%, (iii) in the event that the Superintendent
takes control of the Bank pursuant to the Bank Act or proceedings are commenced
for the winding-up of the Bank pursuant to the Winding-up and Restructuring Act
(Canada), or (iv) in the event that the Superintendent, by order, directs the
Bank to act pursuant to subsection 485(3) of the Bank Act and the Bank elects to
cause the exchange. Upon an Exchange

                                                                  
                                       51

<PAGE>



Event, each holder of the New Preferred Shares shall be unconditionally
obligated to surrender to the Bank the certificates representing each New
Preferred Share held by such holder, and the Bank shall be unconditionally
obligated to issue to such holder in exchange for each such New Preferred Share
a certificate representing one Bank Preferred Share. Any New Preferred Shares
purchased or redeemed by the Company prior to the Time of Exchange (as defined
below) shall be deemed not to be outstanding and shall not be subject to the
Automatic Exchange.

                  The Automatic Exchange shall occur as of 8:00 a.m. Eastern
Time on the date for such exchange set forth in the requirements of the
Superintendent or, if such date is not set forth in such requirements as of 8:00
a.m. on the earliest possible date such exchange could occur consistent with
such requirements (the "Time of Exchange"), as evidenced by the issuance by the
Bank of a press release prior to such time. As of the Time of Exchange, all of
the New Preferred Shares will be deemed cancelled without any further action by
the Company, all rights of the holders of the New Preferred Shares as
stockholders of the Company will cease, and such persons shall thereupon and
thereafter be deemed to be and shall be for all purposes holders of Bank
Preferred Shares. The Company will mail notice of the occurrence of an Exchange
Event to each holder of the New Preferred Shares within 30 days of such event,
and the Bank will deliver to each such holder certificates for the Bank
Preferred Shares upon surrender of such holder's certificates for the New
Preferred Shares. The Charter provides that, immediately after the delivery of
such notice, the existence of the Company shall terminate and the Company will
be liquidated and its affairs wound up in accordance with the procedures of the
MGCL relating to forfeiture of the charter of a corporation and expiration of
corporate existence. Until such replacement stock certificates are delivered (or
in the event such replacement certificates are not delivered), certificates
previously representing the New Preferred Shares shall be deemed for all
purposes to represent the Bank Preferred Shares. All corporate action necessary
for the Bank to issue the Bank Preferred Shares has been taken by the Bank.
Accordingly, once an Exchange Event occurs, no action will be required to be
taken by holders of the New Preferred Shares, by the Bank or by the Company in
order to effect the Automatic Exchange as of the Time of Exchange.

                  Holders of the New Preferred Shares, by purchasing such New
Preferred Shares, will be deemed to have agreed to be bound by the unconditional
obligation to exchange such New Preferred Shares for the Bank Preferred Shares
upon the occurrence of an Exchange Event. The obligation of the holders of the
New Preferred Shares to surrender such shares and the obligation of the Bank to
issue the Bank Preferred Shares in exchange for the New Preferred Shares shall
be enforceable by the Bank and such holders, respectively, against the other.

                  Absent the occurrence of an Exchange Event, no Bank Preferred
Shares will be issued. Upon the occurrence of an Exchange Event, the Bank
Preferred Shares to be issued as part of the Automatic Exchange would constitute
a newly issued series of First Preferred Shares of the Bank ranking senior to
all shares of common stock of the Bank then issued and outstanding and equally
with all other series of First Preferred Shares of the Bank then issued and
outstanding. As of October 31, 1997, 170,461,483 shares of common stock of the
Bank were issued and outstanding. The Bank Preferred Shares would constitute
100% of the issued and outstanding Bank Preferred Shares. The Bank Preferred
Shares would have a liquidation preference of US$1,000 and be subject to
redemption on the same terms as the New Preferred Shares (except that there
would be no redemption for a Tax Event). Any accrued and unpaid dividends on the
New Preferred Shares as of the Time of Exchange would be accounted for as
accrued and unpaid dividends on the Bank Preferred Shares. The Bank Preferred
Shares would rank equally, in terms of dividend payments and liquidation
preference, with, or senior to, any outstanding First Preferred Shares of the
Bank. The Bank Preferred Shares would not entitle the holders to vote except in
certain circumstances. Dividends on the Bank Preferred Shares would be
non-cumulative and payable at the rate of 8.45% per annum of the liquidation
preference, if, when and as declared by the Board of Directors of the Bank. The
Bank does not intend to apply for listing of the Bank Preferred Shares on any
national securities exchange or for quotation of the Bank Preferred Shares
through the National Association of Securities Dealers Automated Quotation
System. Absent the occurrence of an Exchange Event, however, the Bank will not
issue any Bank Preferred Shares, although

                                                                  
                                       52

<PAGE>



the Bank will be able to issue First Preferred Shares in series other than that
of the Bank Preferred Shares. There can be no assurance as to the liquidity of
the trading markets for the Bank Preferred Shares, if issued, or that an active
public market for the Bank Preferred Shares would develop or be maintained.

                  Holders of the New Preferred Shares cannot exchange the New
Preferred Shares for the Bank Preferred Shares voluntarily. In addition, absent
the occurrence of the Automatic Exchange, holders of the New Preferred Shares
will have no dividend, voting, liquidation preference or other rights with
respect to the Bank or any security of the Bank.

Ranking

                  The New Preferred Shares will rank prior to the Common Stock
and to all other classes and series of equity securities of the Company now or
hereafter issued, other than the Senior Preferred Shares or any other series of
equity securities of the Company expressly designated as being on a parity with
("Parity Stock") or senior to the New Preferred Shares as to dividend rights and
rights upon liquidation, winding up or dissolution. The Company has the power to
create and issue additional Preferred Stock or other classes of stock ranking on
a parity with the New Preferred Shares, or ranking junior to the New Preferred
Shares, without any approval or consent of the holders of New Preferred Shares.
So long as any New Preferred Shares remain outstanding, additional shares of
Senior Stock may not be issued without the approval of the holders of at least
two-thirds of the New Preferred Shares. See "--Voting Rights." So long as any
New Preferred Shares remain outstanding, additional shares of Parity Stock may
not be issued without the approval of a majority of the Board of Directors and a
majority of the Independent Directors. See "--Independent Director Approval."

Voting Rights

                  Except as indicated below, the holders of the New Preferred
Shares will not be entitled to vote. In the event the holders of the New
Preferred Shares are entitled to vote as indicated below, each New Preferred
Share will be entitled to one vote on matters on which holders of the New
Preferred Shares are entitled to vote.

                  If, at the time of any annual meeting of the Company's
stockholders for the election of directors, the Company has failed to pay or
failed to authorize and declare and set aside for payment a quarterly dividend
on any series of Preferred Stock of the Company, including the New Preferred
Shares, the number of directors then constituting the Board of Directors will be
increased by at least two (if not already increased by two due to a default in
preference dividends), and the holders of the New Preferred Shares and the
holders of Senior Preferred Shares, voting together with the holders of all
other series of Preferred Stock as a single class, will be entitled to elect
such two additional directors to serve on the Board of Directors at each such
annual meeting. Each director elected by the holders of shares of the Preferred
Stock shall continue to serve as a director until the later of (i) the full term
for which he or she shall have been elected or (ii) the payment of one quarterly
dividend on the Preferred Stock, including the New Preferred Shares. Any such
director may be removed by, and shall not be removed except by, the vote of the
holders of record of the outstanding the New Preferred Shares and Parity Stock
entitled to vote, voting together as a single class with the holders of all
other series of Preferred Stock entitled to vote on the matter, at a meeting of
the Company's stockholders, or of the holders of the New Preferred Shares and
Parity Stock so entitled to vote thereon, called for that purpose. As long as
dividends on the New Preferred Shares shall not have been paid for the preceding
quarterly dividend period, (i) any vacancy in the office of any such director
may be filled (except as provided in the following clause (ii)) by a person
designated in an instrument in writing signed by any such remaining director and
filed with the Company, and (iii) in the case of the removal of any such
director, the vacancy may be filled by the vote of the holders of the
outstanding New Preferred Shares and Parity Stock entitled to vote, voting
together as a single class with the holders of all other series of Preferred
Stock entitled to vote on the matter, at the same meeting at which such removal
shall be voted.


                                                                  
                                       53

<PAGE>



                  The affirmative vote or consent of the holders of at least
two-thirds of the outstanding shares of each series of Preferred Stock,
including the New Preferred Shares, will be required (a) to create any class or
series of stock (other than the Senior Preferred Stock) which shall, as to
dividends or distribution of assets, rank prior to or on a parity with any
outstanding series of Preferred Stock other than a series which shall not have
any right to object to such creation or (b) alter or change the provisions of
the Charter (including the terms of the New Preferred Shares) so as to adversely
affect the voting powers, preferences or special rights of the holders of a
series of Preferred Stock to any material extent; provided that if such
amendment shall not adversely affect all series of Preferred Stock, such
amendment need only be approved by at least two-thirds of the holders of shares
of all series of Preferred Stock adversely affected thereby.

Redemption

                  The New Preferred Shares are not redeemable prior to September
3, 2007 (except upon the occurrence of a Tax Event on or after September 3,
2002). On or after such date, the New Preferred Shares may be redeemed at the
option of the Company, or its successor or any acquiring or resulting entity
with respect to the Company (including by any parent or subsidiary of the
Company, any such successor, or any such acquiring or resulting entity), as
applicable, in whole or in part, at any time or from time to time on not less
than 30 nor more than 60 days' notice by mail, at the following redemption
prices (expressed as a percentage of the US$1,000 per share liquidation
preference), if redeemed during the 12-month period beginning September 3 of the
years indicated below, plus the quarterly accrued and unpaid dividend to the
date of redemption, if any, thereon:

Year                                  Redemption Price
- ----                                  ----------------

2007                                     104.1750%
2008                                     103.7575
2009                                     103.3400
2010                                     102.9225
2011                                     102.5050
2012                                     102.0875
2013                                     101.6700
2014                                     101.2525
2015                                     100.8350
2016                                     100.4175

and thereafter at a redemption price of US$1,000 per share, plus the quarterly
accrued and unpaid dividend to the date of redemption, if any, thereon.

                  In the event that fewer than all the outstanding New Preferred
Shares are to be redeemed, the number of New Preferred Shares to be redeemed
shall be determined by the Board of Directors, and the shares to be redeemed
shall be determined by lot or proportionately as may be determined by the Board
of Directors or by any other method as may be determined by the Board of
Directors in its sole discretion to be equitable, provided that such method
satisfies any applicable requirements of any securities exchange on which the
New Preferred Shares are then listed.

                  Any such redemption must comply with applicable capital
distribution regulations of the Superintendent, which may prohibit a redemption
and will require the Superintendent's prior written approval. Unless full
dividends on the New Preferred Shares have been, or contemporaneously are,
authorized, declared and paid or authorized and declared and a sum sufficient
for the payment thereof set apart for payment for the then-current dividend
period, no New Preferred Shares shall be redeemed unless all outstanding New
Preferred Shares are redeemed and the Company shall not purchase or otherwise
acquire any New Preferred Shares;

                                                                  
                                       54

<PAGE>



provided, however, that the Company may purchase or acquire New Preferred Shares
pursuant to a purchase or exchange offer made on the same terms to holders of
all outstanding New Preferred Shares.

                  Furthermore, the Company may, at its option, on or after
September 3, 2002 and prior to September 3, 2007, redeem the New Preferred
Shares, in whole but not in part, at any time upon a Tax Event, at a redemption
price per share equal to the sum of (i) the quarterly accrued and unpaid
dividend to the date of redemption plus (ii) the Make-Whole Amount (as defined
herein).

                  "Make-Whole Amount" means, with respect to a New Preferred
Share, the greater of (i) 100% of the Maturity Amount of such New Preferred
Share and (ii) the sum of the present values of the remaining scheduled payments
of dividends on such New Preferred Share to September 3, 2007, plus the present
value of the Maturity Amount at September 3, 2007, discounted to the date fixed
for redemption of such New Preferred Share (the "redemption date") on a
quarterly basis (assuming a 360-day year consisting of 30-day months), computed
using a discount rate equal to the Adjusted Treasury Rate.

                  "Adjusted Treasury Rate" means, with respect to any redemption
date, the rate per annum equal to the semi-annual equivalent yield to maturity
of the Comparable Treasury Issue (as defined herein), assuming a price for the
Comparable Treasury Issue (expressed as a percentage of its principal amount)
equal to the Comparable Treasury Price (as defined herein) for such prepayment
date plus 0.50%.

                  "Comparable Treasury Issue" means the United States Treasury
security selected by the Quotation Agent as having a maturity comparable to the
Make-Whole Term that would be utilized, at the time of selection and in
accordance with customary financial practice, in pricing new issues of corporate
debt securities of comparable maturity to the Make-Whole Term.

                  "Comparable Treasury Price" means, with respect to any
redemption date, (i) the average of the bid and asked prices for the Comparable
Treasury Issue (expressed in each case as a percentage of its principal amount)
on the third business day preceding such redemption date, as set forth in the
daily statistical release published by the Federal Reserve Bank of New York and
designated "Composite 3:30 p.m. Quotation for U.S. Government Securities" (or
any successor release) or (ii) if such release is not published or does not
contain such prices on such business day, (a) the average of the Reference
Treasury Dealer Quotations for such redemption date, after excluding the highest
and lowest such Reference Treasury Dealer Quotations, or (b) if the Company
obtains fewer than three such Reference Treasury Dealer Quotations, the average
of all such Quotations.

                  "Make-Whole Term" means the period from the redemption date to
September 3, 2007.

                  "Maturity Amount" means the liquidation preference of the New
Preferred Shares.

                  "Quotation Agent" means the Reference Treasury Dealer (as
defined herein) appointed by the Company.

                  "Reference Treasury Dealer" means (i) Merrill Lynch Government
Securities, Inc. and their respective successors; provided, however, that if the
foregoing shall cease to be a primary U.S. Government securities dealer in New
York City (a "Primary Treasury Dealer"), the Company shall substitute therefor
another Primary Treasury Dealer, and (ii) any other Primary Treasury Dealer
selected by the Company.

                  "Reference Treasury Dealer Quotations" means, with respect to
each Reference Treasury Dealer and any redemption date, the average, as
determined by the Company, of the bid and asked prices for the Comparable
Treasury Issue (expressed in each case as a percentage of its principal amount)
quoted in writing to the Company by such Reference Treasury Dealer at 5:00 p.m.,
New York City time, on the third business day preceding such redemption date.

                                                                  
                                       55

<PAGE>




                  "Tax Event" means the receipt by the Company of an opinion of
a nationally recognized law firm experienced in such matters to the effect that,
as a result of (i) any amendment to, clarification of, or change (including any
announced prospective change) in, the laws or treaties (or any regulations
thereunder) of the United States or Canada, or any political subdivision or
taxing authority thereof or therein, affecting taxation, (ii) any judicial
decision, official administrative pronouncement, published or private ruling,
regulatory procedure, notice or announcement (including any notice or
announcement of intent to adopt such procedures or regulations) ("Administrative
Action") or (iii) any amendment to, clarification of, or change in the official
position or the interpretation of such Administrative Action or any
interpretation or pronouncement that provides for a position with respect to
such Administrative Action that differs from the theretofore generally accepted
position, in each case, by any legislative body, court, governmental authority
or regulatory body, irrespective of the manner in which such amendment,
clarification or change is made known, which amendment, clarification or change
is effective or such pronouncement or decision is announced on or after the date
of this Prospectus, there is more than an insubstantial risk that (a) dividends
paid or to be paid by the Company with respect to the stock of the Company are
not, or will not be, fully deductible by the Company for United States federal
income tax purposes or (b) the Company is, or will be, subject to more than a de
minimis amount of other taxes, duties or other governmental charges and shall
include an assessment by the Internal Revenue Service that (a) dividends paid or
to be paid by the Company with respect to the stock of the Company are not, or
will not be, fully deductible by the Company for United States federal income
tax purposes or (b) the Company is, or will be, subject to more than a de
minimis amount of other taxes, duties or other governmental charges.

Rights upon Liquidation

                  In the event of any voluntary or involuntary liquidation,
dissolution or winding up of the Company, the holders of the New Preferred
Shares at the time outstanding will be entitled to receive out of assets of the
Company legally available for distribution to stockholders under applicable law,
before any distribution of assets is made to holders of Common Stock or any
other class of stock ranking junior to the New Preferred Shares upon
liquidation, and subject to the rights of the holders of any class or series of
equity securities having preference with respect to distribution upon
liquidation and the rights of the Company's general creditors, liquidating
distributions in the amount of US$1,000 per share, plus the quarterly accrued
and unpaid dividend thereon, if any, to the date of liquidation, without
interest.

                  After payment of the full amount of the liquidation
distributions to which they are entitled, the holders of the New Preferred
Shares will have no right or claim to any of the remaining assets of the
Company. In the event that, upon any such voluntary or involuntary liquidation,
dissolution or winding up, the available assets of the Company are insufficient
to pay the amount of the liquidation distributions on all the outstanding New
Preferred Shares and the corresponding amounts payable on all shares of other
classes or series of stock of the Company ranking on a parity with the New
Preferred Shares in the distribution of assets upon any liquidation, dissolution
or winding up of the affairs of the Company, then the holders of the New
Preferred Shares and such other classes or series of stock shall share ratably
in any such distribution of assets in proportion to the full liquidation
distributions to which they would otherwise be respectively entitled.

                  For such purposes, the consolidation or merger of the Company
with or into any other entity, or the sale, lease or conveyance of all or
substantially all of the property or business of the Company, shall not be
deemed to constitute liquidation, dissolution or winding up of the Company.

Independent Director Approval

                  The terms of the New Preferred Shares require that, as long as
any New Preferred Shares are outstanding, certain actions by the Company be
approved by a majority of the Independent Directors. Mr. Hanley and Mr. Michel
are the Independent Directors. See "Management--Independent Directors." As long
as there are only two Independent Directors, any action that requires the
approval of a majority of the Independent Directors must be approved by both
Independent Directors. In order to be considered "independent," a director

                                                                  
                                       56

<PAGE>



must not be a current officer or employee of the Company or a current director,
officer or employee of the Bank or any other affiliate of the Bank. In addition,
any members of the Board of Directors elected by holders of Preferred Stock,
including the New Preferred Shares, will be deemed to be Independent Directors
for purposes of approving actions requiring the approval of a majority of the
Independent Directors. The actions which require approval of a majority of the
Independent Directors include (i) the issuance of additional Preferred Stock
ranking on a parity with the New Preferred Shares, (ii) the modification of the
Company's general distribution policy or the authorization of any distribution
in respect of the Common Stock for any year if, after taking into account any
such proposed distribution, total distributions on the New Preferred Shares and
the Common Stock would exceed an amount equal to the sum of 105% of the
Company's "REIT taxable income" (excluding capital gains) for such year plus net
capital gains of the Company for that year, (iii) the acquisition of Mortgage
Assets other than obligations which are comparable to the Initial Mortgage
Assets, Mortgage Loans, interests in Mortgage Loans and Partnership Interests,
(iv) the redemption of any shares of Common Stock, (v) the renewal, termination
or modification of the Advisory Agreement or the Servicing Agreement or the
subcontracting of any duties thereunder to third parties unaffiliated with the
Bank, and (vi) the determination to revoke the Company's REIT status. The
Charter requires that, in determining whether any proposed action requiring
their approval is in the best interests of the Company, the Independent
Directors will consider the interests of holders of both the Common Stock and
the Preferred Stock, including, without limitation, holders of the New Preferred
Shares.


                       EXCHANGE OFFER; REGISTRATION RIGHTS

                  The Company and the Bank entered into the Registration Rights
Agreement for the benefit of the holders of the Old Preferred Shares wherein the
Company and the Bank agreed, for the benefit of the holders of the Old Preferred
Shares, (i) to use their best efforts to file with the Commission within 150
days after the Issue Date the Registration Statement relating to the Exchange
Offer for the New Preferred Shares, and (ii) to use its best efforts to cause
the Registration Statement to be declared effective under the Securities Act
within 180 days after the Issue Date. Promptly after the Registration Statement
has been declared effective, the Company will exchange the New Preferred Shares
for surrender of the Old Preferred Shares. The Company will keep the Exchange
Offer open for not less than 30 days (or longer if required by applicable law)
after the date notice of the Exchange Offer has been mailed to the holders of
the Old Preferred Shares. For each Old Preferred Share validly tendered to the
Company pursuant to the Exchange Offer and not validly withdrawn by the holder
thereof, the holder of such Old Preferred Share will receive a New Preferred
Share having a liquidation preference equal to the liquidation preference of the
tendered Old Preferred Share. Dividends on each New Preferred Share will accrue
from the first day of the dividend period in which the Exchange Offer is
consummated.

                  Based on existing interpretations of the Securities Act by the
Staff set forth in several no-action letters to third parties, and subject to
the immediately following sentence, the Company believes that the New Preferred
Shares issued pursuant to the Exchange Offer may be offered for resale, resold
and otherwise transferred by the holders thereof (other than holders who are
broker-dealers) without further compliance with the registration and prospectus
delivery provisions of the Securities Act. However, any prospective holder of
New Preferred Shares who is an affiliate of the Company or who intends to
participate in the Exchange Offer for the purpose of distributing the New
Preferred Shares, or any broker-dealer who purchased the Old Preferred Shares
from the Company to resell pursuant to Rule 144A or any other available
exemption under the Securities Act, (i) will not be able to rely on the
interpretation of the Staff set forth in the above-mentioned no-action letters,
(ii) will not be entitled to tender its Old Preferred Shares in the Exchange
Offer and (iii) must comply with the registration and prospectus delivery
requirements of the Securities Act in connection with any sale or transfer of
the Old Preferred Shares unless such sale or transfer is made pursuant to an
exemption from such requirements. The Company does not intend to seek its own
no-action letter and there can be no assurance that the Staff would make a
similar determination with respect to the New Preferred Shares as it has in such
no-action letters to third parties.

                                                                  
                                       57

<PAGE>




                  Each holder of the Old Preferred Shares (other than certain
specified holders) who wishes to exchange the Old Preferred Shares for New
Preferred Shares in the Exchange Offer will be required to represent that (i) it
is not an affiliate of the Company, (ii) the New Preferred Shares to be received
by it were acquired in the ordinary course of its business and (iii) at the time
of the Exchange Offer, it has no arrangement with any person to participate in
the distribution (within the meaning of the Securities Act) of the New Preferred
Shares. In addition, in connection with any resales of New Preferred Shares, any
broker-dealer (a "Participating Broker-Dealer") who acquired the New Preferred
Shares for its own account as a result of market-making or other trading
activities must deliver a prospectus meeting the requirements of the Securities
Act. The Company has agreed that, for a period of six months after the date of
this Prospectus, it will make this Prospectus, as it may be amended or
supplemented, available to any broker-dealer for use in connection with any such
resale and will update this Prospectus, as required, during such six-month
period. The Commission has taken the position that Participating Broker-Dealers
may fulfill their prospectus delivery requirements with respect to the New
Preferred Shares (other than a resale of an unsold allotment from the original
sale of the Old Preferred Shares) with this Prospectus. Under the Registration
Rights Agreement, the Company is required to allow Participating Broker-Dealers
and other persons, if any, subject to similar prospectus delivery requirements
to use this Prospectus in connection with the resale of such New Preferred
Shares for a period of up to six months.

                  If, because of any change in law or in the applicable
interpretations of the Staff, the Company is not permitted to effect the
Exchange Offer on the terms set forth herein, or if for any reason the
Registration Statement is not declared effective within 180 days of the Issue
Date, or in certain other circumstances, including upon the request of the
Initial Purchaser, then in addition to or in lieu of effecting the registration
of the New Preferred Shares pursuant to the Registration Statement, the Company
will, at the Company's sole expense, (a) as promptly as practicable, file the
Shelf Registration Statement covering resales of the Old Preferred Shares (and
underlying interests in the Bank Preferred Shares), (b) use its best efforts to
cause the Shelf Registration Statement to be declared effective under the
Securities Act and (c) use its best efforts to keep effective the Shelf
Registration Statement until the earlier of two years after the Issue Date (six
months in the case of a Shelf Registration Statement filed at the request of the
Initial Purchaser) or such time as all of the Old Preferred Shares have been
sold thereunder or otherwise cease to be registrable securities within the
meaning of the Registration Rights Agreement. The Company will, in the event
that a Shelf Registration Statement is filed, provide to each holder copies of
the prospectus that is a part of the Shelf Registration Statement, notify each
such holder when the Shelf Registration Statement has become effective and take
certain other actions as are required to permit unrestricted resales of the Old
Preferred Shares. A holder that sells Old Preferred Shares pursuant to the Shelf
Registration Statement generally will be required to be named as a selling
security holder in the related prospectus and to deliver a prospectus to
purchasers, will be subject to certain of the civil liability provisions under
the Securities Act in connection with such sales and will be bound by the
provisions of the Registration Rights Agreement that are applicable to such a
holder (including certain indemnification rights and obligations). In addition,
if required by the Staff, each holder of Old Preferred Shares will be required
to deliver information to be used in connection with the Shelf Registration
Statement in order to have their Old Preferred Shares included in the Shelf
Registration Statement and to benefit from the provisions of the second
succeeding paragraph.

                  Each Old Preferred Share contains a legend to the effect that
the holder thereof, by its acceptance thereof, is deemed to have agreed to be
bound by the provisions of the Registration Rights Agreement. In that regard,
each holder is deemed to have agreed that, upon receipt of notice from the
Company of the occurrence of any event which makes such statement in the
prospectus which is part of the Shelf Registration Statement (or, in the case of
Participating Broker-Dealers, this Prospectus) untrue in any material respect or
which requires the making of any changes in such prospectus in order to make the
statements therein not misleading or of certain other events specified in the
Registration Rights Agreement, such holder (or Participating Broker-Dealer, as
the case may be) will suspend the sale of Old Preferred Shares pursuant to such
prospectus until the Company has amended or supplemented such prospectus to
correct such misstatement or omission and has furnished copies of the amended or
supplemented prospectus to such holder (or Participating Broker-Dealer, as the
case may be) or the Company has given notice that the sale of the Old Preferred
Shares may be resumed, as the case may be.


                                                                  
                                       58

<PAGE>



                  If the Company shall give such notice to suspend the sale of
the Old Preferred Shares, it shall extend the relevant period referred to above
during which the Company is required to keep effective the Shelf Registration
Statement (or the period during which Participating Broker-Dealers are entitled
to use this Prospectus in connection with the resale of New Preferred Shares) by
the number of days during the period from and including the date of the giving
of such notice to and including the date when holders shall have received copies
of the supplemented or amended prospectus necessary to permit resales of the Old
Preferred Shares or to and including the date on which the Company has given
notice that the sale of Old Preferred Shares may be resumed, as the case may be.

                  If the Company fails to comply with the Registration Rights
Agreement or if the Registration Statement or the Shelf Registration Statement
fails to become effective, then, an additional amount ("Liquidated Damages")
shall become payable in respect of the Old Preferred Shares as follows:

                  (i) if (A) neither the Registration Statement nor a Shelf
         Registration Statement is filed with the Commission on or prior to the
         150th day after the Issue Date or (B) notwithstanding that the Company
         has consummated or will consummate the Exchange Offer, the Company is
         required to file a Shelf Registration Statement and such Shelf
         Registration Statement is not filed on or prior to the date required by
         the Registration Rights Agreement, then commencing on the day after
         either such required filing date, Liquidated Damages shall be payable
         to the holders of the Old Preferred Shares at a rate of 0.25% per annum
         (US$2.50 per share); or

                  (ii) if (A) neither the Registration Statement is declared
         effective by the Commission on or prior to the 180th day after the
         Issue Date nor a Shelf Registration Statement is declared effective by
         the Commission on or prior to the later of the 30th day after the
         applicable required filing date or the 180th day after the Issue Date
         or (B) notwithstanding that the Company has consummated or will
         consummate the Exchange Offer, the Company is required to file a Shelf
         Registration Statement and such Shelf Registration Statement is not
         declared effective by the Commission on or prior to the later of the
         30th day after the date such Shelf Registration Statement was required
         to be filed or the 180th day after the Issue Date, then, commencing on
         the 181st day after the Issue Day with respect to the Registration
         Statement or the 31st day after the applicable required filing date (or
         the 181st day of the Issue Date, if later), Liquidated Damages shall be
         payable to the holders of the Old Preferred Shares at a rate of 0.25%
         per annum (US$2.50 per share); or

                  (iii) if (A) the Company has not exchanged New Preferred
         Shares for all Old Preferred Shares validly tendered in accordance with
         the terms of the Exchange Offer on or prior to the 45th day after the
         date on which the Registration Statement was declared effective or (B)
         if applicable, the Shelf Registration Statement has been declared
         effective and such Shelf Registration Statement ceases to be available
         for use by holders of the Old Preferred Shares at any time prior to the
         second anniversary of the Issue Date (other than after such time as all
         Old Preferred Shares have been disposed of thereunder or otherwise
         cease to be registrable securities within the meaning of the
         Registration Rights Agreement), and such event continues for a period
         exceeding 30 consecutive days or 90 days in any 360-day period, whether
         or not consecutive, then Liquidated Damages shall be payable to the
         holders of the New Preferred Shares at a rate of 0.25% per annum
         (US$2.50 per share) commencing on (x) the 31st day after such effective
         date, in the case of (A) above, or (y) the 31st consecutive day or 91st
         day in any 360-day period following the day such Shelf Registration
         Statement ceases to be available in the case of (B) above;

provided, however, that the Liquidated Damages rate on the liquidation
preference of the Old Preferred Shares may not exceed in the aggregate 0.25% per
annum; provided further, however, that (1) upon the filing of the Registration
Statement or a Shelf Registration Statement (in the case of clause (i) above),
(2) upon the effectiveness of the Registration Statement or a Shelf Registration
Statement (in the case of clause (ii) above), or (3) upon the exchange of New
Preferred Shares for all Old Preferred Shares tendered (in the case of clause
(iii)

                                                                  
                                       59

<PAGE>



(A) above), or upon the availability of the Shelf Registration Statement which
had ceased to be available (in the case of clause (iii) (B) above), Liquidated
Damages as a result of such clause (or the relevant subclause thereof) shall
cease to accrue.

                  Any amounts of Liquidated Damages due pursuant to clause (i),
(ii) or (iii) above will be payable in cash quarterly on the 30th day of March,
June, September and December of each year to the Holders of record on the
immediately preceding 15th day of such month.

                  The Company will also agree that until such time as (a) all
Old Preferred Shares tendered are exchanged for New Preferred Shares or (b) a
Shelf Registration Statement is available, it will invest any payments received
on Initial Mortgage Loans prior to each quarterly dividend payment date in U.S.
government obligations.

                  The Registration Rights Agreement is governed by, and
construed in accordance with, the laws of the State of New York. The summary
herein of certain provisions of the Registration Rights Agreement does not
purport to be complete and is subject to, and is qualified in its entirety by
reference to, all the provisions of the Registration Rights Agreement, a form of
which is available upon request to the Company. See "Available Information." In
addition, the information set forth above concerning certain interpretations of
and positions taken by the Staff is not intended to constitute legal advice, and
prospective investors should consult their own legal advisors with respect to
such matters.

                          DESCRIPTION OF CAPITAL STOCK

                  The following summary of the material terms of the stock of
the Company does not purport to be complete and is qualified in its entirety by
reference to Maryland law and to the Charter and By-laws of the Company, copies
of which are available upon request to the Company.

Common Stock

                  General. The Company is authorized by the Charter to issue up
to 1,000 shares of Common Stock. The Company has outstanding 100 shares of
Common Stock, all of which are held by the Bank. In addition, the Bank currently
intends that, so long as any New Preferred Shares are outstanding, it will
maintain direct or indirect ownership of all of the outstanding shares of the
Common Stock.

                  Dividends. Holders of the Common Stock are entitled to receive
dividends if, when, and as authorized and declared by the Board of Directors out
of assets legally available therefor, provided that, if the Company fails to
authorize, declare and pay full dividends on the New Preferred Shares or the
Senior Preferred Shares in any dividend period, the Company may not make any
dividend payments with respect to the Common Stock until such time as dividends
on all outstanding Senior Preferred Shares and New Preferred Shares have been
(i) authorized, declared and paid for three consecutive dividend periods or (ii)
authorized, declared and a sum sufficient for the payment thereof set apart for
payment for the fourth consecutive dividend period.

                  Voting Rights. Subject to the rights, if any, of the holders
of any class or series of Preferred Stock, including Senior Preferred Stock and
New Preferred Shares, all voting rights are vested in the Common Stock. The
holders of the Common Stock are entitled to one vote per share. All of the
issued and outstanding shares of the Common Stock are currently held by the
Bank.

                  As the holder of all of the outstanding shares of the Common
Stock, the Bank will be able, subject to the terms of the New Preferred Shares
and of any other class or series of stock subsequently issued by the Company, to
elect and remove directors, amend the Charter and approve other actions
requiring stockholder approval under the MCGL or otherwise.


                                                                  
                                       60

<PAGE>



                  Rights upon Liquidation. In the event of the liquidation,
dissolution or winding up of the Company, whether voluntary or involuntary,
after there have been paid or set aside for the holders of all series of
Preferred Stock the full preferential amounts to which such holders are
entitled, the holders of the Common Stock will be entitled to share equally and
ratably in any assets remaining after the payment of all debts and liabilities.

Preferred Stock

                  The Company is authorized by the Charter to issue up to
10,000,000 shares of Preferred Stock. Assuming exchange of all outstanding
shares of the Old Preferred Shares, 300,000 shares of New Preferred Shares will
be outstanding. Subject to limitations prescribed by Maryland law and the
Charter, the Board of Directors or, if then constituted, a duly authorized
committee thereof, is authorized to issue, from the authorized but unissued
shares of stock of the Company, Preferred Stock in such classes or series as the
Board of Directors may determine and to establish, from time to time, the number
of shares of Preferred Stock to be included in any such class or series and to
fix the designation and any preferences, conversion or other rights, voting
powers, restrictions, limitations as to dividends or other distributions,
qualifications and terms and conditions of redemption of the shares of any such
class or series, and such other subjects or matters as may be fixed by
resolution of the Board of Directors.

                  Shares of Preferred Stock, upon issuance against full payment
of the purchase price therefor and in the manner authorized by the Board of
Directors, will be fully paid and nonassessable. The specific terms of a
particular class or series of Preferred Stock are described in the Charter.

                  The terms of the Charter relating to each class or series of
Preferred Stock set forth the preferences and other terms of such class or
series, including, without limitation, the following, as applicable: (1) the
designation of such class or series; (2) the number of shares of such class or
series offered and the liquidation preference per share of such class or series;
(3) the dividend rate(s), period(s), and/or payment date(s) or method(s) of
calculation thereof for such class or series; (4) whether dividends on such
class or series of Preferred Stock are cumulative or not and, if cumulative, the
date from which dividends on such class or series shall accumulate; (5) the
provision for a sinking fund, if any, for such class or series; (6) the terms
and conditions of redemption, if applicable, of such class or series; (7) any
limitations on direct or beneficial ownership and restrictions on transfer, in
each case as may be appropriate to preserve the status of the Company as a REIT
or as otherwise deemed appropriate by the Board of Directors; (8) the relative
ranking and preferences of such class or series as to dividend rights and rights
upon liquidation, dissolution or winding up of the affairs of the Company; (9)
any limitations on issuance of any class or series of Preferred Stock ranking
senior to or on a parity with such class or series of Preferred Stock as to
dividend rights and rights upon liquidation, dissolution or winding up of the
affairs of the Company; (10) any other specific terms, preferences, rights,
limitations or restrictions of such class or series; and (11) any voting powers
of such class or series.

                  Senior Preferred Stock. The shares of the Senior Preferred
Stock are validly issued, fully paid and nonassessable and will entitle the
holders thereof to cumulative, quarterly dividends. The shares of the Senior
Preferred Stock are redeemable, at any time in whole, but not in part, at the
option of the Company at a price equal to the liquidation preference thereof
plus accrued and unpaid dividends thereon through the redemption date. On the
December 30th following each ten year anniversary of the issuance of the Senior
Preferred Stock, each holder of Senior Preferred Stock may require the Company
to purchase such holder's Senior Preferred Stock at the liquidation preference
thereof plus accrued and unpaid dividends thereon through the date of
redemption. The Senior Preferred Stock rank senior to the Common Stock and the
New Preferred Shares as to dividend rights and rights upon liquidation, winding
up or dissolution. Except as provided below, holders of the Senior Preferred
Stock have no voting rights. If at any time the Company shall have failed to pay
all accrued and unpaid dividends on the Senior Preferred Stock when due, the
Company may not pay dividends on, or make certain other payments with respect
to, the New Preferred Shares or the Common Stock or any other series of stock
ranking junior to the Senior Preferred Stock. If, at the time of any annual
meeting

                                                                  
                                       61

<PAGE>



of the Company's stockholders for the election of directors, the Company has
failed to pay or failed to authorize and declare and set aside for payment a
quarterly dividend on any series of Preferred Stock, including the Senior
Preferred Shares, the number of directors then constituting the Board of
Directors will be increased by at least two (if not already increased by two due
to a default in preference dividends), and the holders of the Senior Preferred
Shares, voting together with the holders of all other series of Preferred Stock
as a single class, will be entitled to elect such two additional directors to
serve on the Board of Directors at each such annual meeting.

Power to Issue Additional Shares of Common Stock and Preferred Stock

                  The Company believes that the power of the Board of Directors
to issue additional authorized but unissued shares of Common Stock or Preferred
Stock and to classify or reclassify unissued shares of Common Stock or Preferred
Stock and thereafter to cause the Company to use such classified or reclassified
shares of stock will provide the Company with increased flexibility in
structuring possible future financings and acquisitions and in meeting other
needs which might arise. Except as set forth under "Description of New Preferred
Shares--Voting Rights," the additional shares of stock will be available for
issuance without further action by the Company's stockholders, unless such
action is required by applicable law or the rules of any stock exchange or
automated quotation system on which the Company's securities may be listed or
traded.

Restrictions on Ownership and Transfer

                  The Charter contains certain restrictions on the number of
shares of Preferred Stock that individual stockholders may directly or
beneficially own. For the Company to qualify, and to continue to qualify, as a
REIT under the Code, no more than 50% of the value of its outstanding shares of
capital stock may be owned, directly or indirectly, by five or fewer individuals
(defined by the Code to include certain entities) during the last half of a
taxable year (other than the first year) or during a proportionate part of a
shorter taxable year (the "Five or Fewer Test"). The Five or Fewer Test is
applied using certain consecutive ownership rules. The stock of the Company must
also be beneficially owned by 100 or more persons during at least 335 days of a
taxable year (other than the first year) or during a proportionate part of a
shorter taxable year (the "One Hundred Persons Test"). Absent the restrictions
on the number of shares of Preferred Stock that individual stockholders may
acquire and own (directly or indirectly), there would be a possibility that the
Company might fail the Five or Fewer Test. The Company issued the Senior
Preferred Stock in order to ensure compliance with the One Hundred Persons Test.
The provisions of the Senior Preferred Stock include a restriction that if any
transfer of shares of such stock would cause the shares of such series to be
owned by fewer than 100 persons, such transfer shall be null and void and the
intended transferee will acquire no rights to the stock.

                  Subject to certain exceptions specified in the Charter, no
natural person or entity which is considered to be an individual under Section
542(a)(2) of the Code is permitted to own (including shares deemed to be owned
by virtue of the relevant attribution provisions of the Code), more than 5% (the
"Ownership Limit") of any issued and outstanding class or series of Preferred
Stock. The Board of Directors may (but in no event will be required to), upon
receipt of a ruling from the IRS or an opinion of counsel satisfactory to it,
raise or waive the Ownership Limit with respect to a holder if such holder's
ownership will not then or in the future jeopardize the Company's status as a
REIT.

                  The Charter provides that shares of any class or series of
Preferred Stock owned, or deemed to be owned, by, or transferred to, a
stockholder in violation of the Ownership Limit, or which would otherwise cause
the Company to fail to qualify as a REIT (the "Excess Shares"), will
automatically be transferred, by operation of law, to a trustee in trust for the
exclusive benefit of a charity to be named by the Company as of the day prior to
the day the prohibited transfer took place. Any distributions paid with respect
to such Excess Shares prior to the discovery of the prohibited transfer or
ownership are to be repaid by the original transferee to the Company and by the
Company to the trustee; subject to applicable law, any vote of the Excess Shares

                                                                  
                                       62

<PAGE>



while the Excess Shares were held by the original transferee prior to the
Company's discovery of the prohibited transfer shall be void and the original
transferee shall be deemed to have given its proxy to the trustee. In
liquidation, the original transferee's ratable share of the Company's assets
would be limited to the price paid by the original transferee for the Excess
Shares or, if no value was given, the price per share equal to the closing
market price on the date of the purported transfer. The trustee of the trust
shall promptly sell the Excess Shares to any person whose ownership thereof is
not prohibited, whereupon the interest of the trust shall terminate. Proceeds of
such sale shall be paid to the original transferee up to its purchase price (or,
if the original transferee did not purchase the shares, the value on the date of
the purported transfer) and any remaining proceeds shall be paid to the
beneficiary of the trust.

                  The constructive ownership rules of the Code are complex and
may cause Preferred Stock owned, directly or indirectly, by a group of related
individuals and/or entities to be deemed to be constructively owned by a
particular individual or entity. As a result, the acquisition or ownership of
less than 5% of a class or series of issued and outstanding Preferred Stock (or
the acquisition or ownership of an interest in an entity that owns shares of
such series of Preferred Stock) by an individual or entity could cause that
individual or entity (or another individual or entity) to own constructively in
excess of 5% of such class or series of Preferred Stock, and thus subject such
stock to the applicable Ownership Limit. Direct or constructive ownership in
excess of the Ownership Limit would cause ownership of the shares in excess of
the limit to be transferred to the trustee.

                  The Ownership Limit will not be automatically removed even if
the REIT Provisions (as defined herein) are changed so as to eliminate any
ownership concentration limitation or if the ownership concentration limitation
is increased. The foregoing restrictions on transferability and ownership will
not apply, however, if the Board of Directors determines that it is no longer in
the best interests of the Company to attempt to qualify, or to continue to
qualify, as a REIT.

                  The Charter requires that any person who beneficially owns
0.5% (or such lower percentage as may be required by the Code or the Treasury
Regulations) of the outstanding shares of any class or series of Preferred Stock
must provide certain information to the Company within 30 days of June 30 and
December 31 of each year. In addition, each such stockholder shall upon demand
be required to disclose to the Company in writing such information as the
Company may request in order to determine the effect, if any, of such
stockholder's actual and constructive ownership on the Company's status as a
REIT and to ensure compliance with the Ownership Limit.

Super-Majority Director Approval

                  The Charter requires approval by two-thirds of the Board of
Directors in order for the Company to file a voluntary petition of bankruptcy.

Business Combinations

                  Under MGCL, certain "business combinations" (including a
merger, consolidation, share exchange, or, in certain circumstances, an asset
transfer or issuance or reclassification of equity securities) between a
Maryland corporation and any person who beneficially owns, directly or
indirectly, 10% or more of the voting power of the corporation's shares or an
affiliate of the corporation who, at any time within the two-year period prior
to the date in question, was the beneficial owner of 10% or more of the voting
power of the then outstanding voting stock of the corporation (an "Interested
Stockholder") or an affiliate of such an Interested Stockholder are prohibited
for five years after the most recent date on which the Interested Stockholder
becomes an Interested Stockholder. Thereafter, any such business combination
must be (i) approved by the board of directors of such corporation and (ii)
approved by the affirmative vote of at least (a) 80% of the votes entitled to be
cast by holders of outstanding voting shares of the corporation and (b)
two-thirds of the votes entitled to be cast by holders of voting shares other
than voting shares held by the Interested

                                                                  
                                       63

<PAGE>



Stockholder with whom (or with whose affiliate) the business combination is to
be effected, unless, among other conditions, the corporation's common
stockholders receive a minimum price (as defined in the statute) for their
shares and the consideration is received in cash or in the same form as
previously paid by the Interested Stockholder for its shares. These provisions
of the MGCL do not apply, however, to business combinations that are approved or
exempted by the board of directors of the corporation prior to the time that the
Interested Stockholder becomes an Interested Stockholder. The Bank beneficially
owns more than 10% of the Company's voting shares and would, therefore, together
with its affiliates, be subject to the business combination provision of the
MGCL. However, pursuant to the statute, the Company has exempted any business
combinations involving the Bank and any present or future affiliate thereof and,
consequently, the five-year prohibition and the super-majority vote requirements
will not apply to business combinations between any of them and the Company. As
a result, the Bank and any present or future affiliate thereof may be able to
enter into business combinations with the Company that may not be in the best
interest of its stockholders without compliance by the Company with the
super-majority vote requirements and the other provisions of the statute.

Control Share Acquisitions

                  The MGCL provides that "control shares" of a Maryland
corporation acquired in a "control share acquisition" have no voting rights
except to the extent approved by a vote of two-thirds of the votes entitled to
be cast by stockholders, excluding shares owned by the acquiror and officers and
directors who are employees of the corporation. "Control shares" are shares
which, if aggregated with all other shares previously acquired which the person
is entitled to vote, would entitle the acquiror to vote (i) 20% or more but less
than one-third; (ii) one-third or more but less than a majority; or (iii) a
majority of the outstanding shares. Control shares do not include shares that
the acquiring person is entitled to vote on the basis of prior stockholder
approval. A "control share acquisition" means the acquisition of control shares
subject to certain exemptions.

                  A person who has made or proposes to make a control share
acquisition, upon satisfaction of certain conditions (including an undertaking
to pay expenses), may compel the board of directors of the corporation to call a
special meeting of stockholders to be held within 50 days of demand to consider
the voting rights of the shares. If no request for a meeting is made, the
corporation may itself present the question at any stockholders meeting.

                  If voting rights are not approved at the meeting or if the
acquiring person does not deliver an acquiring person statement as required by
the statute, then, subject to certain conditions and limitations, the
corporation may redeem any or all of the control shares (except those for which
voting rights have previously been approved) for fair value determined, without
regard to the absence of voting rights for the control shares, as of the date of
the last control share acquisition by the acquiror or of any meeting of
stockholders at which the voting rights of such shares are considered and not
approved. If voting rights for control shares are approved at a stockholders
meeting and the acquiror becomes entitled to vote a majority of the shares
entitled to vote, all other stockholders may exercise appraisal rights. The fair
value of the shares as determined for purposes of such appraisal rights may not
be less than the highest price per share paid by the acquiror in the control
share acquisition.

                  The control share acquisition statute does not apply to shares
acquired in a merger, consolidation or share exchange if the corporation is a
party to the transaction or to acquisitions approved or excepted by the charter
or bylaws of the corporation prior to a control share acquisition.

                  The Bylaws of the Company contain a provision exempting from
the control share statute any shares of stock owned by the Bank or any affiliate
of the Bank.


                                                                  
                                       64

<PAGE>



Form, Denomination, Book-Entry Procedures and Transfer

                  The New Preferred Shares will be issued only as fully
registered securities registered in the name of Cede & Co. (as nominee for DTC).
One or more fully registered global New Preferred Share certificates (the
"Global Certificate") representing the New Preferred Shares exchanged for Old
Preferred Shares will be deposited with DTC for credit to an account of a direct
or indirect participant in DTC as described below.

                  Except as set forth below, the Global Certificate may be
transferred, in whole and not in part, only to another nominee of DTC or to a
successor of DTC or its nominee, and such transfer shall be effective only when
reflected in the securities register maintained by or on behalf of the Company.
Beneficial interests in the Global Certificate may not be exchanged for the New
Preferred Shares in certificated form.

Depositary Procedures

                  DTC has advised the Company that DTC is a limited-purpose
trust company created to hold securities for its participating organizations
(collectively, the "Participants") and to facilitate the clearance and
settlement of transactions in those securities between Participants through
electronic book-entry changes in accounts of its Participants. The Participants
include securities brokers and dealers (including the Initial Purchaser), banks,
trust companies, clearing corporations and certain other organizations. Access
to DTC's system is also available to other entities such as banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly (collectively,
the "Indirect Participants"). Persons who are not Participants may beneficially
own securities held by or on behalf of DTC only through the Participants or the
Indirect Participants. The ownership interest and transfer of ownership interest
of each actual purchaser of each security held by or on behalf of DTC are
recorded on the records of the Participants and Indirect Participants.

                  DTC has also advised the Company that, pursuant to procedures
established by it, (i) upon deposit of the Global Certificate, DTC will credit
the accounts of Participants designated by the Exchange Agent with portions of
the liquidation preference of the Global Certificate and (ii) ownership of such
interests in the Global Certificate will be shown on, and the transfer of
ownership thereof will be effected only through, records maintained by DTC (with
respect to the Participants) or by the Participants and the Indirect
Participants (with respect to other owners of beneficial interests in the Global
Certificate).

                  Investors in the Global Certificate may hold their interests
therein directly through DTC if they are participants in such system, or
indirectly through organizations which are participants in such system. All
interests in the Global Certificate may be subject to the procedures and
requirements of DTC. The laws of some states require that certain persons take
physical delivery in certificated form of securities that they own.
Consequently, the ability to transfer beneficial interests in the Global
Certificate to such persons will be limited to that extent. Because DTC can act
only on behalf of Participants, which in turn act on behalf of Indirect
Participants and certain banks, the ability of a person having beneficial
interests in the Global Certificate to pledge such interests to persons or
entities that do not participate in the DTC system, or otherwise take actions in
respect of such interests, may be affected by the lack of a physical certificate
evidencing such interests. For certain other restrictions on the transferability
of the New Preferred Shares, see "Certificated New Preferred Shares."

                  Except as described below, owners of interests in the Global
Certificate will not have New Preferred Shares registered in their name, will
not receive physical delivery of New Preferred Shares in certificated form and
will not be considered the registered owners or holders thereof for any purpose.

                  Payments in respect of the Global Certificate registered in
the name of DTC or its nominee will be payable to DTC in its capacity as the
registered holder. The transfer agent will treat the persons in

                                                                  
                                       65

<PAGE>



whose names the New Preferred Shares, including the Global Certificate, are
registered as the owners thereof for the purpose of receiving such payments and
for any and all other purposes whatsoever. Consequently, neither the transfer
agent nor any agent thereof has or will have any responsibility or liability for
(i) any aspect of DTC's records or any Participant's or Indirect Participant's
records relating to or payments made on account of beneficial ownership
interests in the Global Certificate, or for maintaining, supervising or
reviewing any of DTC's records or any Participant's or Indirect Participant's
records relating to the beneficial ownership interests in the Global Certificate
or (ii) any other matter relating to the actions and practices of DTC or any of
its Participants or Indirect Participants. DTC has advised the Company that its
current practice, upon receipt of any payment in respect of securities such as
the New Preferred Shares, is to credit the accounts of the relevant Participants
with the payment on the payment date, in amounts proportionate to their
respective holdings in liquidation preference of beneficial interests in the
relevant security as shown on the records of DTC unless DTC has reason to
believe it will not receive payment on such payment date. Payments by the
Participants and the Indirect Participants to the beneficial owners of New
Preferred Shares will be governed by standing instructions and customary
practices and will be the responsibility of the Participants or the Indirect
Participants and will not be the responsibility of DTC, the transfer agent, or
the Company. Neither the Company nor the transfer agent will be liable for any
delay by DTC or any of its Participants in identifying the beneficial owners of
the New Preferred Shares, and the Company and the transfer agent may
conclusively rely on and will be protected in relying on instructions from DTC
or its nominee for all purposes.

                  Secondary market trading activity in interests in the Global
Certificates will settle in immediately available funds, subject in all cases to
the rules and procedures of DTC and its participants. Transfers between
Participants in DTC will be effected in accordance with DTC's procedures, and
will be settled in same-day funds.

                  DTC has advised the Company that it will take any action
permitted to be taken by a holder of New Preferred Shares only at the direction
of one or more Participants to whose account with DTC interests in the Global
Certificate are credited and only in respect of such portion of the liquidation
preference of the New Preferred Shares as to which such Participant or
Participants has or have given such direction.

                  The information in this section concerning DTC and its
book-entry systems has been obtained from sources that the Company believes to
be reliable, but the Company does not take responsibility for the accuracy
thereof.

                  Although DTC has agreed to the foregoing procedures to
facilitate transfers of interest in the Global Certificates among participants
in DTC, they are under no obligation to perform or to continue to perform such
procedures, and such procedures may be discontinued at any time. Neither the
Company nor the transfer agent will have any responsibility for the performance
by DTC or its participants or indirect participants of their respective
obligations under the rules and procedures governing their operations.

Certificated New Preferred Shares

                  The Global Certificate is exchangeable for New Preferred
Shares in registered certificated form if (i) DTC (x) notifies the Company that
it is unwilling or unable to continue as Depositary for the Global Certificate
and the Company thereupon fails to appoint a successor Depositary within 90 days
or (y) has ceased to be a clearing agency registered under the Exchange Act or
(ii) the Company in its sole discretion elects to cause the issuance of the New
Preferred Shares in certificated form. In all cases, certificated New Preferred
Shares delivered in exchange for the Global Certificate or beneficial interests
therein will be registered in the names, and issued in any approved
denominations, requested by or on behalf of the Depositary (in accordance with
its customary procedures).


                                                                  
                                       66

<PAGE>




                 UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

                  The following summary of the material United States federal
income tax considerations with respect to the Exchange Offer is for general
information only and is not tax advice. The discussion set forth below, to the
extent that it constitutes a summary of legal matters or legal conclusions, has
been reviewed by Shearman & Sterling, and it is such firm's opinion that such
discussion is accurate in all material respects. In rendering such opinion,
Shearman & Sterling has relied on Desjardins Ducharme Stein Monast, with respect
to certain matters of Quebec law, Osler Hoskin & Harcourt, with respect to
certain matters of Ontario law, and Conyers Dill & Pearman, with respect to
certain matters of Bermuda law. The discussion below is based on the Code,
existing and proposed Treasury Regulations issued thereunder, and administrative
and judicial interpretations thereof, all as of the date hereof and all of which
are subject to change, possibly with retroactive effect. The discussion below
does not address all aspects of taxation that may be relevant in the particular
circumstances of each stockholder or to certain types of stockholders (including
insurance companies, tax-exempt entities, financial institutions or
broker-dealers persons that hold stock in the Company other than as a capital
asset, foreign corporations and persons who are not citizens or residents of the
United States, except to the extent discussed) subject to special treatment
under the United States federal income tax laws.

                  THE UNITED STATES FEDERAL INCOME TAX DISCUSSION SET FORTH
BELOW IS INCLUDED FOR GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE
DEPENDING UPON A HOLDER'S PARTICULAR SITUATION. HOLDERS SHOULD CONSULT THEIR OWN
TAX ADVISORS WITH RESPECT TO THE SPECIFIC TAX CONSEQUENCES TO THEM OF OWNERSHIP
AND DISPOSITION OF THE NEW PREFERRED SHARES, INCLUDING THE TAX CONSEQUENCES
UNDER STATE, LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF
CHANGES IN FEDERAL OR OTHER TAX LAWS.

Tax Impact of the Exchange Offer

                  The Exchange Offer will not have a United States federal
income tax impact.

Qualification of the Company as a REIT

                  General. The Company will elect to be taxable as a REIT under
sections 856 through 860 of the Code and the applicable Treasury Regulations
(the "REIT Requirements" or the "REIT Provisions"), commencing with its taxable
year ended December 31, 1997. The Company believes that, commencing with its
taxable year ended December 31, 1997, it will be owned and organized and will
operate in such a manner as to qualify for taxation as a REIT. While the Company
intends to continue to operate in such a manner, no assurance can be given that
it will operate in a manner so as to qualify or remain qualified as a REIT.

                  The REIT Requirements are technical and complex. The following
discussion sets forth only the material aspects of those requirements. This
summary is qualified in its entirety by the applicable Code provisions, rules
and regulations promulgated thereunder, and administrative and judicial
interpretations thereof.

                  In the opinion of Shearman & Sterling, commencing with the
Company's taxable year ended December 31, 1997, the Company will be organized in
conformity with the requirements for qualification as a REIT, and its proposed
method of operation will enable it to meet the requirements for qualification
and taxation as a REIT under the Code. However, no transaction closely
comparable to that contemplated herein has been the subject of any
administrative pronouncement or judicial decision and this opinion is based on
certain factual assumptions relating to the organization and operation of the
Company and is conditioned upon certain representations made by the Company as
to factual matters, such as the organization and expected manner of operation of
the Company. In addition, this opinion is based upon the factual representations
of the Company concerning its business and Mortgage Assets set forth in this
Offering Memorandum and certain legal

                                                                  
                                       67

<PAGE>



opinions provided by Canadian and Bermudian counsel to the Bank. Such
qualification and taxation as a REIT, moreover, depends upon the Company's
ability to meet, through actual annual operating results, distribution levels,
diversity of stock ownership and the REIT Requirements discussed below, the
satisfaction of which will not be reviewed by Shearman & Sterling on a
continuing basis. No assurance can be given that the actual results of the
Company's operation for any one taxable year will satisfy such requirements. See
"Tax Risks Adverse Consequences of Failure to Qualify as a REIT."

                  There can be no assurance that the Company will continue to
qualify as a REIT in any particular taxable year, given the highly complex
nature of the rules governing REITs, the ongoing importance of factual
determinations, and the possibility of future changes in the circumstances of
the Company. If the Company were not to qualify as a REIT in any particular
year, it would be subject to United States federal income tax as a regular,
domestic corporation and its stockholders would be subject to tax in the same
manner as stockholders of such a corporation. In this event, the Company would
likely be subject to a substantial United States federal income tax liability in
respect of each taxable year that it fails to qualify as a REIT and the income
available for distribution to the holders of the New Preferred Shares could be
significantly reduced or eliminated.

                  The following is a brief summary of certain of the technical
requirements that the Company must meet on an ongoing basis in order to qualify,
and remain qualified, as a REIT under the Code:

Stock Ownership Tests

                  The capital stock of the Company must be held by at least 100
persons during approximately 90% or more of the taxable year and no more than
50% of the value of such capital stock may be owned, directly or indirectly, by
five or fewer individuals at all times during the last half of the taxable year.
Under the Code, certain tax-exempt entities, such as private foundations and
certain unemployment compensation trusts, are treated as individuals for
purposes of the latter test. These stock ownership requirements must be
satisfied in the Company's second taxable year and in each subsequent taxable
year. The Charter provides restrictions regarding the transfer of the Company's
shares in order to aid in meeting the stock ownership requirements. See
"Description of Capital Stock Restrictions on Ownership and Transfer." The
Company has also issued shares of Senior Preferred Stock to meet the 100 person
ownership requirement for REIT status.

Asset Tests

                  The Company must generally meet the following asset tests (the
"REIT Asset Tests") at the close of each quarter of each taxable year:

                  (a) at least 75% of the value of the Company's total assets
         must consist of Qualified REIT Real Estate Assets, Government
         securities, cash, and cash items (the "75% Asset Test"); and

                  (b) not more than 25% of the Company's total assets may
         consist of securities other than those taken into account for purposes
         of the 75% Asset Test and, of those securities, (i) the value of the
         securities of any one issuer (other than another REIT) may not exceed
         5% of the value of the Company's total assets and, (ii) the Company may
         not own more than 10% of the outstanding voting securities of any such
         issuer.

                  The Company expects that the Initial Mortgage Assets will be a
Qualified REIT Real Estate Asset. In addition, the Company does not expect that
the value of any security (other than a Qualified REIT Real Estate Asset) of any
one entity would ever exceed 5% of the Company's total assets, and the Company
does not expect to own more than 10% of any one issuer's voting securities.


                                                                  
                                       68

<PAGE>



Gross Income Tests

                  The Company must generally meet the following gross income
tests (the "REIT Gross Income Tests") for each taxable year.

                  (a) at least 75% of the Company's gross income must be derived
         from certain specified sources including interest on obligations
         secured by mortgages on real property, gain from the disposition of
         Qualified REIT Real Estate Assets or "qualified temporary investment
         income" (i.e., income derived from "new capital" within one year of the
         receipt of such capital) (the "75% Gross Income Test"); and

                  (b) at least 95% of the Company's gross income must consist of
         income qualifying for the 75% Gross Income Test, dividends, interest,
         and gains from the sale of stock or other securities (including certain
         interest rate swap and cap agreements entered into to hedge variable
         rate debt incurred to acquire Qualified REIT Real Estate Assets) not
         held for sale in the ordinary course of business (the "95% Gross Income
         Test").

                  The Company intends to maintain its REIT status by carefully
monitoring its income, including income from sales of Mortgage Assets, to comply
with the REIT Gross Income Tests. Under certain circumstances, such as an
unanticipated decrease in the qualifying income of the Company, which may result
in the Company's nonqualifying income exceeding 5% of its gross income, the
Company may be unable to comply with certain of the REIT Gross Income Tests. See
"Taxation of the Company" for a discussion of the tax consequences of a failure
to comply with the REIT Gross Income Tests.

Distribution Requirement

                  The Company must generally distribute dividends (other than
capital gain dividends) to its stockholders in an amount at least equal to (A)
the sum of (i) 95% of the Company's REIT taxable income (which is defined
generally as the taxable income of the Company computed without regard to the
dividends paid deduction and the Company's net capital gain) plus (ii) 95% of
the net income (after tax), if any, from foreclosure property, minus (B) the sum
of certain items of noncash income. Such distributions must be paid in the
taxable year to which they relate or in the following taxable year if declared
before the Company timely files its tax return for such year and if paid on or
before the first regular dividend payment after such declaration.

                  The Company intends to monitor on an ongoing basis its
compliance with the REIT requirements described above. In order to maintain its
REIT status, the Company will be required to limit the types of assets that it
might otherwise acquire, or hold certain assets at times when it might otherwise
have determined that the sale or other disposition of such assets would be
desirable.

Taxation of the Company

                  In any year in which the Company qualifies as a REIT, the
Company will generally not be subject to United States federal income tax on
that portion of its REIT taxable income or capital gain which is distributed to
its stockholders. The Company will, however, be subject to United States federal
income tax at normal corporate income tax rates upon any undistributed REIT
taxable income or capital gain.

                  Notwithstanding its qualification as a REIT, the Company may
be subject to tax in certain circumstances. If the Company fails to satisfy
either the 75% Gross Income Test or the 95% Gross Income Test, but nonetheless
maintains its qualification as a REIT because certain other requirements are
met, it will generally be subject to a 100% tax on the greater of the amount by
which the Company fails either the 75% Gross Income Test or the 95% Gross Income
Test (multiplied by a fraction intended to reflect the Company's

                                                                  
                                       69

<PAGE>



profitability). The Company will also be subject to a tax of 100% on net income
derived from any "prohibited transaction" and, if the Company has (i) net income
from the sale or other disposition of "foreclosure property" which is held
primarily for sale to customers in the ordinary course of business or (ii) other
non-qualifying net income from foreclosure property, it will be subject to
United States federal income tax on such income at the highest corporate income
tax rate. In addition, if the Company fails to distribute during each calendar
year at least the sum of (i) 85% of its REIT ordinary income for such year, (ii)
95% of its REIT capital gain net income for such year, and (iii) any
undistributed taxable income from prior periods, the Company would be subject to
a 4% United States federal excise tax on the excess of such required
distribution over the amounts actually distributed during the year. The Company
may also be subject to the corporate alternative minimum tax, as well as other
taxes in certain situations not presently contemplated.

                  If the Company fails to qualify as a REIT in any taxable year
and certain relieving provisions of the Code do not apply, the Company would be
subject to United States federal income tax (including any applicable
alternative minimum tax) in the same manner as a regular, domestic corporation.
Distributions to stockholders in any year in which the Company fails to qualify
as a REIT would not be deductible by the Company and would generally not be
required to be made under the Code. Further, unless entitled to relief under
certain provisions of the Code, the Company would be disqualified from
re-electing REIT status for the four taxable years following the year during
which it became disqualified.

Tax Treatment of Automatic Exchange

                  Upon the occurrence of an Exchange Event, the outstanding New
Preferred Shares will be automatically exchanged on a one-for-one basis for the
Bank Preferred Shares. See "Description of New Preferred Shares--Automatic
Exchange." The Automatic Exchange will be a taxable exchange with respect to
which each holder of the New Preferred Shares will recognize a gain or loss, as
the case may be, measured by the difference between the adjusted basis of such
holder in its New Preferred Shares and the fair market value of the Bank
Preferred Shares received in the Automatic Exchange. Assuming that such holder's
New Preferred Shares were held as capital assets prior to the Automatic
Exchange, any such gain or loss will be capital gain or loss. The basis of a
holder in the Bank Preferred Shares received in the Automatic Exchange will be
their fair market value at the time of the Automatic Exchange.

Taxation of New Preferred Shares

                  Distributions (including constructive distributions) made to
holders of the New Preferred Shares other than tax-exempt entities, will
generally be subject to United States federal income tax as ordinary income to
the extent of the Company's current and accumulated earnings and profits as
determined for United States federal income tax purposes. If the amount
distributed to a holder of the New Preferred Shares exceeds the holder's
allocable share of such earnings and profits, the excess will be treated first
as a nontaxable return of capital to the extent of such holder's adjusted basis
in the New Preferred Shares and, thereafter, as a gain from the sale or exchange
of a capital asset.

                  Distributions designated by the Company as capital gain
dividends will generally be subject to tax as long-term capital gain to the
extent that the distribution does not exceed the Company's actual net capital
gain for the taxable year (although corporations may be required to treat up to
20% of certain capital gain dividends as ordinary income). Distributions by the
Company, whether characterized as ordinary income or as capital gain, are not
eligible for the corporate dividends received deduction. In the event that the
Company realizes a loss for a taxable year, holders of the New Preferred Shares
will not be permitted to deduct any share of that loss. Future Treasury
Regulations may require that holders of the New Preferred Shares take into
account, for purposes of computing their individual alternative minimum tax
liability, certain tax preference items of the Company.


                                                                  
                                       70

<PAGE>



                  Dividends declared during the last quarter of a calendar year
and actually paid during January of the following year will generally be treated
as having been received by the holders of New Preferred Shares on December 31st
of the year in which the dividends were declared and not on the date actually
received. In addition, the Company may elect to treat certain other dividends
distributed after the close of a taxable year as having been paid during such
taxable year, but holders of the New Preferred Shares will be treated as having
received such dividends in the taxable year in which the distribution is made.

                  Upon a sale or other disposition of the New Preferred Shares,
a holder of the New Preferred Shares will generally recognize a capital gain or
loss in an amount equal to the difference between the amount realized and such
holder's adjusted basis in such stock, which gain or loss will be long-term if
the stock has been held for more than the applicable holding period. Any loss on
the sale or exchange of the New Preferred Shares held by the holder thereof for
six months or less will generally be treated as a long-term capital loss to the
extent of any long-term capital gain dividends received by such holder.

                  In any year in which the Company does not qualify as a REIT,
distributions made to its stockholders would be taxable in the same manner
discussed above, except that (i) no distributions could be designated as capital
gain dividends, (ii) distributions would be eligible for the corporate dividends
received deduction, (iii) the excess inclusion income rules would not apply, and
(iv) stockholders would not receive any share of the Company's tax preference
items. In such event, however, the Company would likely be subject to a
substantial United States federal income tax liability, and the amount of income
available for distribution to its stockholders (including holders of the New
Preferred Shares) would be significantly reduced or eliminated.

                  The Company is required under Treasury Regulations to demand
annual written statements from the record holders of designated percentages of
its stock disclosing the actual and constructive ownership of such stock and to
maintain permanent records showing the information it has received as to the
actual and constructive ownership of such stock and a list of those persons
failing or refusing to comply with such demand.

Taxation of Tax-Exempt Entities

                  Subject to the discussion below regarding a "pension-held
REIT," a tax-exempt holder of the New Preferred Shares will generally not be
subject to tax on distributions from the Company or gain realized on the sale of
the New Preferred Shares, provided that such holder has not incurred
indebtedness to purchase or hold its New Preferred Shares, that such shares are
not otherwise used in an unrelated trade or business of such holder, and that
the Company, consistent with its present intent, does not hold a residual
interest in a REMIC that gives rise to "excess inclusion" income as defined
under section 860E of the Code.

                  If a qualified pension trust (i.e., any pension or other
retirement trust that qualifies under section 401(a) of the Code) holds more
than 10% by value of the interests in a "pension-held REIT" at any time during a
taxable year, a substantial portion of the dividends paid to the qualified
pension trust by such REIT may constitute UBTI. For these purposes, a
"pension-held REIT" is any REIT (i) that would not have qualified as a REIT but
for the provisions of the Code which look through qualified pension trust
stockholders in determining ownership of stock of the REIT and (ii) in which at
least one qualified pension trust holds more than 25% by value of the interests
in the REIT or one or more qualified pension trusts (each owning more than a 10%
interest by value in the REIT) hold in the aggregate more than 50% by value of
the interests in the REIT. Assuming compliance with the Ownership Limit
described in "Description of Capital Stock Restrictions on Ownership and
Transfer," it is unlikely that pension plans will accumulate sufficient stock to
cause the Company to be treated as a pension-held REIT.

                  Distributions to certain types of stockholders exempt from
United States federal income taxation under sections 501(c)(7), (c)(9), (c)(17),
and (c)(20) of the Code may also constitute UBTI, and such prospective investors
should consult their tax advisors concerning the applicable "set aside" and
reserve requirements.

                                                                  
                                       71

<PAGE>




State and Local Taxes

                  The Company and its stockholders may be subject to state or
local taxation in various jurisdictions, including those in which it or they
transact business or reside. The state and local tax treatment of the Company
and its stockholders may not conform to the United States federal income tax
consequences discussed above. Consequently, prospective holders of New Preferred
Shares should consult their tax advisors regarding the effect of state and local
tax laws on an investment in the New Preferred Shares.

Taxation of Bank Preferred Shares

                  Dividends on the Bank Preferred Shares (including any Canadian
nonresident withholding tax with respect thereto) generally will be includible
in the gross income of a holder of the Bank Preferred Shares as ordinary income
at the time such dividends are received. Dividends on the Bank Preferred Shares
will be foreign source income and, subject to certain limitations and
conditions, a holder of the Bank Preferred Shares will be eligible to claim a
foreign tax credit (or, alternatively, a deduction) in respect of any Canadian
nonresident withholding tax imposed thereon. Dividends on the Bank Preferred
Shares will not be eligible for a corporate dividends received deduction.

                  Holders of the Bank Preferred Shares will generally recognize
gain or loss upon the sale or exchange of the Bank Preferred Shares equal to
difference between the amount realized on the sale or exchange and the holder's
adjusted basis in the Bank Preferred Shares. Any gain realized on the sale or
exchange of the Bank Preferred Shares will generally be U.S. source.

                  The Bank does not believe that it is currently, for United
States federal income tax purposes, a passive foreign investment company (a
"PFIC"), and does not expect to become a PFIC in the future. If, however, the
Bank does become a PFIC, holders of the Bank Preferred Shares could be subject
to additional United States federal income tax with respect to certain
distributions on, or gains from the disposition of, the Bank Preferred Shares.

Certain United States Federal Income Tax Considerations Applicable to Foreign
Holders

                  The following discussion summarizes certain United States
federal income tax consequences of the acquisition, ownership and disposition of
the New Preferred Shares by an exchanging stockholder that, for United States
federal income tax purposes, is not a "United States person" (a "Non-United
States Holder"). For purposes of this discussion, a "United States person"
means: a citizen or individual resident of the United States; a corporation,
partnership, or other entity created or organized in or under the laws of the
United States or of any political subdivision thereof; an estate the income of
which is includible in gross income for United States federal income tax
purposes regardless of its source; or a trust if both: (i) a United States court
is able to exercise primary supervision over the administration of the trust,
and (ii) one or more United States trustees or fiduciaries have the authority to
control all substantial decisions of the trust. This discussion is necessarily
of a general nature and does not consider any specific facts or circumstances
that may apply to a particular Non-United States Holder. Prospective investors
are urged to consult their tax advisors regarding the United States federal tax
consequences of acquiring, holding and disposing of the New Preferred Shares as
well as any tax consequences that may arise under the laws of any foreign,
state, local or other taxing jurisdiction.

                  Dividends.

                  Dividends paid by the Company out of current and accumulated
earnings and profits, as determined for United States federal income tax
purposes, to a Non-United States Holder will generally be subject to withholding
of United States federal income tax at the rate of 30%, unless reduced or
eliminated by an applicable tax treaty or unless such dividends are treated as
effectively connected with a United States trade or business of the Non-United
States Holder. Distributions paid by the Company in excess of its current and

                                                                  
                                       72

<PAGE>



accumulated earnings and profits will be treated first as a nontaxable return of
capital to the extent of the holder's adjusted basis in his New Preferred Shares
and, thereafter, as gain from the sale or exchange of a capital asset as
described "Gain on Disposition." If it cannot be determined at the time a
distribution is made whether such distribution will exceed the current and
accumulated earnings and profits of the Company, the distribution will be
subject to withholding at the same rate as dividends. Amounts so withheld,
however, will be refundable or creditable against the Non-United States Holder's
United States federal income tax liability if it is subsequently determined that
such distribution was, in fact, in excess of the current and accumulated
earnings and profits of the Company. If the receipt of a dividend is treated as
being effectively connected with the conduct of a United States trade or
business by a Non-United States Holder, the dividend received by such holder
will be subject to United States federal income tax in the same manner as United
States persons generally (and, in the case of a corporate holder, possibly the
branch profits tax).

                  Gain on Disposition.

                  A Non-United States Holder will generally not be subject to
United States federal income tax on gain recognized on a sale or other
disposition of the New Preferred Shares unless (i) the gain is effectively
connected with the conduct of a United States trade or business by the
Non-United States Holder, (ii) in the case of a Non-United States Holder who is
a nonresident alien individual and holds the New Preferred Shares as a capital
asset, such holder is present in the United States for 183 or more days in the
taxable year and certain other requirements are met, or (iii) the New Preferred
Shares constitute "United States real property interests" ("USRPIs"). The
Company does not believe that the New Preferred Shares are, or are likely to
become, USRPIs. Gain that is effectively connected with the conduct of a United
States trade or business by a Non-United States Holder will be subject to United
States federal income tax in the same manner as United States persons generally
(and, in the case of a corporate holder, possibly the branch profits tax) but
will not be subject to withholding. Non-United States Holders should consult
applicable treaties, which may provide for different rules.

Information Reporting and Backup Withholding

                  A holder of the New Preferred Shares may be subject to
information reporting and to backup withholding at a rate of 31% in respect of
dividends on, or proceeds from the sale or disposition of, the New Preferred
Shares. Certain holders of the New Preferred Shares (such as corporations and
tax-exempt entities) are not subject to backup withholding.

                  Backup withholding is not an additional tax. Any amounts
withheld under the backup withholding rules from a payment to a holder of the
New Preferred Shares will generally be allowed as a refund or a credit against
such holder's United States federal income tax liability, provided that the
required information is furnished to the Internal Revenue Service.

                   CANADIAN FEDERAL INCOME TAX CONSIDERATIONS

                  In the opinion of Desjardins Ducharme Stein Monast, the
following summary describes, as of the date hereof, the material Canadian
federal income tax consequences that would generally be applicable to a holder
of the Bank Preferred Shares in the event that the New Preferred Shares of the
Company are exchanged for the Bank Preferred Shares pursuant to the Automatic
Exchange. See "Description of New Preferred Shares--Automatic Exchange." The
discussion is based on the assumption that the holder of the Bank Preferred
Shares, for the purpose of the Income Tax Act (Canada) (the "Income Tax Act")
and at all relevant times, is not a resident of Canada, deals at arm's length
with the Bank, does not use or hold and is not deemed to use or hold the Bank
Preferred Shares in carrying on a business in Canada and is not an insurer that
carries on an insurance business in Canada.


                                                                  
                                       73

<PAGE>



                  This summary is based on the current provisions of the Income
Tax Act and the regulations thereunder, our understanding of the current
administrative practices of Revenue Canada and all specific proposals to amend
the Income Tax Act and the regulations thereunder announced by the Minister of
Finance prior to the date hereof. This summary does not otherwise take into
account any changes in governing law, nor does it take into account tax
legislation or considerations of any province or territory of Canada or any
jurisdiction other than Canada.

                  This summary is of general nature only and is not intended to
be, and should not be interpreted as, legal or tax advice to any particular
holder of the Bank Preferred Shares. Holders of the New Preferred Shares are
advised to consult their own tax advisors with respect to their particular tax
position.

Automatic Exchange

                  In the event of the Automatic Exchange, the exchange will not
give rise to any immediate Canadian income tax consequences to a holder of the
New Preferred Shares. The Bank Preferred Shares received pursuant to the
Automatic Exchange will have a cost, for Canadian tax purposes, equal to their
fair market value at the time of the Automatic Exchange, expressed in Canadian
dollars.

Taxation of Dividends

                  Dividends paid on the Bank Preferred Shares to a non-resident
of Canada will be subject to Canadian withholding tax at the general rate of 25%
or such lesser rate as may be provided by an applicable income tax treaty.
Pursuant to the Canada-United States Income Tax Convention (1980) (the
"Treaty"), dividends paid by the Bank to a holder of the Bank Preferred Shares
that is resident in the United States for purposes of the Treaty would generally
be subject to withholding tax at the rate of 15%. Dividends paid to an "Exempt
Organization," as defined in the Treaty, would generally be exempt from Canadian
withholding tax.

Disposition of Bank Preferred Shares

                  A disposition or deemed disposition of the Bank Preferred
Shares by a resident of the United States for purposes of the Treaty, will
generally not result in any Canadian income or capital gains taxes being payable
by the holder.

Redemption of Bank Preferred Shares

                  A redemption of the Bank Preferred Shares could result in a
deemed dividend to the holder, equal to the excess of the amount paid for the
Bank Preferred Shares over their paid-up capital. The "paid-up capital" would
generally be considered to be the fair market value of the New Preferred Shares
received by the Bank at the time of the Automatic Exchange. A deemed dividend
would be subject to Canadian withholding tax, as described above under "Taxation
of Dividends."

                              ERISA CONSIDERATIONS

                   ERISA and the Code impose certain restrictions on (a)
employee benefit plans (as defined in Section 3(3) of ERISA) subject to Title I
of ERISA, (b) plans described in Section 4975(e)(1) of the Code, including
individual retirement accounts or Keogh plans, (c) any entities whose underlying
assets include "plan assets" under the Plan Asset Regulation (as defined below)
(each a "Plan") and (d) persons and entities who have certain specified
relationships to such Plans ("Parties-in-Interest" under ERISA and "Disqualified
Persons" under the Code). Moreover, based on the reasoning of the United States
Supreme Court in John Hancock Mutual Life Insurance Co. v. Harris Trust &
Savings Bank, 114 S. Ct. 517 (1993), an insurance company's general account may
be deemed to include assets of the Plans investing in the general account (e.g.,
through the purchase of an annuity contract), and the insurance company might be
treated as a Party-in-Interest or

                                                                  
                                       74

<PAGE>



Disqualified Person with respect to a Plan by virtue of such investment. ERISA
also imposes certain duties on persons who are fiduciaries of Plans subject to
ERISA, and ERISA and the Code prohibit certain transactions between a Plan and
Parties-in-Interest or Disqualified Persons with respect to such Plan.

Status Under Plan Asset Regulations

                  The Department of Labor has issued a regulation (29 C.F.R.
Section 2510.3-101) concerning the definition of what constitutes the assets of
a Plan (the "Plan Asset Regulation"). The Plan Asset Regulation provides that,
as a general rule, the underlying assets and properties of corporations,
partnerships, trusts and certain other entities in which a Plan purchases an
equity interest will be deemed for purposes of ERISA and Section 4975 of the
Code to be assets of the investing Plan unless certain exceptions apply. Under
one such exception, the assets of such an entity are not considered to be Plan
assets where a Plan makes an investment in an equity interest that is a
"publicly-offered security." As described in more detail below, the Company
anticipates that the New Preferred Shares will, following the consummation of
the Exchange Offer or the effectiveness of a Shelf Registration Statement be
"publicly-offered securities" for purposes of the Plan Asset Regulation. Prior
to the consummation of the Exchange Offer or (if no Exchange Offer is
consummated) the effectiveness of a Shelf Registration Statement, however, the
New Preferred Shares will not be "publicly-offered securities" and, accordingly,
the assets of the Company may be treated as assets of a Plan that purchases the
New Preferred Shares.

                  Under the terms of the Plan Asset Regulation, if the Company
were deemed to hold plan assets by reason of a Plan's investment in the New
Preferred Shares, such plan assets would include an undivided interest in the
assets held by the Company including the Mortgage Assets. In such event, the
persons providing services, or exercising any discretionary authority or
control, with respect to the assets of the Company may become
Parties-in-Interest or Disqualified Persons with respect to such an investing
Plan and may be subject to the fiduciary responsibility provisions of Title I of
ERISA (including the general prohibition against maintaining the indicia of
ownership of Plan assets outside the jurisdiction of the U.S. district courts)
and the prohibited transaction provisions of ERISA and Section 4975 of the Code
with respect to transactions involving such assets. In this regard, if the
person or persons with discretionary responsibilities with respect to the
Mortgage Assets were affiliated with the Company, any such discretionary actions
taken with respect to such Mortgage Assets could be deemed to constitute a
prohibited transaction under ERISA or the Code (e.g., the use of such fiduciary
authority or responsibility in circumstances under which such persons have
interests that may conflict with the interests of the Plans for which they act
and affect the exercise of their best judgment as fiduciaries). In order to
avoid such prohibited transactions or other breaches of fiduciary duty, and to
delineate fiduciary responsibility appropriately, each investing Plan, by
purchasing the New Preferred Shares, will be deemed to have (i) directed the
Company to invest in the Initial Mortgage Assets (as well as the other assets
held by the Company and identified at the time of purchase) and (ii) in the
event that the New Preferred Shares are not treated as "publicly-offered
securities" as of the date on which the Exchange Offer is consummated or a Shelf
Registration Statement is declared effective, then during the period commencing
on such date and ending on the date on which the New Preferred Shares become
"publicly-offered securities," appointed the Independent Fiduciary (an entity
unaffiliated with and independent of the Bank and the Company) as a fiduciary of
such Plan to exercise any discretionary authority reserved to the Company, to
the extent that the duties of such entity involve discretionary authority or
control respecting transactions with the Bank or the Bank's affiliates. The
Independent Fiduciary will be identified by the Company prior to any such
transaction and will be subject to removal and replacement by a majority of the
holders of the New Preferred Shares.

                  The Company may from time to time invest the proceeds received
in connection with the repayment or disposition of the Initial Mortgage Assets,
the issuance of additional shares of Preferred Stock or additional capital
contributions with respect to the Common Stock. To the extent that the
investment of such proceeds occurs prior to the consummation of the Exchange
Offer or the effectiveness of a Shelf Registration Statement, such proceeds will
be invested in Canadian or U.S. government guaranteed, mortgage-backed
certificates and other Canadian or U.S. government obligations, which will be
purchased on the open market or

                                                                  
                                       75

<PAGE>



from entities unaffiliated with the Bank or the Company. In addition, in the
event that the New Preferred Shares are not treated as "publicly-offered
securities" as of the date on which the Exchange Offer is consummated or a Shelf
Registration Statement is declared effective, then during the period commencing
on such date and ending on the date on which the New Preferred Shares become
"publicly-offered securities," such proceeds may be invested in additional
Mortgage Assets, provided that, to the extent any such proceeds are invested in
Mortgage Assets in a transaction with the Bank or any Bank affiliate, any
discretionary authority reserved to the Company in respect of such transaction
will be exercised by the Independent Fiduciary.

Publicly-Offered Security Exception

                  For purposes of the Plan Asset Regulation, a "publicly-offered
security" is a security that is (a) "freely transferable," (b) part of a class
of securities that is "widely held," and (c) sold to the Plan as part of an
offering of securities to the public pursuant to an effective registration
statement under the Securities Act and part of a class of securities that is
registered under the Exchange Act within 120 days (or such later time as may be
allowed by the Commission) after the end of the fiscal year of the issuer during
which the offering of such securities to the public occurred. It is anticipated
that, in connection with the Exchange Offer, the New Preferred Shares will be
registered under the Securities Act and the Exchange Act within the time periods
specified in the Plan Asset Regulation.

                  The Plan Asset Regulation provides that a security is "widely
held" only if it is a part of the class of securities that is owned by 100 or
more investors independent of the issuer and of one another. A security will not
fail to be "widely held" because the number of independent investors falls below
100 subsequent to the initial offering as a result of events beyond the control
of the issuer. The Company anticipates that the New Preferred Shares will be
"widely held" upon the consummation of the Exchange Offer or the effectiveness
of a Shelf Registration Statement.

                  The Plan Asset Regulation provides that whether a security is
"freely transferable" is a factual question to be determined on the basis of all
the relevant facts and circumstances. The Plan Asset Regulation further provides
that when a security is part of an offering in which the minimum investment is
US$10,000 or less, as is expected to be the case with respect to the Exchange
Offer or a Shelf Registration Statement, certain restrictions ordinarily will
not, alone or in combination, affect the finding that such securities are
"freely transferable." The Company believes that any restrictions imposed on the
transfer of the New Preferred Shares following the consummation of the Exchange
Offer or the effectiveness of a Shelf Registration Statement, will be limited to
the restrictions on transfer generally permitted under the Plan Asset Regulation
and are not likely to result in the failure of the New Preferred Shares to be
"freely transferable."

Exemptions from Prohibited Transactions

                  Any purchaser that is an insurance company using the assets of
an insurance company general account should note that the Small Business Job
Protection Act of 1996 added new Section 401(c) of ERISA relating to the status
of the assets of insurance company general accounts under ERISA and Section 4975
of the Code. Pursuant to Section 401(c), the Department of Labor is required to
issue final regulations (the "General Account Regulations") with respect to
insurance policies issued on or before December 31, 1998 that are supported by
an insurer's general account. The General Account Regulations, which were issued
in proposed form on December 22, 1997, are to provide guidance on which assets
held by the insurer constitute "Plan Assets" for purposes of the fiduciary
responsibility provisions of ERISA and Section 4975 of the Code. Section 401(c)
also provides that, except in the case of avoidance of the General Account
Regulations and actions brought by the Secretary of Labor relating to certain
breaches of fiduciary duties that also constitute breaches of state or federal
criminal law, until the date that is 18 months after the General Account
Regulations become final, no liability under the fiduciary responsibility and
prohibited transaction provisions of ERISA and Section 4975 of the Code may
result on the basis of a claim that the assets of the general account of an
insurance company constitute Plan Assets. The Plan Asset status of insurance
company separate accounts is unaffected by

                                                                  
                                       76

<PAGE>



new Section 401(c) of ERISA, and separate account assets continue to be treated
as the assets of any such Plan invested in a separate account except to the
extent provided in the Plan Asset Regulation.

                  In addition, if the Bank, or in certain circumstances an
obligor with respect to a Mortgage Asset or other debt instrument held by the
Company, is a Party-in-Interest or Disqualified Person with respect to an
investing Plan, such Plan's investment could be deemed to constitute a
transaction prohibited under Title I of ERISA or Section 4975 of the Code (e.g.,
the extension of credit or sale of property between a Plan and a
Party-in-Interest or Disqualified Person). Such transactions may, however, be
subject to a statutory or administrative exemption such as Prohibited
Transaction Class Exemption ("PTCE") 90-1, which exempts certain transactions
involving insurance company pooled separate accounts; PTCE 95-60, which exempts
certain transactions involving insurance company general accounts; PTCE 91-38,
which exempts certain transactions involving bank collective investment funds;
PTCE 84-14, which exempts certain transactions effected on behalf of a Plan by a
"qualified professional asset manager"; and PTCE 96-23, which exempts certain
transactions effected on behalf of a Plan by an "in-house asset manager"; or
pursuant to any other available exemption. Such exemptions may not, however,
apply to all of the transactions that could be deemed prohibited transactions in
connection with such Plan's investment.

                  Each exchanging stockholder will, by its exchange of Old
Preferred Shares for New Preferred Shares, be deemed to have represented and
agreed that either (i) no part of the assets to be used by it to acquire and
hold such New Preferred Shares constitutes the assets of any Plan or (ii) one or
more prohibited transaction statutory or class exemptions applies such that the
use of such assets to acquire and hold the New Preferred Shares will not
constitute a non-exempt prohibited transaction under ERISA or the Code. Any Plan
fiduciary that proposes to cause a Plan to acquire New Preferred Shares should
consult with its counsel with respect to the potential applicability of ERISA
and the Code to such investment and whether any exemption would be applicable
and determine on its own whether all conditions of such exemption or exemptions
have been satisfied such that the acquisition and holding of New Preferred
Shares by the purchaser Plan are entitled to the full exemptive relief
thereunder. Any such Plan fiduciary should also determine whether the exchange
of New Preferred Shares is permitted under the governing Plan instruments and is
appropriate for the Plan in view of the overall investment policy and the
composition and diversification of its portfolio.

Unrelated Business Taxable Income

                  Plan fiduciaries should also consider the consequences of
holding more than 10% of the New Preferred Shares if the Company is
"predominantly held" by qualified trusts. See "United States Federal Income Tax
Considerations Treatment of Tax-Exempt Entities."

                                     RATINGS

                  The Old Preferred Shares are rated "a2" by Moody's Investors
Service, Inc. and "BBB+" by Standard & Poor's Ratings Services. A security
rating is not a recommendation to buy, sell or hold securities and may be
subject to revision or withdrawal at any time by the assigning rating
organization. No person is obligated to maintain any rating on the New Preferred
Shares, and, accordingly, there can be no assurance that the ratings assigned to
the New Preferred Shares upon exchange will not be lowered or withdrawn by the
assigning rating organization at any time thereafter.

                              PLAN OF DISTRIBUTION

                  Each broker-dealer that receives New Preferred Shares for its
own account pursuant to the exchange offer must acknowledge that it will deliver
a prospectus in connection with any resale of such New Preferred Shares. This
Prospectus, as it may be amended or supplemented from time to time, may be used
by a broker-dealer in connection with resales of New Preferred Shares received
in exchange for Old Preferred Shares where such Old Preferred Shares were
acquired as a result of market-making activities or other trading

                                                                  
                                       77

<PAGE>



activities. To the extent any such broker-dealer participates in the Exchange
Offer, the Company has agreed that for a period of up to six months after the
date of this Prospectus, it will make this Prospectus, as amended or
supplemented, available to such broker-dealer for use in connection with any
such resale, will update this Prospectus, as required, during such six-month
period and will promptly send additional copies of this Prospectus and any
amendment or supplement to this Prospectus to any broker-dealer that requests
such documents.

                  The Company will not receive any proceeds from any sale of New
Preferred Shares by broker-dealers. New Preferred Shares received by
broker-dealers for their own account pursuant to the Exchange Offer may be sold
from time to time in one or more transactions in the over-the-counter market, in
negotiated transactions, through the writing of options on the New Preferred
Shares or a combination of such methods of resale, at prevailing market prices
at the time of resale, at prices related to such prevailing market prices or at
negotiated prices. Any such resale may be made directly to purchasers or to or
through brokers or dealers who may receive compensation in the form of
commissions or concessions from any such broker-dealer or the purchasers or any
such New Preferred Shares. Any broker-dealer that resells New Preferred Shares
that were received by it for its own account pursuant to the Exchange Offer and
any broker or dealer that participates in a distribution of such New Preferred
Shares may be deemed to be an "underwriter" within the meaning of the Securities
Act and any profit on any such resale of New Preferred Shares and any
commissions or concessions received by any such persons may be deemed to be
underwriting compensation under the Securities Act. The Letter of Transmittal
states that, by acknowledging that it will deliver and by delivering a
prospectus, a broker-dealer will not be deemed to admit that it is an
"underwriter" within the meaning of the Securities Act.

                  The Company has agreed to pay certain expenses incident to the
Exchange Offer and will indemnify the holders of the Old Preferred Shares
against certain liabilities, including certain liabilities that may arise under
the Securities Act.

                                  LEGAL MATTERS

                  The validity of the New Preferred Shares offered hereby will
be passed upon for the Company by Ballard Spahr Andrews & Ingersoll, Baltimore,
Maryland, with respect to certain matters governed by Maryland law.


                                     EXPERTS

                  The balance sheet of the Company as of August 20, 1997
included in this Prospectus has been audited by Deloitte & Touche, a general
partnership, independent auditors as set forth in their report thereon included
therein.

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


                                                                  
                                       78

<PAGE>



                                    GLOSSARY

         Adjusted Treasury Rate: With respect to any redemption date, the rate
per annum equal to the semi-annual equivalent yield to maturity of the
Comparable Treasury Issue assuming a price for the Comparable Treasury Issue
(expressed as a percentage of its principal amount) equal to the Comparable
Treasury Price for such prepayment date plus 0.50%.

         Administrative Action: Any judicial decision, official administrative
pronouncement, published or private ruling, regulatory procedure, notice or
announcement (including any notice or announcement of intent to adopt such
procedures or regulations).

         Advisory Agreement: The Advisory Agreement dated as of September 3,
1997 between the Company and the Bank.

         Automatic Exchange: The automatic exchange of each New Preferred Share
for one Bank Preferred Share upon the occurrence of an Exchange Event.

         Bank:  National Bank of Canada.

         Bank Act:  The Bank Act (Canada), as amended.

         Bank Preferred Shares: The 8.45% Noncumulative First Preferred Shares,
Series Z of the Bank.

         BHCA:  The Bank Holding Company Act of 1956.

         Board of Directors:  The Board of Directors of the Company.

         Branch: The Bank's only United States branch located in New York and
licensed by the New York Superintendent under the NYBL.

         business day: Any day other than Saturday, Sunday or a date on which
banking institutions are required or authorized by New York State law to be
closed.

         Bylaws:  The bylaws of the Company.

         C$ or $:  Canadian dollars.

         Capital Guidelines: Guidelines issued by the Superintendent with
respect to the maintenance of adequate capital by Canadian banking institutions.

         Charter:  The Company's charter.

         CMHC:  Canada Mortgage and Housing Corporation.

         Code:  The Internal Revenue Code of 1986, as amended.

         Commission:  The U.S. Securities and Exchange Commission.

         Common Stock:  The Company's common stock, par value US$.01 per share.

         Company:  NB Capital Corporation.


                                                                  
                                       79

<PAGE>



         Comparable Treasury Issue: The United States Treasury security selected
by the Quotation Agent as having a maturity comparable to the Make-Whole Term
that would be utilized, at the time of selection and in accordance with
customary financial practice, in pricing new issues of corporate debt securities
of comparable maturity to the Make-Whole Term.

         Comparable Treasury Price: With respect to any redemption date, (i) the
average of the bid and asked prices for the Comparable Treasury Issue (expressed
in each case as a percentage of its principal amount) on the third Business Day
preceding such redemption date, as set forth in the daily statistical release
published by the Federal Reserve Bank of New York and designated "Composite 3:30
p.m. Quotation for U.S. Government Securities" (or any successor release) or
(ii) if such release is not published or does not contain such prices on such
Business Day, (a) the average of the Reference Treasury Dealer Quotations for
such redemption date, after excluding the highest and lowest such Reference
Treasury Dealer Quotations, or (b) if the Company obtains fewer than three such
Reference Treasury Dealer Quotations, the average of all such Quotations.

         Depositor: Any person having tendered Old Preferred Shares in exchange
for New Preferred Shares in the Exchange Offer.

         Disqualified Persons: Under the Code, persons and entities who have
certain specified relationships to Plans.

         DTC:  The Depository Trust Company.

         Eligible Institution: A bank, broker, dealer, credit union, savings
association, clearing agency or other institution that is a member of a
recognized signature guarantee medallion program within the meaning of Rule
17Ad-15 under the Exchange Act.

         ERISA:  The Employee Retirement Income Security Act of 1974, as
amended.

         Excess Shares: Shares of any class or series of Preferred Stock owned,
or deemed to be owned, by, or transferred to, a stockholder in violation of the
Ownership Limit, or which would otherwise cause the Company to fail to qualify
as a REIT, which have been automatically transferred, by operation of law, to a
trustee in trust for the exclusive benefit of a charity to be named by the
Company as of the day prior to the day the prohibited transfer took place.

         Exchange Act:  The Securities Exchange Act of 1934, as amended.

         Exchange Agent:  The Bank of Nova Scotia Trust Company of New York

         Exchange Event: An Exchange Event shall occur (i) immediately prior to
such time, if any, at which the Bank fails to declare and pay or set aside for
payment when due any dividend on any issue of its cumulative First Preferred
Shares or the Bank fails to pay or set aside for payment when due any declared
dividend on any of its non-cumulative First Preferred Shares, (ii) in the event
that the Bank has a Tier 1 risk-based capital ratio of less than 4.0% or a total
risk-based capital ratio of less than 8.0%, (iii) in the event that the
Superintendent takes control of the Bank pursuant to the Bank Act (Canada), as
amended (the "Bank Act"), or proceedings are commenced for the winding-up of the
Bank pursuant to the Winding-up and Restructuring Act (Canada), or (iv) in the
event that the Superintendent, by order, directs the Bank to act pursuant to
subsection 485(3) of the Bank Act and the Bank elects to cause the exchange.

         Exchange Offer: The offering by the Company to exchange up to 300,000
shares of its New Preferred Shares for up to all of its outstanding Old
Preferred Shares at the rate of one New Preferred Share for each Old Preferred
Share tendered.


                                                                  
                                       80

<PAGE>



         Expiration Date: The expiration date of the Exchange Offer which shall
be 5:00 p.m. New York City time on ________, 1998, unless the Company, in its
sole discretion, extends the period of time during which the Exchange Offer is
open.

         FBSEA:  The Foreign Bank Supervision Enhancement Act of 1991.

         Final Payment Date: The date on which payment in full of the Initial
Mortgage Loans is made.

         Five or Fewer Test: For a company to qualify, and to continue to
qualify, as a REIT under the Code, no more than 50% of the value of its
outstanding shares of capital stock may be owned, directly or indirectly, by
five or fewer individuals (defined by the Code to include certain entities)
during the last half of a taxable year (other than the first year) or during a
proportionate part of a shorter taxable year.

         General Account Regulations: Regulations issued by the Department of
Labor in proposed form on December 22, 1997 with respect to insurance policies
issued on or before December 31, 1998 that are supported by an issuer's general
account.

         Global Certificate: Any global certificate representing the New
Preferred Shares registered in the name of Cede & Co.

         hypothecation loans: secured by the pledge of mortgages as security
therefor.

         Income Tax Act:  The Income Tax Act (Canada).

         Independent Director: A director who is not a current officer or
employee of the Company or a current director, officer or employee of the Bank
or any affiliate of the Bank.

         Independent Fiduciary: An independent fiduciary which will be
identified by the Company to exercise any discretionary authority with respect
to transactions involving both the Company and the Bank or any Bank affiliate.

         Indirect Participants: Any entities such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly.

         Initial Mortgage Assets: Sixteen hypothecation loans issued to the
Company by NB Finance that are recourse only to the Initial Mortgage Loans.

         Initial Mortgage Loans: Sixteen pools of, in the aggregate, 12,101
Mortgage Loans acquired by NB Finance from the Bank pursuant to the Mortgage
Loan Purchase Agreement dated as of September 3, 1998, between NB Finance and
the Bank.

         Initial Purchaser:  Merrill Lynch, Pierce, Fenner & Smith Incorporated.

         Initial Purchaser's Discount: The $6,000,000 Initial Purchaser's
discount in connection with the purchase of the Old Preferred Shares by the
Initial Purchaser on August 22, 1997.

         Interested Stockholder: Any person who beneficially owns, directly or
indirectly, 10% or more of the voting power of a corporation's shares or an
affiliate of such corporation who, at any time within the two-year period prior
to the date of a "business combination" under the MGCL, was the beneficial owner
of 10% or more of the voting power of the then outstanding voting stock of such
corporation.

         IRS:  The Internal Revenue Service.

         Issue Date:  September 3, 1997.

                                                                  
                                       81

<PAGE>




         Make-Whole Amount: With respect to a New Preferred Share, the greater
of (i) 100% of the Maturity Amount of such New Preferred Share and (ii) the sum
of the present values of the remaining scheduled payments of dividends on such
New Preferred Share to September 3, 2007, plus the present value of the Maturity
Amount at September 3, 2007, discounted to the date fixed for redemption of such
New Preferred Share on a quarterly basis (assuming a 360-day year consisting of
30-day months), computed using a discount rate equal to the Adjusted Treasury
Rate.

         Make-Whole Term: The period from the redemption date to September 3,
2007.

         Maturity Amount: The liquidation preference of the New Preferred
Shares.

         MGCL:  The Maryland General Corporation Law.

         Monthly Payment Date: The 1st day of each month through July 2001 or
such earlier date on which payment in full of the Initial Mortgage Loans is made
or, if the 1st day of a month is not a business day, on the first business day
following the 1st day of such month.

         Mortgage Assets: Assets consisting of obligations secured by real
property, as well as other qualifying REIT assets.

         Mortgage Loan Assignment Agreement: The Mortgage Loan Assignment
Agreement dated September 3, 1997 between the Company and NB Finance.

         Mortgage Loans: CMHC insured residential first mortgages that are
secured by real property located in Canada.

         NB Finance:  NB Finance, Ltd., a Bermuda corporation.

         New Preferred Shares: 8.35% Noncumulative Exchangeable Preferred Stock,
Series A, par value US$.01 per share, of NB Capital Corporation issued under the
Registration Statement.

         NHA:  National Housing Act.

         NHA-Approved Lender:  A lender approved under the NHA.

         NHA MBS:  A NHA Mortgage-Backed Security.

         Non-United States Holder: An exchanging stockholder that, for United
States federal income tax purposes, is not a "United States person."

         Notice of Guaranteed Delivery: The notice of guaranteed delivery
available to holders of Old Preferred Shares in connection with the Exchange
Offer.

         NYBL:  The Banking laws of the State of New York.

         Offering: The offering of Old Preferred Shares by the Company on the
Issue Date.

                                                                  
                                       82

<PAGE>




         Old Preferred Shares: 8.35% Noncumulative Exchangeable Preferred Stock,
Series A, par value US$.01 per share, of NB Capital Corporation issued on the
Issue Date.

         One Hundred Persons Test: To qualify as a REIT under the Code the stock
of a company must be beneficially owned by 100 or more persons during at least
335 days of a taxable year (other than the first year) or during a proportionate
part of a shorter taxable year.

         Other Series of First Preferred Shares: Various series of first
preferred shares which the Bank currently has outstanding, and may in the future
issue.

         Ownership Limit: Under the Charter, subject to certain exceptions
specified therein, any natural person or entity that is considered to be an
individual under Section 542(a)(2) of the Code is prohibited from owning
(including shares deemed to be owned by virtue of the relevant attribution
provisions of the Code) more than 5% of any issued and outstanding class or
series of Preferred Stock.

         Parity Stock: Any series of equity securities of the Company expressly
designated as being on a parity with or senior to the New Preferred Shares as to
dividend rights and rights upon liquidation, winding up or dissolution.

         Participants: Securities brokers and dealers, banks, trust companies,
clearing corporations and certain other organizations that hold securities on
behalf of DTC.

         Participating Broker-Dealer: Any broker-dealer who acquired the New
Preferred Shares for its own account as a result of market-making or other
trading activities.

         Parties-in-Interest: Under ERISA, persons and entities who have certain
specified relationships to Plans.

         Partnership Interests: Limited partnership interests in partnerships
the only activities of which are to purchase and own Mortgage Loans.

         PFIC:  Passive foreign investment company.

         Plan Asset Regulations: U.S. Department of Labor regulations (29 C.F.R.
Section 2510.3-101) concerning the definition of what constitutes the assets of
a Plan.

         Plans: Any (I) employee benefit plan (as defined in Section 3(3) of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA")) subject
to Title I of ERISA, (II) plan (as defined in section 4975(e)(1) of the Code) or
(III) entity whose underlying assets include "plan assets" under Department of
Labor Regulation 29 C.F.R. Section 2510.3-101.

         Preferred Shares: The Old Preferred Shares, together with the New
Preferred Shares.

         Preferred Stock:  The Shares of preferred stock of the Company.

         Primary Treasury Dealer: A primary U.S. Government securities dealer in
New York City.

         Prospectus: This Prospectus dated January __, 1998 with respect to the
Exchange Offer.

         PTCE:  Prohibited Transaction Class Exemption.


                                                                  
                                       83

<PAGE>



         Purchase Agreement: The Purchase Agreement dated August 22, 1997, among
NB Capital Corporation, the Bank and the Initial Purchaser.

         Quotation Agent: The Reference Treasury Dealer appointed by the
Company.

         redemption date: The date fixed for redemption for a New Preferred
Share.

         Reference Treasury Dealer: (i) Merrill Lynch Government Securities,
Inc. and their respective successor; provided, however, that if the foregoing
shall cease to be a primary U.S. Government securities dealer in New York City
(a "Primary Treasury Dealer"), the Company shall substitute therefor another
Primary Treasury Dealer, and (ii) any other Primary Treasury Dealer selected by
the Company.

         Reference Treasury Dealer Quotations: With respect to each Reference
Treasury Dealer and any redemption date, the average, as determined by the
Company, of the bid and asked prices for the Comparable Treasury Issue
(expressed in each case as a percentage of its principal amount) quoted in
writing to the Company by such Reference Treasury Dealer at 5:00 p.m., New York
City time, on the third Business Day preceding such redemption date.

         Registration Rights Agreement: The Registration Rights Agreement dated
September 3, 1997, among the Company, the Bank and the Initial Purchaser.

         Registration Statement: The registration statement filed by the Company
on Amendment No. 2 to Form S-4/Amendment No. 1 to Form F-9/Form S-1 dated
January __, 1998.

         REIT:  Real estate investment trust.

         REIT Asset Tests: The Company must generally meet the following asset
tests at the close of each quarter of each taxable year:

                  (a) at least 75% of the value of the Company's total assets
         must consist of Qualified REIT Real Estate Assets, Government
         securities, cash, and cash items (the "75% Asset Test"); and

                  (b) not more than 25% of the Company's total assets may
         consist of securities other than those taken into account for purposes
         of the 75% Asset Test and, of those securities, (i) the value of the
         securities of any one issuer (other than another REIT) may not exceed
         5% of the value of the Company's total assets and, (ii) the Company may
         not own more than 10% of the outstanding voting securities of any such
         issuer.

         REIT Gross Income Tests: The Company must generally meet the following
gross income tests for each taxable year:

                  (a) at least 75% of the Company's gross income must be derived
         from certain specified sources including interest on obligations
         secured by mortgages on real property, gain from the disposition of
         Qualified REIT Real Estate Assets or "qualified temporary investment
         income" (i.e., income derived from "new capital" within one year of the
         receipt of such capital) (the "75% Gross Income Test"); and

                  (b) at least 95% of the Company's gross income must consist of
         income qualifying for the 75% Gross Income Test, dividends, interest,
         and gains from the sale of stock or other securities (including certain
         interest rate swap and cap agreements entered into to hedge variable
         rate debt incurred to acquire Qualified REIT Real Estate Assets) not
         held for sale in the ordinary course of business.

                                                                  
                                       84

<PAGE>




         REIT Requirements or REIT Provisions: Sections 856 through 860 of the
Code and the applicable Treasury Regulations.

         REIT taxable income: A REIT's taxable income computed without regard to
the dividends paid deduction and the REIT's net capital gain.

         Residential Mortgage Loans: Individual residential mortgages other than
Mortgage Loans.

         Securities Act:  The Securities Act of 1993, as amended.

         Senior Preferred Stock: A series of the Company's cumulative, senior
preferred stock with an aggregate liquidation preference of up to US$450,000.

         Series Z Preferred Shares: The 8.45% Noncumulative First Preferred
Shares, Series Z of National Bank of Canada.

         Servicer: The Bank in its role as servicer under the terms of the
Servicing Agreement.

         Servicing Agreement: The Servicing Agreement dated as of September 3,
1998 between the Company and NB Finance.

         Shelf Registration Statement: A shelf registration covering resales of
the Old Preferred Shares (and underlying interests in the Bank Preferred
Shares).

         Superintendent: The Office of Superintendent of Financial Institutions
Canada.

         Tax Event: The receipt by the Company of an opinion of a nationally
recognized law firm experienced in such matters to the effect that, as a result
of (i) any amendment to, clarification of, or change (including any announced
prospective change) in, the laws or treaties (or any regulations thereunder) of
the United States or Canada, or any political subdivision or taxing authority
thereof or therein, affecting taxation, (ii) any judicial decision, official
administrative pronouncement, published or private ruling, regulatory procedure,
notice or announcement (including any notice or announcement of intent to adopt
such procedures or regulations) ("Administrative Action") or (iii) any amendment
to, clarification of, or change in the official position or the interpretation
of such Administration Action or interpretation or pronouncement that provides
for a position with respect to such Administrative Action that differs from the
theretofore generally accepted position, in each case, by any legislative body,
court, governmental authority or regulatory body, irrespective of the manner in
which such amendment, clarification or change is made known, which amendment,
clarification or change is effective or such pronouncement or decision is
announced on or after the date of this Prospectus, there is more than an
insubstantial risk that (a) dividends paid or to be paid by the Company with
respect to the stock of the Company are not, or will not be, fully deductible by
the Company for United States federal income tax purposes or (b) the Company is,
or will be, subject to more than an insignificant amount of other taxes, duties
or other governmental charges and shall include an assessment by the Internal
Revenue Service that (a) dividends paid or to be paid by the Company with
respect to the stock of the Company are not, or will not be, fully deductible by
the Company for United States federal income tax purposes or (b) the Company is,
or will be, subject to more than an insignificant amount of other taxes, duties
or other governmental charges.

         Time of Exchange: The Automatic Exchange shall occur as of 8:00 a.m.
Eastern Time on the date for such exchange set forth in the requirements of the
Superintendent or, if such date is not set forth in such requirements as of 8:00
a.m. on the earliest possible date such exchange could occur consistent with
such requirements as evidenced by the issuance by the Bank of a press release
prior to such time.

         Transferor: Any holder tendering Old Preferred Shares in the Exchange
Offer.

                                                                  
                                       85

<PAGE>




         Treaty:  The Canada-United States Income Tax Convention (1980).

         United States person: For purposes of this discussion, a citizen or
individual resident of the United States; a corporation, partnership, or other
entity created or organized in or under the laws of the United States or of any
political subdivision thereof; an estate the income of which is includible in
gross income for United States federal income tax purposes regardless of its
source; or a trust if both: (i) a United States court is able to exercise
primary supervision over the administration of the trust, and (ii) one or more
United States trustees or fiduciaries have the authority to control all
substantial decisions of the trust.

         U.S.$ or U.S. dollars:  U.S. dollars.

         USRPI:  United States real property interests.

                                                                  
                                       86

<PAGE>



                          INDEX TO FINANCIAL STATEMENTS

Audited Financial Statements

    Independent Auditors' Report............................................F-2
    Balance Sheet...........................................................F-3

Unaudited Interim Financial Statements

    Balance Sheet...........................................................F-6
    Statement of Income.....................................................F-7
    Statement of Retained Earnings (Deficit)................................F-8
    Statement of Changes in Financial Position..............................F-9




                                                                  
                                       F-1

<PAGE>



                                Deloitte & Touche, S.E.N.C.
                                Chartered Accountants
                                1 Place Ville-Marie   Telephone:  (514) 393-7115
                                Suite 3000            Facsimile:  (514) 393-7140
                                Montreal QC  H3B 4T9



Independent Auditors' Report

To the Board of Directors and Stockholder of
NB Capital Corporation

We have audited the accompanying balance sheet of NB Capital Corporation as of
August 20, 1997. This financial statement is the responsibility of the Company's
management. Our responsibility is to express an opinion on this financial
statement based on our audit.

We conducted our audit in accordance with auditing standards generally accepted
in the United States of America. 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 audit provides a
reasonable basis for our opinion.

In our opinion, such balance sheet presents fairly, in all material respects,
the financial position of the Company as of August 20, 1997 in conformity with
accounting principles generally accepted in the United States of America.


DELOITTE & TOUCHE

Chartered Accountants

Montreal, Canada

January 7, 1998

                                                                  
                                       F-2

<PAGE>



                             NB CAPITAL CORPORATION

                                  Balance Sheet
                              as of August 20, 1997
                                (in U.S. dollars)


Assets
     Promissory note                                                $  1,000

Stockholder's equity (Note 2)
     Common Stock, US$0.01 par value per share;
         1,000 shares authorized,
            100 shares issued and outstanding                       $      1
     Additional paid-in capital                                     $    999
                                                                    --------

                                                                    $  1,000
                                                                    ========






See accompanying notes.

                                                                  
                                       F-3

<PAGE>



                             NB CAPITAL CORPORATION

                           Notes to the Balance Sheet
                              as of August 20, 1997

1.       Incorporation and nature of operations

         The Company, a wholly-owned subsidiary of National Bank of Canada (the
         "Bank"), a bank chartered under the Bank Act (Canada), is a Maryland
         corporation incorporated on August 20, 1997. The Company was formed for
         the purpose of carrying on any business.

2.       Subsequent events

         a)       Articles of Amendment and Restatement

                  Subsequent to August 20, 1997, the Company amended and
                  restated its charter.

                  The authorized share capital was modified in order for the
                  Company to have the authority to issue 10,001,000 shares of
                  stock, consisting of 1,000 shares of Common Stock, $0.01 par
                  value per share, and 10,000,0000 shares of Preferred Stock,
                  $0.01 par value per share.

                  The Company's principal business objective will be to acquire,
                  hold, finance and manage mortgage assets. The Company will
                  elect to be taxable as a Real Estate Investment Trust (a
                  "REIT") under the Internal Revenue Code of 1986, as amended,
                  and generally will not be liable for United States federal
                  income tax to the extent that it distributes at least 95% of
                  its taxable income to its stockholders and maintains its
                  qualification as a REIT.

         b)       Offering Circular and capital contribution

                  Through an Offering Circular dated August 22, 1997, the
                  Company issued $300 million of the 8.35% Noncumulative
                  Exchangeable Preferred Stock, Series A.

                  Simultaneously with the consummation of the offering of the
                  Preferred Stock, the Bank made a capital contribution
                  approximately in the amount of $183 million.

         c)       Acquisition of Mortgage Assets

                  In September 1997, the Company used the aggregate net proceeds
                  of approximately $477 million received in connection with both
                  the offering and capital contribution to acquire mortgage
                  assets which consists of obligations of NB Finance, Ltd., a
                  wholly-owned subsidiary of the Bank. The mortgage assets are
                  collateralized only by mortgage loans, which are secured by
                  residential first mortgages.

         d)       Agreements with the Parent Company

                  In September 1997, the Company entered into agreements with
                  the Bank in relation to the administration of the Company's
                  operations.

         e)       Registration Statement with the U.S. Securities of Exchange
                  Commission ("SEC")

                  On November 25, 1997, the Company filed a Registration
                  Statement - Form S-4 with the SEC pertaining to the
                  registration of 300,000 shares of its 8.35% Noncumulative
                  Exchangeable Preferred Stock, Series A. These shares will be
                  offered in exchange for up to 300,000 Preferred Shares issued
                  through the Offering Circular dated August 22, 1997 referred
                  to in Note 2b) above.

                                                                  
                                       F-4

<PAGE>



                             NB CAPITAL CORPORATION
                     Unaudited Interim Financial Statements


                  The financial statements presented below are the unaudited
interim financial statements of the Company which, in the opinion of management,
include all adjustments, which consist of only normally recurring adjustments,
necessary for a fair presentation of the financial position and the results of
operations of the Company as of September 30, 1997.


                                                                  
                                       F-5

<PAGE>



                             NB CAPITAL CORPORATION

                                  BALANCE SHEET
                            as at September 30, 1997

                                  (in dollars)
                                                                     (Unaudited)
Assets

Cash                                                                $  3,667,213
Hypothecation note with affiliated company                           473,681,802
Accrued interest hypothecation note                                    3,042,708
                                                                    ------------
                                                                    $480,391,723
                                                                    ============
Liabilities

Other liabilities
         Accrued dividends                          $  1,875,000
         Income tax payable                              471,307    $  2,346,307
                                                    ------------

Equity

Preferred stock                                                            3,000
Common stock                                                                   1
Contribution Surplus                                                 477,335,453
Retained Earnings                                                        706,962
                                                                    ------------
                                                                    $480,391,723
                                                                    ============



See accompanying Notes to Unaudited Interim Financial Statement.

                                                                  
                                       F-6

<PAGE>



                             NB CAPITAL CORPORATION

                               STATEMENT OF INCOME
            for the period from August 20, 1997 to September 30, 1997

                                  (in dollars)
                                                                     (Unaudited)
Interest income
         Hypothecation note                                           $3,042,708
         Bank interest                                                    10,561
                                                                      ----------

TOTAL                                                                 $3,053,269
                                                                      ==========

Expenses
         Other fees(1)                                                         0
                                                                      ----------

Income before income taxes                                             3,053,269
Income taxes                                                           1,221,307
                                                                      ----------

NET INCOME                                                            $1,831,962
                                                                      ==========




See accompanying Notes to Unaudited Interim Financial Statement.

                                                                  
                                       F-7

<PAGE>



                             NB CAPITAL CORPORATION

                         STATEMENT OF RETAINED EARNINGS
            For the period from August 20, 1997 to September 30, 1997

                                  (in dollars)
                                                                    (Unaudited)
Beginning of the period                                             $      --

Net income                                                            1,831,962

Dividends on preferred notes net of $750,000 income taxes            (1,125,000)
                                                                    -----------

End of the period                                                   $   706,962
                                                                    ===========




See accompanying Notes to Unaudited Interim Financial Statement.

                                                                  
                                       F-8

<PAGE>



                             NB CAPITAL CORPORATION

                   STATEMENT OF CHANGES IN FINANCIAL POSITION

            For the period from August 20, 1997 to September 30, 1997

                                  (in dollars)
                                                                    (Unaudited)
OPERATING ACTIVITIES

Net income                                                        $   1,831,962
Items note affecting cash:
         accrued interest receivable                                 (3,042,708)
         accrued liabilities                                          2,346,307
         income taxes charged to retained earnings                      750,000
                                                                  -------------
                                                                  $   1,885,561
                                                                  =============
FINANCING ACTIVITIES

Issue of common stock                                             $ 183,338,454
Issue of preferred stock                                            300,000,000
Expenses related to shares issued                                    (6,000,000)
Dividends                                                            (1,875,000)
                                                                  -------------
                                                                  $ 475,463,454
                                                                  =============
INVESTING ACTIVITIES

Hypothecation note, net of repayment                              $   3,667,213
                                                                  -------------

INCREASE IN CASH                                                  $   3,667,213

Cash, at inception                                                         --

Cash at end of period                                             $   3,667,213



See accompanying Notes to Unaudited Interim Financial Statement.


                                                                  
                                       F-9

<PAGE>



                             NB CAPITAL CORPORATION

                 NOTES TO UNAUDITED INTERIM FINANCIAL STATEMENTS

(1)      The unaudited interim Statement of Income provides information from the
         date of inception (August 20, 1997) through September 30, 1997. During
         the period ended September 30, 1997, no expenses had been paid directly
         by the Bank on behalf of the Company. The Bank expects to pay certain
         expenses (comprised mainly of administration fees, legal and audit
         costs) on behalf of the Company. As of September 30, 1997, information
         regarding such expenses was not available and, accordingly, accruals
         not determinable. All such expenses will be properly reflected in the
         December 31, 1997 financial statements of the Company. With respect to
         an allocation of compensation expense by the Bank to the Company in
         respect of employees of the Bank serving as officers and employees of
         the Company, no such allocation is required since all such expenses are
         accounted for through the C$50,000 advisory fee charged the Company by
         the Bank for advisory services.

                                                                  
                                      F-10

<PAGE>



                                    FORM F-9

                                     PART I
               INFORMATION REQUIRED TO BE DELIVERED TO OFFEREES OR
                                   PURCHASERS




                                                                  

<PAGE>



New Issue

                                U.S.$300,000,000
                                     [logo]
                             NATIONAL BANK OF CANADA
                                (300,000 Shares)
              8.45% Noncumulative First Preferred Shares, Series Z

                  The 8.45% Noncumulative First Preferred Shares, Series Z (the
"Series Z Preferred Shares") of National Bank of Canada ("National Bank" or the
"Bank"), will be issued only upon the automatic exchange (see "Automatic
Exchange") of the 8.35% Noncumulative Exchangeable Preferred Stock, Series A
(the "Old Preferred Shares") of NB Capital Corporation, a U.S. subsidiary of the
Bank, and/or of the 8.35% Noncumulative Exchangeable Preferred Stock, Series A
(the "New Preferred Shares") of NB Capital Corporation into which the Old
Preferred Shares are exchangeable (see "Exchange Offer") upon the occurrence of
certain events.

                  Dividends on the Series Z Preferred Shares will be payable at
a rate of 8.45% per annum if, when and as declared by the Board of Directors of
the Bank. For a description of the terms of the Series Z Preferred Shares, see
"Description of the Series Z Preferred Shares" herein.

                  The Bank currently has outstanding, and may in the future
issue, various other series of first preferred shares (the "Other Series of
First Preferred Shares"). See "Capitalization". The Series Z Preferred Shares
will constitute a new series of first preferred shares of the Bank and will rank
pari passu in terms of cash dividend payment and liquidation preference with the
Other Series of First Preferred Shares (the Series Z Preferred Shares and the
Other Series of First Preferred Shares collectively, the "Preferred Shares").
The Preferred Shares rank, in priority of payment of dividends and rights upon
the voluntary or involuntary dissolution, liquidation or winding-up of the Bank,
junior to all claims of the Bank's creditors, including the claims of the Bank's
depositors and holders of the Bank's outstanding subordinated debentures. The
Preferred Shares rank superior and prior to the issued and outstanding Common
Shares of the Bank with respect to dividend rights and rights upon voluntary or
involuntary dissolution, liquidation or winding up of the Bank, and to all other
classes and series of shares of the Bank hereafter issued, other than any class
or series expressly designated as being on parity with or senior to the
Preferred Shares. The Common Shares of the Bank constitute the only class of
shares currently outstanding other than the Preferred Shares.

                  In the event the Old Preferred Shares and/or New Preferred
Shares are exchanged into Series Z Preferred Shares, the Bank does not intend to
apply for the listing of the Series Z Preferred Shares on any national
securities exchange in Canada or the United States or for quotation through the
National Association of Securities Dealers Automated Quotation System.

- --------------------------------------------------------------------------------
                  The Old Preferred Shares and/or New Preferred Shares are
exchangeable, if ever, at the rate of one Series Z Preferred Share for each Old
Preferred Share or New Preferred Share tendered.
- --------------------------------------------------------------------------------

                  The Bank is a Canadian issuer that is permitted, under a
multijurisdictional disclosure system adopted by the United States, to prepare
this short form prospectus in accordance with the disclosure requirements of its
home country. Prospective investors should be aware that such requirements are
different from those of the United States. The consolidated financial statements
included or incorporated by reference herein have been prepared in accordance
with Canadian generally accepted accounting principles, and thus may not be
comparable to financial statements of United States companies, and are subject
to Canadian auditing and auditor independence standards which differ from
standards in the United States.


                                                                  

<PAGE>



                  Prospective investors should be aware that the acquisition of
the securities described herein may have tax consequences both in the United
States and in Canada. Such consequences for investors who are residents in, or
citizens of, the United States may not be described fully herein.

                  The enforcement by investors of civil liabilities under the
federal securities laws of the United States may be affected adversely by the
fact that the Bank is incorporated or organized under the laws of Canada, that
some or all of its officers and directors may be residents of Canada, that some
or all of the experts named in the registration statement may be residents of
Canada and that all or a significant portion of the assets of the Bank and said
persons may be located outside the United States.


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

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
    EXCHANGE COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION PASSED
          UPON THE ACCURACY OR ADEQUACY OF THIS SHORT FORM PROSPECTUS.
            ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

          The date of this short form prospectus is January __, 1998.

                                                                  
                                        2

<PAGE>



                ENFORCEMENT OF LIABILITIES AND SERVICE OF PROCESS

                  National Bank of Canada is a Canadian bank; all of the
directors and executive officers of the Bank and certain of the Bank's advisers
named in this short form prospectus are residents of countries other than the
United States of America ("U.S."); and all or a substantial portion of the
assets of such non-U.S. residents are located outside the U.S. As a result, it
may not be possible for investors to effect service of process within the U.S.
upon such persons or to enforce against them in the U.S. judgments of U.S.
Courts predicated upon the civil liability provisions of the federal securities
laws of the U.S. The Bank will expressly accept the jurisdiction of the Supreme
Court of the State of New York or the U.S. District Court for the Southern
District of New York, in either case in the Borough of Manhattan, The City of
New York, for the purpose of any suit, action or proceeding arising out of the
Series Z Preferred Shares offered hereby, and has appointed NB Capital
Corporation, a subsidiary of the Bank, as its agent in The City of New York to
accept service of process in any such action. The Bank has been advised by
Desjardins Ducharme Stein Monast, Canadian counsel to the Bank, that there is
doubt as to the enforceability in the Province of Quebec, in original actions or
in actions for enforcement of judgments of U.S. Courts, of liabilities
predicated solely upon the federal securities laws of the U.S.

                         TRANSLATION OF FOREIGN CURRENCY

                  In this short form prospectus, unless otherwise specified, all
dollar amounts are expressed in Canadian dollars ("C$" or "$"). Solely for
convenience, this short form prospectus contains translations of certain
Canadian dollar amounts into U.S. dollar amounts. Unless otherwise specified,
those amounts presented in U.S. dollars ("U.S.$" or "U.S. dollars") are
translated from the Canadian dollar amounts at the rate of 1.4084 Canadian
dollar per U.S. dollar, the Bank of Canada closing rate for U.S. dollars as at
October 31, 1997.

                                                                  
                                        3

<PAGE>



                       DOCUMENTS INCORPORATED BY REFERENCE

                  The following documents, filed with the Quebec Securities
Commission, form an integral part of this short form prospectus:

                  (a)      Annual Information Form of the Bank dated December
                           23, 1997 and contained in the Bank's Annual Report
                           for the year ended October 31, 1997;

                  (b)      Management's Discussion and Analysis of Operating
                           Results and Financial Condition of the Bank dated
                           December 23, 1997, and contained in the Bank's Annual
                           Report for the year ended October 31, 1997;

                  (c)      Audited Consolidated Financial Statements of the Bank
                           for the year ended October 31, 1997, together with
                           the Auditors' Report thereon, which include
                           comparative audited consolidated financial statements
                           for the year ended October 31, 1996; and

                  (d)      Management Circular dated December 23, 1997 in
                           connection with the Bank's annual meeting of
                           shareholders held on March 11, 1998.

                  Copies of the documents incorporated herein by reference may
be obtained on request without charge from the Corporate Secretary of the Bank
at National Bank Tower, 600 de La Gauchetiere Street West, Montreal, Quebec, H3B
4L2, telephone (514) 394-6080.

                  The Bank is required to file with the U.S. Securities and
Exchange Commission (the "Commission") all documents that it is required to send
to its shareholders, including its Annual Report, notices of Shareholders'
Meetings and Management Proxy Circulars. Such documents may be inspected and
copied at the Public Reference Section of the Commission, 455 Fifth Street,
N.W., Washington, DC 20549.

                  Any documents of the type referred to in the preceding
paragraph and any material change report (excluding confidential material change
reports) filed by the Bank with the Quebec Securities Commission, after the date
of this short form prospectus and prior to the termination of the offering, will
be deemed to be incorporated by reference into this short form prospectus.

                  Any statement contained in a document incorporated or deemed
to be incorporated by reference into this short form prospectus will be deemed
to be modified or superseded, for purposes of this short form prospectus, to the
extent that a statement contained in this short form prospectus or in any other
subsequently filed document which also is or is deemed to be incorporated by
reference into this short form prospectus modifies or supersedes such statement.
Any statement so modified or superseded will not be deemed, except as so
modified or superseded, to constitute a part of this short form prospectus.

                  The financial information incorporated in this short form
prospectus has been prepared in accordance with Canadian generally accepted
accounting principles including the accounting requirements of the
Superintendent of Financial Institutions Canada.

                                                                  
                                        4

<PAGE>



                          SHORT FORM PROSPECTUS SUMMARY

                  This short form prospectus summary does not purport to be
complete and is qualified in its entirety by the more detailed information and
financial statements and notes hereto appearing elsewhere in this short form
prospectus and in the documents incorporated by reference herein. Capitalized
terms used in the summary and not defined herein have the meanings ascribed to
such terms elsewhere in this short form prospectus or in the documents
incorporated by reference herein.

                    INCORPORATION AND HEAD OFFICE OF THE BANK

                  The Bank was formed through a series of amalgamations and its
roots date back to 1859 with the founding of Banque Nationale in Quebec City,
Quebec, Canada. The Bank is chartered under the Bank Act (Canada) (the "Bank
Act").

                  The head office and executive offices of the Bank are at the
National Bank Tower, 600 de La Gauchetiere West, Montreal, Quebec, Canada H3B
4L2.

                              BUSINESS OF THE BANK

                  The Bank, which ranks sixth among Canadian banks in terms of
total assets, is present in each of Canada's provinces. It delivers an extensive
range of financial services to individuals, commercial enterprises, financial
institutions and governments both in Canada and abroad.

                  The Bank's main sectors and divisions are the following:
Banking, which consists of Retail Banking, Commercial Banking and International;
Trust Services; Insurance; Treasury, Brokerage and Corporate Banking; and Human
Resources and Administration.

                                     BANKING

Retail Banking

                  Through its network of 637 branches at October 31, 1997,
Retail Banking provides services to individuals and serves as support to the
commercial banking centres and the Corporate Banking, International Commercial
Operations and Treasury divisions.

                  In addition to personal and mortgage loans, the Bank offers a
broad range of transaction accounts and investment vehicles, such as term
deposits and investment certificates, mutual funds (managed by the Bank or by
third parties) and registered retirement savings plans and income funds, as well
as credit card and travelers cheque services. In response to clients' growing
demand for financial advisory services, the Bank embarked on a new phase in 1996
when it integrated more than 50 accredited financial planners into its branches.

                  Clients can access their accounts at any of the Bank's 738
banking machines as well as at the more than 303,426 banking machines in North
America and Europe which belong to the Cirrus, Interac and MasterCard ATM
networks. Furthermore, through the Interac Direct Payment network, debit card
holders can pay for their purchases without using cash at any of the Bank's
28,337 point-of-sale terminals.

                  The Bank continues to assume a leadership role in customer
service by offering its customers non-traditional services such as TelNat for
banking by phone and Personal CompuTeller for banking by computer. The first
service of its kind in Canada, Personal CompuTeller gives customers direct
access to their transaction accounts via their personal computer.


                                                                  
                                        5

<PAGE>



                  To meet the new reality of consumer demand for fast, easy
access to banking services, the Bank developed another delivery concept in the
form of specially designed service units in supermarkets, open seven days a
week.

Commercial Banking

                  The Commercial Banking division administers loans to
independent businesses and offers them an array of complementary services. Of
the 38 commercial banking centres in operation as at October 31, 1997, 20 were
in Quebec, 9 in Ontario and 9 in Atlantic Canada. The centres are staffed by
account managers, each of whom services a small number of business clients, and
by experts in special financing methods. In addition to the specialized services
offered by Treasury and International Commercial Operations, businesses can
obtain a full range of services such as bankers' acceptances, operating loans
and fixed or variable-rate term loans, as well as computerized payroll
processing, bank reconciliation with cheques in consignment and pre-authorized
payments.

                  The Bank also serves mid-market companies through offices in
20 U.S. cities, including its own representative offices and the offices of its
subsidiary National Canada Finance Corp.

International

                  The International division is responsible for all the services
offered to the Bank's Canadian clients who are involved in foreign transactions.
Available through centres in Moncton, Quebec City, Montreal, Toronto and
Vancouver, as well as the branch network, these services include guarantees and
letters of credit, foreign exchange transactions, foreign payments and
documentary collections. In addition to these transaction services, the Bank
offers financing adapted to the needs of exporters, such as discounted foreign
receivables, identification of foreign partners or clients, as well as advisory
services for establishing foreign trade or an international strategy.

                  The International division has also made its presence felt
abroad through its representative offices in New York, the Caribbean, Mexico,
Santiago, London, Paris, Hong Kong, Seoul, Singapore, Taiwan and Shanghai;
cooperation agreements with seven European financial institutions and a Mexican
bank; and via a vast network of some 2,800 banking correspondents spanning 120
countries.

                  Through this presence abroad, the International division can
serve its clientele which includes Canadian clients, foreign companies,
international banks which obtain traditional services such as correspondent
banking, and immigrant investors to whom the Bank provides private banking
services as well as other products designed specifically to meet their needs.

                  The Bank has also developed partnerships with private
enterprise and all three levels of public administration. Partnerships created
in 1996 include the Action Asia Group, Montreal International, the Canada-Poland
Development Fund and a France-Quebec network for independent businesses, as well
as the agreement to accommodate Quebec trade delegates in the Bank's offices in
Boston, Los Angeles, Chicago and Atlanta.

                  Through its International division, the Bank is able to offer
international products and services adapted to the increasingly sophisticated
needs of its clients, including guarantees and letters of credit, foreign
exchange transactions, foreign payments and management of foreign accounts.



                                                                  
                                        6

<PAGE>



                                 TRUST SERVICES

                  With its investment services, personal trust services and
branches now integrated into the Bank's network, General Trust offers wealth
management services for high net worth households. Its corporate trust services
are geared to the needs of independent businesses and large corporations in
Quebec.

                  General Trust and National Bank Securities Inc., another Bank
subsidiary, provide active fund management on behalf of their clients. National
Bank Securities Inc. also offers its clients a wide selection of mutual funds
and discount brokerage services.

                                    INSURANCE

                  National Bank Life Insurance Company administers credit
insurance plans for loans granted by the Bank and markets various general
insurance products. Personal and group insurance products are delivered through
National Bank Financial Services, a joint company formed by the Bank and
Metropolitan Life.

                         BROKERAGE AND CORPORATE BANKING

                  The Corporate Banking division, with the support of
specialized teams based in Montreal and Toronto, offers a broad range of
services customized to clients' needs. In addition to providing traditional
operating credit and term financing, these teams structure financing for
acquisitions or recapitalizations and arrange high-yield financing, often
through loan syndicates involving other institutions. They also offer advisory
services for restructuring, mergers and acquisitions and for hybrid financings
combining debt and equity. Together with the Treasury division, Corporate
Banking offers financial risk management instruments for hedging interest rates,
foreign exchange and import-export transactions. The division's specialists in
banking operations can suggest a vast range of electronic products, such as
point-of-sale debit and electronic data interchange (EDI), and tailor them to
each client's requirements.

                  The securities brokerage subsidiary Levesque Beaubien
Geoffrion Inc. provides services to business clients and individuals, in
addition to playing an important role in securing financing for various levels
of government. This subsidiary is active on all the major markets through its
network of 65 offices.

                  Another subsidiary, Natcan Investment Management Inc.,
specializes in portfolio management for institutional clients and identifies
investment opportunities in Canada the United States and abroad. Pension funds,
insurance companies, mutual funds, foundations and religious orders are among
the many clients for which this subsidiary manages assets in excess of $8.8
billion.

                                                                  
                                        7

<PAGE>

                                  THE OFFERING

Securities Offered:                 300,000 Series Z Preferred Shares.

The Exchange Offer:                 Simultaneously with the filing of this short
                                    form prospectus by the Bank, NB Capital
                                    Corporation, a 100% controlled subsidiary of
                                    the Bank, is offering to exchange (the
                                    "Exchangeable Offer") up to 300,000 shares
                                    of its 8.35% Noncumulative Exchangeable
                                    Preferred Stock, Series A (the "New
                                    Preferred Shares") for up to all of its
                                    outstanding 8.35% Noncumulative Exchangeable
                                    Preferred Stock, Series A (the "Old
                                    Preferred Shares") at the rate of one New
                                    Preferred Share for each Old Preferred Share
                                    tendered. The issuance of the New Preferred
                                    Shares is intended to satisfy certain
                                    obligations of NB Capital Corporation
                                    contained in the Registration Rights
                                    Agreement (as defined). See "The Exchange
                                    Offer".

Registration Rights
Agreement:                          The Old Preferred Shares were sold by the
                                    Company on September 3, 1997 to Merrill
                                    Lynch, Pierce, Fenner & Smith Incorporated
                                    as initial purchaser (the "Initial
                                    Purchaser") pursuant to the purchase
                                    agreement among the Company, the Bank and
                                    the Initial Purchaser (the "Purchase
                                    Agreement"). Pursuant to the Purchase
                                    Agreement, the Company and the Initial
                                    Purchaser entered into the Registration
                                    Rights Agreement on September 3, 1997.
                                    Pursuant to the Registration Rights
                                    Agreement, the Bank and the Company agreed
                                    to each file a registration statement within
                                    a certain time period and to use their best
                                    efforts to cause such registration
                                    statements to become effective within an
                                    additional time period with respect to the
                                    Exchange Offer. The Exchange Offer is
                                    intended to satisfy such rights under the
                                    Registration Rights Agreement which
                                    terminate upon the consummation of the
                                    Exchange Offer. See "Registration Rights
                                    Agreement".

Automatic Exchange:                 The Series Z Preferred Shares are to be 
                                    issued, if ever, in connection with the 
                                    automatic exchange of the Old Preferred
                                    Shares and/or New Preferred Shares into
                                    which the Old Preferred Shares are
                                    exchangeable pursuant to the Exchange Offer.
                                    See "Automatic Exchange" and "The Exchange
                                    Offer".

Ranking:                            The Series Z Preferred Shares rank senior to
                                    the Bank's common shares (the "Common
                                    Shares") and all other classes and series of
                                    shares of the Bank hereafter issued other
                                    than those expressly designated as being on
                                    a parity with or senior to the First
                                    Preferred Shares of the Bank, pari passu
                                    with the other First Preferred Shares of the
                                    Bank with respect to cash dividend payments
                                    and rights upon liquidation and junior to
                                    all claims of the Bank's creditors,
                                    including the claims of the Bank's
                                    depositors and holders of the Bank's
                                    outstanding subordinated debentures.
                                    Preferred shares ranking senior to the
                                    Series Z Preferred Shares may not be issued
                                    without the approval of holders of at least
                                    two-thirds of all series of First Preferred
                                    Shares.

Dividends:                          Dividends on the Series Z Preferred Shares
                                    are payable at the rate of 8.45% per annum
                                    of the liquidation preference (being an
                                    amount equal to U.S.$84.50 per share), if,
                                    when and as declared by the Board of
                                    Directors of the Bank. If declared,
                                    dividends are payable quarterly in arrears
                                    on the 30th day of March, June, September
                                    and December in each year, or, if such day
                                    is not a business day, on the next business
                                    day. Dividends on the Series Z

                                        8

<PAGE>



                                    Preferred Shares are not cumulative and,
                                    accordingly, if no dividend is declared on
                                    the Series Z Preferred Shares by the Bank
                                    for a quarterly dividend period, holders of
                                    the Series Z Preferred Shares will have no
                                    right to receive a dividend for that period,
                                    and the Bank will have no obligation to pay
                                    a dividend for that period, whether or not
                                    dividends are declared and paid for any
                                    future period. See "Description of the
                                    Series Z Preferred Shares--Dividends". The
                                    Bank's ability to pay cash dividends is
                                    subject to regulatory and other restrictions
                                    described herein.

Redemption:                         The Bank may not redeem the Series Z
                                    Preferred Shares before September 3, 2007.
                                    After such date, the Series Z Preferred
                                    Shares may be redeemed for cash at the
                                    option of the Bank, in whole or in part at
                                    any time and from time to time, at the
                                    redemption prices set forth herein, plus the
                                    quarterly accrued and unpaid dividends, if
                                    any, thereon for the then-current dividend
                                    period to, but excluding, the date fixed for
                                    redemption. Redemption of the Series Z
                                    Preferred Shares will be subject to
                                    compliance with applicable regulatory and
                                    other restrictions, including the
                                    requirement of the prior consent of the
                                    Superintendent. See "Description of Series Z
                                    Preferred Shares--Redemption".

Voting Rights:                      Holders of Series Z Preferred Shares will
                                    not have any voting rights, except as
                                    expressly provided herein. On any matter on
                                    which holders of the Series Z Preferred
                                    Shares may vote, each Series Z Preferred
                                    Share will be entitled to one vote. See
                                    "Description of Series Z Preferred
                                    Shares--Voting Rights".

Use of Proceeds:                    The Series Z Preferred Shares will only be
                                    issued, if ever, upon the automatic exchange
                                    of the Old Preferred Shares and/or New
                                    Preferred Shares resulting from the Exchange
                                    Offer. The proceeds from the sale of the Old
                                    Preferred Shares were used by NB Capital
                                    Corporation to acquire a portfolio of
                                    mortgage related assets. The automatic
                                    exchange of the Old Preferred Shares and/or
                                    New Preferred Shares into Series Z Preferred
                                    Shares will produce no proceeds to the Bank.
                                    See "Use of Proceeds".

Absence of a Public Market:         There is currently no public market for the
                                    Series Z Preferred Shares and such shares
                                    will not be listed on any securities
                                    exchange or for quotation through the
                                    National Association of Securities Dealers
                                    Automated Quotation System.

                                                                  
                                        9

<PAGE>



                                 CAPITALIZATION

                  The following table sets forth the actual capital of the Bank
at October 31, 1997 and as adjusted as of such date to give effect to the
automatic exchange of the Old Preferred Shares and/or New Preferred Shares into
Series Z Preferred Shares of the Bank. This table should be read in conjunction
with the Consolidated Financial Statements of the Bank and the notes thereto
included elsewhere in this Short Form Prospectus and in the documents
incorporated herein by reference.

<TABLE>
<CAPTION>
                                                                    October 31, 1997
                                                                    ----------------
                                                                Actual    As adjusted (1)
                                                                ------    ---------------
                                                           (in millions of Canadian dollars)
<S>                                                              <C>        <C>    
Liabilities
Deposits .....................................................   $43,270    $43,270
Bankers acceptances ..........................................     2,273      2,273
Obligations related to securities sold short .................     4,225      4,225
Securities sold under repurchase agreements ..................     9,038      9,038
Other liabilities ............................................     3,134      3,134
                                                                 -------    -------
Non-controlling interest .....................................    61,940     61,940
                                                                 -------    -------
Bank debentures ..............................................       466         43
                                                                 -------    -------
Shareholders' equity .........................................     1,069      1,069
                                                                 -------    -------
First Preferred shares without par value:
Unlimited number of shares authorized, issued and outstanding:
286,610 Series 5 shares ......................................        29         29
422,633 Series 7 shares ......................................        10         10
789,638 Series 8 shares ......................................        20         20
3,680,000 Series 10 shares ...................................        92         92
4,000,000 Series 11 shares ...................................       100        100
5,000,000 Series 12 shares ...................................       125        125
300,000 Series Z shares(2) ...................................      --          423
                                                                 -------    -------
Total ........................................................       376        799
Common shares without par value:
Unlimited number of shares authorized
170,461,483 shares issued and outstanding ....................     1,309      1,309
Retained earnings ............................................     1,075      1,075
                                                                 -------    -------
                                                                   2,760      3,183
                                                                 -------    -------
Total liabilities and shareholders' equity ...................    66,235     66,235
                                                                 =======    =======
Regulatory capital ratios
Assets to capital multiple ...................................      16.4       16.4
Tier 1 risk-based ............................................       8.1%       8.1%
Total risk-based .............................................      11.3%      11.3%
</TABLE>



(1)      Adjusted to give effect to the automatic exchange of the Old Preferred
         Shares and/or New Preferred Shares into Series Z Preferred Shares of
         the Bank assuming that the limit on the amount of Preferred Shares
         includable as core capital is applicable to the Series Z Preferred
         Shares of the Bank.

(2)      Exchange rate is 1.4084 Canadian dollars for 1 U.S. dollar.

                                                                  
                                       10

<PAGE>



                  DESCRIPTION OF THE SERIES Z PREFERRED SHARES

                  The following is a summary of the rights, privileges,
restrictions and conditions of the First Preferred Shares as a class and of the
Series Z Preferred Shares as a series.

Certain Provisions of the First Preferred Shares as a Class

                  The authorized first preferred share capital of the Bank
consists of an unlimited number of First Preferred Shares, without par value,
which may be issued for a maximum aggregate consideration of $1,000,000,000 or
the equivalent thereof in foreign currencies. The Board of Directors of the Bank
may by resolution divide any unissued First Preferred Shares into series and fix
the number of shares in each series and determine the designation, rights,
privileges, restrictions and conditions thereof.

Priority

                  The First Preferred Shares of each series will rank on a
parity with First Preferred Shares of every other series and are entitled to
preference over the Common Shares, and any other shares of the Bank ranking
junior to the First Preferred Shares with respect to the payment of dividends
and upon any distribution of assets in the event of liquidation, dissolution or
winding-up of the Bank.

Restriction

                  The Bank will not, without the approval of the holders of the
First Preferred Shares, create or issue any shares ranking in priority to or
pari passu with the First Preferred Shares, nor create or issue any additional
series of First Preferred Shares, unless all cumulative dividends have been
declared and paid or set aside for payment and all declared and unpaid
non-cumulative dividends have been paid or set aside for payment.

Voting Rights

                  The Board of Directors is empowered to set voting rights for
each series. The holders of the First Preferred Shares are not entitled to any
voting rights as a class except as provided above or by law or with respect to
the right to vote on certain matters as specified under "Approval of the Holders
of the First Preferred Shares".

Approval of the Holders of the First Preferred Shares

                  The provisions with respect to First Preferred Shares will not
be deleted or modified except with a resolution carried by the affirmative vote
of not less than 66 2/3% of the votes cast at a meeting of holders of First
Preferred Shares at which a majority of the outstanding First Preferred Shares
is represented or, if no quorum is present at such meeting, at any adjourned
meeting at which no quorum requirements would apply.

Certain Provisions of the Series Z Preferred Shares as a Series

Issue Price

                  The Series Z Preferred Shares will have an issue price of
U.S.$1,000 per share.


                                                                  
                                       11

<PAGE>



Dividends

                  Holders of Series Z Preferred Shares shall be entitled to
receive, if, when and as declared by the Board of Directors of the Bank out of
assets of the Bank legally available therefor, non-cumulative preferential cash
dividends at the rate of 8.45% per annum of the liquidation preference
(equivalent to U.S.$1,000 per share). If declared, dividends on the Series Z
Preferred Shares shall be payable quarterly in arrears on the 30th day of March,
June, September and December of each year, or, if such day is not a business
day, on the next business day. Each declared dividend shall be payable to
holders of record as they appear at the close of business on the share register
of the Bank on such record dates, not exceeding 45 days preceding the payment
dates thereof, as shall be fixed by the Board of Directors of the Bank.

                  If, within 21 days after the expiration of any financial year
of the Bank, the Board of Directors has not declared any dividend or part
thereof on the Series Z Preferred Shares for such year, then the right of the
holders of the Series Z Preferred Shares to such dividend or part thereof for
such year shall be extinguished.

Restrictions on Dividends and Retirement of Shares

                  As long as any of the Series Z Preferred Shares are
outstanding, the Bank shall not, without the prior approval of the holders of
such Series Z Preferred Shares given as specified below:

                  (a)      declare or pay or set aside for payment any dividends
                           on any shares of any class of shares of the Bank
                           ranking junior to the Series Z Preferred Shares
                           (other than stock dividends ranking junior to the
                           Series Z Preferred Shares);

                  (b)      call for redemption or redeem, call for purchase or
                           purchase, or otherwise retire or reduce or make any
                           return of capital in respect of shares of any class
                           of shares of the Bank ranking junior to the Series Z
                           Preferred Shares;

                  (c)      call for redemption or redeem, call for purchase or
                           purchase, or otherwise retire or reduce or make any
                           return of capital in respect of part only of the
                           Series Z Preferred Shares; or

                  (d)      call for redemption or redeem, call for purchase or
                           purchase, or otherwise retire or reduce or make any
                           return of capital in respect of any shares of any
                           class of shares of the Bank ranking pari passu with
                           the Series Z Preferred Shares, except in satisfaction
                           of an obligation to purchase or obligation in respect
                           of a sinking fund, of a right of retraction or of any
                           other mandatory redemption provision of any given
                           series of any preferred shares;

unless all dividends up to and including the dividend payment date for the last
completed period for which dividends shall be payable shall have been declared
and paid or set apart for payment in respect of each series of cumulative first
preferred shares then issued and outstanding and on all other cumulative shares
ranking on a parity with the First Preferred Shares and there shall have been
paid or set apart for payment all declared dividends in respect of each series
of non-cumulative First Preferred Shares (including the Series Z Preferred
Shares) then issued and outstanding and on all other non-cumulative shares
ranking on a parity with the First Preferred Shares.


                                                                  
                                       12

<PAGE>



Redemption

                  The Series Z Preferred Shares will not be redeemable prior to
September 3, 2007. On or after such date, but subject to the provisions of the
Bank Act, including the requirements of the prior consent of the Superintendent,
the Series Z Preferred Shares will be redeemable at the option of the Bank, in
whole or in part, at any time or from time to time on not less than 30 nor more
than 60 days' notice by mail, at the following redemption prices (expressed as a
percentage of the $1,000 per share liquidation preference), if redeemed during
the 12-month period beginning September 3 of the years indicated below, plus the
quarterly accrued unpaid dividend to the date of redemption, if any, thereon:

Year                                                        Redemption Price
- ----                                                        ----------------
2007..............................................             104.2550%
2008..............................................             103.8025
2009..............................................             103.3800
2010..............................................             102.9575
2011..............................................             102.5350
2012..............................................             102.1125
2013..............................................             101.6900
2014..............................................             101.2675
2015..............................................             100.8450
2016..............................................             100.4225


and thereafter at a redemption price of $1,000 per share, plus the quarterly
accrued and unpaid dividend to the redemption date, if any, thereon.

                  If there are any accrued and unpaid dividends on any Series Z
Preferred Shares, no Series Z Preferred Shares shall be redeemed unless all
outstanding Series Z Preferred Shares are redeemed and the Bank shall not
purchase or otherwise acquire any Series Z Preferred Shares; provided, however,
that the Bank may purchase or acquire Series Z Preferred Shares pursuant to a
purchase or exchange offer made on the same terms to holders of all outstanding
Series Z Preferred Shares.

                  In the event that fewer than all the outstanding Series Z
Preferred Shares are to be redeemed, the number of Series Z Preferred Shares to
be redeemed shall be determined by the Board of Directors, and the shares to be
redeemed shall be determined by lot or proportionately as may be determined by
the Board of Directors or by any other method as may be determined by the Board
of Directors in its sole discretion to be equitable.

Voting Rights

                  The holders of the Series Z Preferred Shares as such will not
be entitled to receive notice of or to attend or to vote at any meeting of the
shareholders of the Bank unless and until the first time at which the rights of
such holders to any undeclared dividends have become extinguished as described
under "Dividends".

                  In that event, the holders of the Series Z Preferred Shares
will be entitled to receive notice of, and to attend, meetings of shareholders
at which directors are elected and will be entitled to one vote for each share
held. The voting rights of the holders of the Series Z Preferred Shares shall
forthwith cease upon payment by the Bank of the first quarterly dividend on the
Series Z Preferred Shares to which the holders are entitled subsequent to the
time such voting rights first arose. At such time as the rights of such holders
to any undeclared dividends on the Series Z Preferred Shares have again become
extinguished, such voting rights shall become effective again and so on from
time to time.


                                                                  
                                       13

<PAGE>



Rights Upon Liquidation

                  In the event of any voluntary or involuntary liquidation,
dissolution or winding-up of the Bank, the holders of the Series Z Preferred
Shares at the time outstanding will be entitled to receive out of assets of the
Bank legally available for distribution to shareholders, under applicable law,
before any distribution of assets is made to holders of Common Shares or any
other class of shares ranking junior to the Series Z Preferred Shares upon
liquidation, and subject to the rights of the holders of any class or series of
equity securities having preference with respect to distribution upon
liquidation and the rights of the Bank's general creditors, an amount of $1,000
per share, plus the quarterly accrued and unpaid dividend thereon, if any, to,
but excluding, the date of liquidation.

                  After payment of the full amount of said amount to which they
are entitled, the holders of Series Z Preferred Shares will have no right or
claim to any of the remaining assets of the Bank. In the event that, upon any
such voluntary or involuntary liquidation, dissolution or winding-up, the
available assets of the Bank are insufficient to pay the amount of the
liquidation distributions on all outstanding Series Z Preferred Shares and the
corresponding amounts payable on all shares of other classes or series of share
capital of the Bank ranking on a parity with the Series Z Preferred Shares in
the distribution of assets upon any liquidation, dissolution or winding-up of
the affairs of the Bank, then the holders of the Series Z Preferred Shares and
such other classes or series of share capital shall share ratably in any such
distribution of assets in proportion to the full liquidation distributions to
which they would otherwise be respectively entitled.

                  For such purposes, the consolidation or merger of the Bank
with or into any other entity, or the sale, lease or conveyance of all or
substantially all of the property or business of the Bank, shall not be deemed
to constitute liquidation, dissolution or winding-up of the Bank.

Taxation

                  To the extent that dividends on the Series Z Preferred Shares
are subject to Canadian non-resident withholding tax, the Bank will pay such
additional amounts as may be necessary in order that the net amounts received by
U.S. holders of the Series Z Preferred Shares shall equal the amounts which
would have been received thereon in the absence of such tax.

                                  COMMON SHARES

                  The authorized Common Share capital of the Bank consists of an
unlimited number of Common Shares without par value, issuable for a maximum
aggregate consideration of $3 billion, of which 170,461,483 Common Shares were
outstanding as at October 31, 1997.

                  The holders of Common Shares are entitled to receive dividends
as and when declared by the Board of Directors of the Bank, subject to the
preference of holders of First Preferred Shares. Subject to the restrictions set
forth in "Restraints on Bank Shares under the Bank Act", a holder of Common
Shares is entitled to one vote for each share at all meetings of shareholders
except meetings at which only holders of a specified class or series are
entitled to vote. In the event of the liquidation, dissolution or winding-up of
the Bank, after payment of all outstanding debts and subject to the preference
of the holders of First Preferred Shares, the remaining assets of the Bank would
be distributed proportionately to the holders of Common Shares.


                                                                  
                                       14

<PAGE>



                                 USE OF PROCEEDS

                  The Series Z Preferred Shares are to be issued only, if ever,
in connection with the automatic exchange of the Old Preferred Shares and/or New
Preferred Shares into which the Old Preferred Shares are exchangeable pursuant
to the Exchange Offer. The proceeds from the sale of the Old Preferred Shares
were used by NB Capital Corporation to acquire a portfolio of mortgage related
assets. The automatic exchange of Old Preferred Shares and/or New Preferred
Shares into Series Z Preferred Shares will produce no proceeds to the Bank.


                                                                  
                                       15

<PAGE>



                               THE EXCHANGE OFFER

                  Simultaneously with the filing of this short form prospectus
by the Bank, NB Capital Corporation, a 100% controlled subsidiary of the Bank,
is offering to exchange (the "Exchange Offer") up to 300,000 shares of its 8.35%
Noncumulative Exchangeable Preferred Stock, Series A (the "New Preferred
Shares") for up to all of its outstanding 8.35% Noncumulative Exchangeable
Preferred Stock, Series A (the "Old Preferred Shares") at the rate of one New
Preferred Share for each Old Preferred Share tendered. The issuance of the New
Preferred Shares is intended to satisfy certain obligations of NB Capital
Corporation contained in the Registration Rights Agreement.

                          REGISTRATION RIGHTS AGREEMENT

                  The Old Preferred Shares were sold by NB Capital Corporation
on September 3, 1997 to Merrill Lynch, Pierce, Fenner & Smith Incorporated as
initial purchaser (the "Initial Purchaser") pursuant to the purchase agreement
among NB Capital Corporation, the Bank and the Initial Purchaser (the "Purchase
Agreement"). Pursuant to the Purchase Agreement, NB Capital Corporation and the
Initial Purchaser entered into the Registration Rights Agreement on September 3,
1997. Pursuant to the Registration Rights Agreement, the Bank and NB Capital
Corporation agreed to each file a registration statement within a certain time
period and to use their best efforts to cause such registration statements to
become effective within an additional time period with respect to the Exchange
Offer. If certain events do not permit NB Capital Corporation to effect the
Exchange Offer on the terms set forth therein, the Bank and NB Capital
Corporation will use their best efforts to cause to become effective shelf
registration statements with respect to the resale of the Old Preferred Shares
and of the Series Z Preferred Shares and to keep the shelf registration
statements effective until two (2) years after the issue date of the Old
Preferred Shares or such shorter period ending when all of the Old Preferred
Shares have been sold thereunder.

                               AUTOMATIC EXCHANGE

                  The Series Z Preferred Shares are to be issued, if ever, in
connection with an automatic exchange of the Old Preferred Shares and/or New
Preferred Shares into which the Old Preferred Shares are exchangeable pursuant
to the Exchange Offer. The Old Preferred Shares and/or New Preferred Shares are
subject to an automatic exchange in whole and not in part, on a share-for-share
basis, into Series Z Preferred Shares (i) immediately prior to such time, if
any, at which the Bank fails to declare and pay or set aside for payment when
due any dividend on any issue of cumulative First Preferred Shares or the Bank
fails to pay or set aside for payment when due any declared dividend on any
non-cumulative First Preferred Shares, (ii) in the event that the Bank has a
Tier 1 risk-based capital ratio of less than 4.0% or a total risk-based capital
ratio of less than 8.0%, (iii) in the event that the Superintendent takes
control of the Bank pursuant to the Bank Act, or proceedings are commenced for
the winding-up of the Bank pursuant to the Winding-up and Restructuring Act
(Canada), or (iv) in the event that the Superintendent, by order, directs the
Bank to act pursuant to subsection 485(3) of the Bank Act and the Bank elects to
cause the exchange.

                       BANK ACT RESTRICTIONS AND APPROVALS

                  Under the Bank Act, the Bank cannot redeem or purchase any of
its shares, including the Series Z Preferred Shares, unless the consent of the
Superintendent has been obtained. In addition, the Bank Act prohibits the
payment to purchase or redeem any shares or the payment of a dividend if there
are reasonable grounds for believing that the Bank is, or the payment would
cause the Bank to be, in contravention of the Bank Act requirement to maintain,
in relation to its operations, adequate capital and appropriate forms of
liquidity and to comply with any regulations or directions of the Superintendent
in relation thereto. Currently these limitations do not restrict the payment of
dividends on or the redemption or purchase of the Series Z Preferred Shares.


                                                                  
                                       16

<PAGE>



                  RESTRAINTS ON BANK SHARES UNDER THE BANK ACT

                  The Bank Act contains restrictions on the issue, transfer,
acquisition, beneficial ownership and voting of all shares of a bank. By way of
summary, no person is permitted to have a significant interest in any class of
shares of a Schedule I bank, including the Bank. For purposes of the Bank Act, a
person has a significant interest in a class of shares of a bank where the
aggregate of any shares of that class beneficially owned by that person, by
entities controlled by that person and by any person associated or acting
jointly or in concert with that person (as contemplated by the Bank Act) exceeds
10% of all of the outstanding shares of that class of shares of the Bank.

                  In addition, these restrictions do not permit Schedule I
banks, including the Bank, to issue or transfer shares of any class to Her
Majesty in right of Canada or of a province, an agent of Her Majesty or a
foreign government or any agent of a foreign government.

                  Purchasers of the Series Z Preferred Shares may be required to
furnish declarations relative to certain of the foregoing matters in a form
prescribed by the Bank.

                                   REGULATION

Canada

The Bank Act

                  The Bank is a Schedule 1 bank under the Bank Act, and the Bank
Act is its charter. See "The Canadian Banking Industry". In accordance with the
Bank Act, the Bank may engage in and carry on such business generally as
appertains to the business of banking. The Bank Act grants banks broad powers of
investment in the securities of other corporations and entities, but imposes
limits upon banks' substantial investments. A bank has a substantial investment
in a body corporate when (i) the voting shares beneficially owned by the Bank
and by entities controlled by the Bank exceed 10% of the outstanding voting
shares of the body corporate or (ii) the total of the shares of any class of the
body corporate that are beneficially owned by the Bank and entities controlled
by the Bank exceed 25% of the total shareholders' equity of the body corporate.
A bank is entitled to have a substantial investment in a body corporate that is
one of the following, provided that the Bank controls the body corporate and, in
certain cases, the Bank obtains the prior approval of the Minister of Finance of
Canada: a financial institution; a factoring corporation; a financial leasing
corporation; a specialized financing corporation; and a financial holding
corporation, provided that the financial holding corporation does not have a
substantial investment that the Bank may not have. In addition, a bank may have
a substantial investment which can, but need not be, a controlling interest in
the following types of corporations or in any corporation that engages in any
combination of the following: an information services corporation; an investment
counseling and portfolio management corporation; a mutual fund corporation; a
mutual fund distribution corporation; a real property brokerage corporation; a
real property corporation; a service corporation; and a body corporate whose
activities are ancillary to the business of the Bank or of a financial
institution that is a subsidiary of the Bank. Unlike under the former banking
legislation, the investments of Schedule 1 banks in foreign bodies corporate are
now generally subject to the same rules applicable to investments in Canadian
bodies corporate. A bank may not, without the prior approval of the
Superintendent, create a security interest in any of its property to secure an
obligation of the Bank.

Inspection

                  The Bank Act also contemplated the appointment of the
Superintendent who administers the Bank Act under the authority granted to him
by the Minister of Finance of Canada. Among other things, the Superintendent is
required under the Bank Act, at least once in each calendar year, to examine and
inquire into the business and affairs of each bank to the extent necessary or
expedient to determine that the provisions of the

                                                                  
                                       17

<PAGE>



Bank Act are being observed and that each bank is in a sound financial
condition. Reports of these examinations and inquiries are submitted to the
Minister of Finance of Canada. Outside of Canada, a bank's branches, agencies,
subsidiaries and associates are also subject to local regulatory requirements
applicable in the countries in which it conducts business.

Auditors

                  Under the Bank Act, the financial statements of the Bank may
be audited by either one or two firms of chartered accountants. During the five
fiscal years ended October 31, 1997, the firm of Raymond, Chabot, Martin, Pare,
a general partnership, served in 1995 and 1996, the firm of Price Waterhouse
served in 1993, 1996 and 1997, the firm of Samson Belair/Deloitte & Touche, a
general partnership, served in 1993, 1994 and 1997 and the firm of Mallette
Maheu, a general partnership, served in 1994 and 1995. The auditors are
independent of the Bank as required by all applicable securities legislation of
all the provinces of Canada and the Bank Act. These rules differ from those in
the United States. The firms that served as auditors for the fiscal year ended
October 31, 1997 have informed the Bank that they were independent under U.S.
rules.

United States

                  The Bank's only United States branch is located in New York
(the "Branch") and is licensed by the New York Superintendent under the Banking
laws of the State of New York (the "NYBL"). The Branch is examined by the New
York State Banking Department and is subject to banking laws and regulations
applicable to a foreign bank that operates a New York branch. Under the NYBL,
the Bank must maintain with approved banks or trust companies in the State of
New York specified types of interest-bearing governmental obligations, U.S.
dollar deposits, investment grade commercial paper, obligations of certain
international financial institutions and other specified obligations in an
aggregate amount to be determined by the New York Superintendent as security for
the benefit of depositors and other creditors of the Branch. This amount is
currently set at the greater of (i) 5% of the liabilities of the Branch
(excluding liabilities to other offices and certain affiliates of the Bank and
liabilities of the Branch that are booked at its international banking
facility), (ii) 1% of the liabilities of the Branch (excluding liabilities to
other offices and certain affiliates of the Bank) and (iii) $1 million. Under
the NYBL, the New York Superintendent is also empowered to require foreign banks
operating a New York branch to maintain in New York specified assets equal to
such percentage of the branch's liabilities payable at or through the branch as
the New York Superintendent may designate. At present, the New York
Superintendent has set this percentage at 0% for such branches (including the
Branch), although specific asset maintenance requirements may be imposed by the
New York Superintendent on a case-by-case basis.

                  The banking laws of the State of New York authorize the New
York Superintendent to take possession of the business and property of a New
York branch of a foreign bank under circumstances similar to those which would
permit the New York Superintendent to take possession of the business and
property of a New York state-chartered bank. These circumstances include the
violation of any law, unsafe business procedures, capital impairments, the
suspension of payment of obligations and the initiation of liquidation
proceedings against the foreign bank at its domicile or elsewhere or the
existence of reason to doubt the ability or willingness of such bank to pay in
full the claims of holders of accepted claims specified in the Banking laws of
the State of New York. Pursuant to Section 606.4 of the NYBL, in liquidating or
dealing with the branch's business after taking possession of the branch, only
the claims of creditors which arose out of transactions with the branch are to
be accepted by the New York Superintendent for payment out of the business and
property of the foreign bank in the State of New York.

                  Under the NYBL, the Branch is generally subject to the same
lending limits to a single borrower, expressed as a ratio of capital, that apply
to a New York state-chartered bank, except that for the Branch such limits are
based on the capital of the Bank.


                                                                  
                                       18

<PAGE>



                  Under Section 4(j) of the International Banking Act of 1978
(the "IBA"), if the Bank were to open a federally licensed branch or agency in
the United States and such federally licensed branch or agency were subsequently
to be closed by the U.S. Comptroller of the Currency, the Comptroller of the
Currency could appoint a receiver for all the property and assets of the Bank in
the United States, including the property and assets of the Branch. In that
case, the liquidation of the Branch's business would be administered by a
federal receiver applying United States federal law, which provides that claims
arising out of transactions with any branch or agency of the Bank located in any
State in the United States shall be paid out of all the properties and assets of
the Bank in the United States.

                  In addition to being subject to New York State laws and
regulations, the Bank and the Branch are also subject to federal regulation
under the IBA and the Bank is subject to federal regulation under the Bank
Holding Company Act of 1956 (the "BHCA"). Under the IBA, United States branches
of foreign banks, such as the Branch, are subject to reserve requirements on
deposits held by such branches and to restrictions on the payment of interest on
demand deposits pursuant to regulations of the Board of Governors of the Federal
Reserve System (the "Board"). Because the Branch engages in a wholesale banking
business, its deposits are not insured by the Federal Deposit Insurance
Corporation.

                  Under the IBA and BHCA, the Bank is subject to certain
restrictions with respect to opening new U.S. domestic deposit-taking branches
in states outside its "home state," which is New York. Recently enacted U.S.
Federal law has generally removed restrictions on acquisitions of banks outside
the home state of the acquiring bank or holding company. These laws and related
regulations also contain certain restrictions on the Bank's ability to engage,
directly or through subsidiaries, in non-banking activities in the United
States.

                  The BHCA also generally prohibits the Bank from, directly or
indirectly, acquiring more than 5% of the voting shares of any company engaged
in non-banking activities in the United States unless the Board has determined,
by order or regulation, that such proposed activities are so closely related to
banking or managing or controlling banks as to be a proper incident thereto. In
addition, the BHCA requires the Bank to obtain the prior approval of the Board
before acquiring, directly or indirectly, the ownership or control of more than
5% of the voting shares of any United States bank or bank holding company.
Federal law also imposes limitations on the ability of the Bank and its
subsidiaries to engage in certain aspects of the securities business in the
United States.

                  The Foreign Bank Supervision Enhancement Act of 1991 (the
"FBSEA"), enacted December 19, 1991, increased the degree of United States
Federal bank regulation of and supervision over United States branches of
foreign banks. The FBSEA provides, among other things, that the Board may
examine such a branch and provides that each branch of a foreign bank shall be
examined at least once during each 12-month period in an on-site examination.
The FBSEA also provides that the Board may order a foreign bank that operates a
state branch to terminate the activities of such branch if the Board finds that
the foreign bank is not subject to comprehensive supervision or regulation on a
consolidated basis by the appropriate authorities in its home country, or that
there is reasonable cause to believe that such foreign bank, or any affiliate of
such foreign bank, has committed a violation of law or engaged in an unsafe or
unsound banking practice in the United States, and, as a result of such
violation or practice, the continued operation of the branch would not be
consistent with the public interest or with the IBA, the BHCA or the Federal
Deposit Insurance Act. A foreign bank so required to terminate activities
conducted at a branch in the United States must comply with the requirements of
applicable United States Federal and state law with respect to procedures for
the closure or dissolution thereof. The FBSEA also provides that a state branch
of a foreign bank may not engage in any type of activity that is not permissible
for a United States Federal branch of a foreign bank unless the Board has
determined that such activity is consistent with sound banking practice.



                                                                  
                                       19

<PAGE>



                          THE CANADIAN BANKING INDUSTRY

                  Canadian banks are a vital force in Canada's economy,
facilitating the flow of a large part of the nation's savings into various
productive uses. As at September 30, 1997, there were 53 banks in Canada, of
which eleven were domestic banks and 42 were Canadian subsidiaries of
foreign-owned banks. The Banks as a group are the largest financial
intermediaries in Canada. As at September 30, 1997, Canadian banks had total
assets of some $1,205 billion, of which the largest six banks, including the
Bank, accounted for over 91%. Other important financial institutions include
investment dealers, property and casualty insurance companies, life insurance
companies, trust companies, pension funds and credit unions.

                                 ASSET COVERAGE

                  As at October 31, 1997, after giving effect to the automatic
exchange and taking into account the items mentioned below, the adjusted net
tangible assets of the Bank available to cover all the outstanding First
Preferred Shares and debentures were as follows:

<TABLE>
c                                                                              As at
                                                                        October 31, 1997
                                                                        ----------------
                                                                           (unaudited)
                                                                (in millions of Canadian dollars)
<S>                                                                 <C>              <C>
Total Assets ....................................................                    $ 66,235
Deduct:  Deposit liabilities ....................................   $ 43,270
         Other liabilities ......................................     19,136
         Deferred income taxes ..................................        172
         Goodwill ...............................................        154          (62,732)
                                                                    --------         --------
Net Tangible Assets .............................................                       3,503
Add: Proceeds of the automatic exchange .........................                        --
                                                                                     --------
Adjusted net tangible assets before deduction of debentures .....                       3,503
Deduct: Debentures ..............................................                      (1,069)
                                                                                     --------
Adjusted net tangible assets available for First Preferred Shares                    $  2,434
                                                                                    =========
</TABLE>


                  The adjusted net tangible assets available for the outstanding
First Preferred Shares of the Bank amounted to approximately 3.1 times the
aggregate issue price for the outstanding First Preferred Shares (including the
proceeds of the automatic exchange in the case of the Series Z Preferred
Shares). The adjusted net tangible assets (before deduction of debentures)
amounted to 1.9 times the sum of the principal amount of such debentures and the
aggregate issue price of the First Preferred Shares.

                         DIVIDEND AND INTEREST COVERAGE

                  Based on an annual dividend rate on the Series Z Preferred
Shares of 8.45% and assuming an average prime rate of 5.75%, the annual dividend
requirement of the Series Z Preferred Shares, of the First Preferred Shares
Series 5 (286,610 shares), Series 7 (422,633 shares), Series 8 (789,638 shares),
Series 10 (3,680,000 shares), Series 11 (4,000,000 shares) and Series 12
(5,000,000 shares) outstanding of the Bank (collectively, the "First Preferred
Shares"), would amount to $62.3 million. The Bank's net income, after income
taxes and non-controlling interest, for the twelve months ended October 31, 1997
was $342 million.  This amount is 5.5 times such annual dividend requirement.

                  The annual interest requirement on all debentures of the Bank
outstanding as at October 31, 1997 amounts to $76.5 million, assuming a six
month London interbank offered rate (LIBOR, of 5.8125% on floating rate
debentures and assuming the following exchange rates: Cdn. $1.4084 per US$1.00;
Cdn. $0.0117

                                                                  
                                       20

<PAGE>



per (Y) 1; Cdn. $2.3570 per (pound) 1.00; and Cdn. $1.0134 per AUD$1.00, being
the closing rates of the Bank of Canada at October 31, 1997.

                   The Bank's net income, before income taxes and
non-controlling interest and before deduction of interest on outstanding
debentures for the twelve months ended October 31, 1997, amounted to $680
million. This amount is 8.9 times the total amount of $76.5 million required for
total payment of interest on outstanding debentures.

                  Taking into account the items described above, the annual
dividend requirement for the First Preferred Shares would amount to $103.8
million grossed up on a pre-tax equivalent basis assuming an effective marginal
tax rate of 40%. The Bank's net income before income taxes and non-controlling
interest and before deduction of interest on the outstanding debentures, for the
twelve months ended October 31, 1997 of $680 million, is equal to 3.8 times the
aggregate interest on the outstanding debentures and grossed-up dividend
requirements totalling $180.3 million.

                        CHANGES IN SHARE AND LOAN CAPITAL

                  Since October 31, 1997, the only material changes in the share
and loan capital of the Bank have been the issue of 78,513 Common Shares for a
consideration of $1,562,515 under the Bank's Dividend Reinvestment and Share
Purchase Plan.

                                     RATING

                  The outstanding non-cumulative First Preferred Shares of the
Bank are rated P-3 (high) by Canadian Bond Rating Service Inc. ("CBRS"), the
third highest of the five categories used by CBRS.

                  The outstanding non-cumulative First Preferred Shares of the
Bank are rated Pfd-2 (low) by Dominion Bond Rating Service Limited ("DBRS"), the
second highest of five categories of rating used by DBRS for preferred shares.
In certain cases, preferred shares may have a "low" characterization to reflect
an issuer's relative strength within a rating category.

                  Neither of the foregoing ratings should be construed as a
recommendation to buy, sell or hold securities, including the Series Z Preferred
Shares. The foregoing ratings are effective as of the date of this short form
prospectus. Either of the foregoing ratings may be revised or withdrawn at any
time by the respective rating organization and, as a consequence, may not be the
same if and when an automatic exchange for the Series Z Preferred Shares takes
place, as contemplated under "Automatic Exchange" in this short form prospectus.

                                  LEGAL MATTERS

                  The legality of the securities offered by this short form
prospectus has been passed upon for the Bank by Desjardins Ducharme Stein
Monast, a general partnership, Montreal, Canada. Gerard Coulombe, who is a
member of that firm, is a director of the Bank since February 3, 1994. The
partners and associates of Desjardins Ducharme Stein Monast, as a group,
beneficially owned, directly or indirectly, less than one percent of any class
of outstanding securities of the Bank.

                          TRANSFER AGENT AND REGISTRAR

                  General Trust of Canada, at its principal transfer office in
Montreal, will be the transfer agent and registrar for the Series Z Preferred
Shares. The Bank of Nova Scotia Trust Company of New York, at its principal
office in New York, will act as co-agent in the United States.

                                                                  
                                       21

<PAGE>




No dealer, salesman or other person has been authorized to give any information
or to make any representations other than those contained or incorporated by
reference in this Short Form Prospectus and, if given or made, such information
or representations must not be relied upon as having been authorized by the
Bank. This Short Form Prospectus does not constitute an offer to sell or a
solicitation of an offer to buy any security in any jurisdiction in which or to
any person to whom it is unlawful to make such offer or solicitation. Neither
the delivery of this Short Form Prospectus nor any sale made hereunder shall
under any circumstances create an implication that there has been no change in
the affairs of the Bank since the date hereof.

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


                       TABLE OF CONTENTS
                                                Page
                                                ----
THE DATE OF THIS SHORT FORM
PROSPECTUS IS JANUARY __, 1998.....................1
ENFORCEMENT OF LIABILITIES AND
SERVICE OF PROCESS.................................2
TRANSLATION OF FOREIGN
CURRENCY...........................................2
DOCUMENTS INCORPORATED BY
REFERENCE..........................................3
SHORT FORM PROSPECTUS SUMMARY......................4
THE OFFERING.......................................7
CAPITALIZATION.....................................9
DESCRIPTION OF THE SERIES Z
PREFERRED SHARES..................................10
COMMON SHARES.....................................13
USE OF PROCEEDS...................................13
THE EXCHANGE OFFER................................13
REGISTRATION RIGHTS AGREEMENT.....................13
AUTOMATIC EXCHANGE ...............................13
BANK ACT RESTRICTIONS AND
APPROVALS ........................................14
RESTRAINTS ON BANK SHARES
UNDER THE BANK ACT................................14
REGULATION........................................14
THE CANADIAN BANKING INDUSTRY.....................17
ASSET COVERAGE....................................17
DIVIDEND AND INTEREST COVERAGE....................17
CHANGES IN SHARE AND LOAN
CAPITAL...........................................18
RATING............................................18
LEGAL MATTERS.....................................18
TRANSFER AGENT AND REGISTRAR......................18


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



                                   [LOGO NBC]
                             NATIONAL BANK OF CANADA








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


                              SHORT FORM PROSPECTUS

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







                  Short Form Prospectus dated January __, 1998






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

<PAGE>
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

SUBJECT TO COMPLETION, DATED JANUARY __, 1998
                          ----------------------------

                             PRELIMINARY PROSPECTUS
                                 --------------

                                  61,600 Shares

                             NB Capital Corporation

           8.35% Noncumulative Exchangeable Preferred Stock, Series A
                   (Liquidation preference US$1,000 per share)
          Exchangeable into Preferred Shares of National Bank of Canada

                  This Prospectus relates to the offer of up to 61,600 shares
(the "Offer") of 8.35% Noncumulative Exchangeable Preferred Stock, Series A, par
value US$.01 per share (the "Series A Preferred Shares"), of NB Capital
Corporation (the "Company"), a wholly owned subsidiary of National Bank of
Canada (the "Bank"). On September 3, 1997 (the "Issue Date"), 300,000 Series A
Preferred Shares were issued and sold (the "Original Offering") to Merrill
Lynch, Pierce, Fenner & Smith (the "Initial Purchaser") in a transaction not
registered under the Securities Act of 1933, as amended (the "Securities Act")
in reliance upon an exemption from the registration requirements thereof. The
Initial Purchaser simultaneously sold 238,400 Series A Preferred Shares in
transactions exempt from the registration requirements of the Securities Act in
the United States to persons reasonably believed by the Initial Purchaser to be
"qualified institutional buyers" (as defined in Rule 144A under the Securities
Act), to institutional "accredited investors" (as defined in Rule 501(a)(1),
(2), (3) or (7) under the Securities Act) and outside the United States to
non-United States persons in offshore transactions in reliance on Regulation S
under the Securities Act. The Initial Purchaser continues to hold up to 61,600
Series A Preferred Shares that may be offered and sold from time to time by the
Initial Purchaser pursuant to this Prospectus.

                  The Company's principal business objective is to acquire,
hold, finance and manage assets consisting of obligations secured by real
property, as well as certain other qualifying real estate investment trust
("REIT") assets ("Mortgage Assets"). The Mortgage Assets of the Company
currently consist of sixteen hypothecation loans (the "Initial Mortgage Assets")
issued to the Company by NB Finance, Ltd., a wholly owned subsidiary of the Bank
("NB Finance"), that are recourse only to the "Initial Mortgage Loans." The
Initial Mortgage Loans consist of sixteen pools of, in the aggregate, 12,101
"Mortgage Loans". Mortgage Loans consist of residential first mortgages insured
by Canada Mortgage and Housing Corporation, an agency of the Government of
Canada ("CMHC"), that are secured by real property located in Canada.

                  See "Risk Factors" commencing on page 11 for a discussion of
certain factors that should be considered by potential holders of Series A
Preferred Shares, including the following:

         o        There is no existing market for the Series A Preferred Shares
                  and there can be no assurance as to the liquidity of any
                  markets that may develop, the ability of holders to sell their
                  Series A Preferred Shares or the sale price thereof.
                  Consequently, holders of Series A Preferred Shares


<PAGE>



                  may find it difficult to sell their Series A Preferred shares
                  or to sell their Series A Preferred Shares at a price
                  equivalent to the purchase price thereof.

         o        Dividends on the Series A Preferred Shares are not cumulative.
                  Consequently, if the Board of Directors of the Company (the
                  "Board of Directors") does not authorize and declare a
                  dividend on the Series A Preferred Shares for any particular
                  quarterly dividend period, the holders of the Series A
                  Preferred Shares would not be entitled to recover such
                  dividend even if funds are, or subsequently become, available
                  for payment thereof.

         o        The Company's income consists principally of payments of
                  interest and, therefore, is heavily dependent upon prevailing
                  interest rates. Additionally, the Company's income is
                  denominated in Canadian dollars. Consequently, a significant
                  decline in interest rates or in the value of the Canadian
                  dollar may have an adverse effect on the Company, its assets
                  and its ability to make dividend payments with respect to the
                  Series A Preferred Shares.

         o        As a subsidiary of the Bank, Canadian banking authorities
                  could, under certain circumstances, impose certain
                  restrictions on the operations of the Company. Consequently,
                  under such circumstances, such restrictions could cause the
                  Company to fail to qualify as a REIT as well as affect its
                  ability to pay dividends.

         o        The Company's operations may be affected by prevailing real
                  estate market conditions. Consequently, there can be no
                  assurance that prevailing real estate market conditions will
                  not adversely affect the Company's ability to pay dividends.

         o        All of the residential real properties securing the Initial
                  Mortgage Assets are, and in the future are expected to be,
                  located outside the United States. Consequently, the Company
                  will be subject to the laws of a foreign jurisdiction with
                  respect to any actions taken and may be subject to a greater
                  risk of default than investments in comparable U.S. real
                  property.

         o        The Initial Mortgage Assets are recourse only to the Initial
                  Mortgage Loans. Consequently, in the event of default on the
                  Initial Mortgage Assets, the Company's only recourse will
                  principally be foreclosure on the real property securing the
                  Initial Mortgage Assets, and in certain circumstances, CMHC
                  insurance may not be available or receipt of payment thereof
                  may be delayed.

         o        The assets of the Company consist of obligations that do not
                  provide for complete amortization of principal over their term
                  to maturity and, therefore, require a balloon payment.
                  Consequently, holders of Series A Preferred Shares may be
                  accepting a greater degree of risk relative to an investment
                  with underlying assets that are comprised of fully amortizing
                  obligations.

         o        The Company has not obtained a third party valuation of its
                  assets for the purposes of the Exchange Offer. Consequently,
                  there can be no assurance that the fair market value of such
                  assets does not differ from the purchase price thereof.

         o        The Company is dependent upon the Bank and its affiliates in
                  virtually every phase of its operations. However, the
                  interests of the Company and the Bank may not be identical.
                  Consequently, because of the relationship between the Company
                  and the Bank and its affiliates, conflicts of interest may
                  arise between the Company and the Bank.

         o        The Board of Directors may amend or revise the Company's
                  policies and strategies in the future without a vote of
                  stockholders, including holders of the Series A Preferred
                  Shares. Consequently, the holders of Series A Preferred Shares
                  cannot preclude the Board of Directors from making such


<PAGE>



                  amendments or revisions even though the ultimate effect to the
                  holders of Series A Preferred Shares may be negative.

         o        Under certain circumstances, including when the Bank is
                  experiencing financial difficulties or its financial condition
                  is deteriorating, the Series A Preferred Shares could be
                  exchanged automatically for the Bank's 8.45% Noncumulative
                  First Preferred Shares, Series Z (the "Bank Preferred
                  Shares"). Consequently, the Bank Preferred Shares would
                  represent an investment in the Bank and not in the Company at
                  a time when the Bank is experiencing such financial
                  difficulties or such deterioration of financial condition.

         o        The Company may not qualify as a REIT for United States
                  federal income tax purposes. Consequently, the Company may be
                  subject to United States federal income tax at normal
                  corporate tax rates.



                  The 300,000 Series A Preferred Shares issued and sold on the
Issue Date bear legends restricting the transfer thereof. Pursuant to the
Registration Rights Agreement among the Company, the Bank and the Initial
Purchaser (the "Registration Rights Agreement"), the Company is obligated to
offer in exchange (the "Exchange Offer") for such Series A Preferred Shares, up
to 300,000 Series A Preferred Shares that do not bear such legends restricting
transfer. Accordingly, the Series A Preferred Shares issued in connection with
the Offer and the Exchange Offer are identical in all respects to the Series A
Preferred Shares issued and sold on the Original Issuance Date, except that such
Series A Preferred Shares will be freely transferrable. The Company has filed
with the Commission a Registration Statement on Form S-1, of which this
Prospectus constitutes a part, and a Registration Statement on Form S-4 to
satisfy its obligations under the Registration Rights Agreement.

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

                  THE SECURITIES DESCRIBED HEREIN HAVE NOT BEEN APPROVED OR
DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION NOR HAS THE COMMISSION
PASSED UPON THE ACCURACY OR DETERMINED THE ADEQUACY OF THIS PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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


                The date of this Prospectus is January __, 1998.



<PAGE>



                              AVAILABLE INFORMATION

                  The Company is not currently subject to the periodic reporting
and other informational requirements of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"). As a result of the Offer and the Exchange Offer,
the Company will be required to file reports and other information with the
Commission pursuant to the informational requirements of the Exchange Act.

                  This Prospectus constitutes a part of Registration Statement
on Form S-4/Form F-9/Form S-1 (the "Registration Statement") filed by the
Company with the Commission under the Securities Act. As permitted by the rules
and regulations of the Commission, this Prospectus does not contain all of the
information contained in the Registration Statement and the exhibits and
schedules thereto, and reference is hereby made to the Registration Statement
and the exhibits and schedules thereto for further information with respect to
the Company and the Series A Preferred Shares. Statements contained herein
concerning the provisions of any documents filed as an exhibit to the
Registration Statement or otherwise filed with the Commission are not
necessarily complete, and in each instance reference is made to the copy of such
document so filed. Each such statement is qualified in its entirety by such
reference.

                  The Registration Statement may be inspected and copied at the
public reference facilities maintained by the Commission at Room 1024, 450 Fifth
Street, N.W., Washington, D.C. 20549, or at its regional offices located at 500
West Madison Street, Suite 1400, Chicago, Illinois 60661 and Seven World Trade
Center, 13th Floor, New York, New York 10048. Copies of such material can be
obtained from the public reference section of the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates and may also be
accessed electronically by means of the Commission's website at
http://www.sec.gov.

                                        v

<PAGE>



                                TABLE OF CONTENTS



PROSPECTUS SUMMARY......................................................... 1
   The Company............................................................. 1
   The Bank ............................................................... 2
   Business and Strategy................................................... 3
   Tax Status of the Company............................................... 4
   Series A Preferred Shares............................................... 6
   Selected Financial Data.................................................10

RISK FACTORS...............................................................11
   Absence of Public Market................................................11
   Dividends Not Cumulative................................................11
   Interest Rate Risk and Maturity of Initial Mortgage Loans...............11
   Currency Exchange Rate Risk.............................................12
   Dividend and Other Regulatory Restrictions on Operations 
     of the Company........................................................12
   Real Estate Market Conditions...........................................12
   Geographic Concentration of the Real Property Securing the Initial 
     Mortgage Assets.......................................................13
   Limited Recourse Nature of Certain Mortgage Assets; Limitations 
     on CMHC Insurance.....................................................13
   Balloon Payments........................................................13
   No Third Party Valuation of the Mortgage Assets; No Arm's-Length 
     Negotiations with Affiliates..........................................13
   Relationship with the Bank and Its Affiliates; Conflicts of 
     Interest..............................................................14
   Dependence upon the Bank................................................14
   Risk of Future Revisions in Policies and Strategies by 
     Board of Directors....................................................15

   Certain Risks Associated with the Bank..................................15

   Tax Risks...............................................................15
   Canadian Legal Considerations...........................................17

THE COMPANY................................................................19

USE OF PROCEEDS............................................................19

CAPITALIZATION.............................................................20

MANAGEMENT DISCUSSION AND ANALYSIS OF LIQUIDITY AND CAPITAL RESOURCES......20

BUSINESS AND STRATEGY......................................................21
    General  ..............................................................21
    Description of Dividend Policy.........................................21
    Description of the Company's Investment Policy.........................22
    Description of the Initial Mortgage Assets.............................28
    Effect of Interest Rate Fluctuation on Assets and Earnings.............31
    Servicing..............................................................31
    Employees..............................................................32
    Competition............................................................33
    Legal Proceedings......................................................33


                                       vi

<PAGE>



MANAGEMENT.................................................................33
     Directors and Executive Officers......................................33
     Summary Compensation Table............................................34
     Independent Directors.................................................35
     Audit Committee.......................................................35
     Compensation of Directors and Officers................................35
     Limitation of Liability and Indemnification of Directors 
      and Officers.........................................................35
     The Bank as Advisor...................................................36

DESCRIPTION OF THE SERIES A PREFERRED SHARES...............................37
     General  .............................................................37
     Dividends.............................................................37
     Automatic Exchange....................................................38
     Ranking  .............................................................40
     Voting Rights.........................................................40
     Redemption............................................................41
     Rights upon Liquidation...............................................43
     Independent Director Approval.........................................43

REGISTRATION RIGHTS........................................................44

DESCRIPTION OF CAPITAL STOCK...............................................47
     Common Stock..........................................................47
     Preferred Stock.......................................................48
     Power to Issue Additional Shares of Common Stock and 
        Preferred Stock....................................................49
     Restrictions on Ownership and Transfer................................49
     Super-Majority Director Approval......................................50
     Business Combinations.................................................50
     Control Share Acquisitions............................................51
     Form, Denomination, Book-Entry Procedures and Transfer................52
     Depositary Procedures.................................................52
     Certificated Series A Preferred Shares................................53

UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS............................54
     Qualification of the Company as a REIT................................54
     Stock Ownership Tests.................................................55
     Asset Tests...........................................................55
     Gross Income Tests....................................................55
     Distribution Requirement..............................................56
     Taxation of the Company...............................................56
     Tax Treatment of Automatic Exchange...................................57
     Taxation of Series A Preferred Shares.................................57
     Taxation of Tax-Exempt Entities.......................................58
     State and Local Taxes.................................................59
     Taxation of Bank Preferred Shares.....................................59
     Certain United States Federal Income Tax Considerations 
        Applicable to Foreign Holders......................................59
     Information Reporting and Backup Withholding..........................60

CANADIAN FEDERAL INCOME TAX CONSIDERATIONS.................................60
     Automatic Exchange....................................................61
     Taxation of Dividends.................................................61
     Disposition of Bank Preferred Shares..................................61

                                       vii

<PAGE>



      Redemption of Bank Preferred Shares..................................61

ERISA CONSIDERATIONS.......................................................61
      Status Under Plan Asset Regulations..................................62
      Publicly-Offered Security Exception..................................63
      Exemptions from Prohibited Transactions..............................63
      Unrelated Business Taxable Income....................................64
RATINGS  ..................................................................64

INITIAL PURCHASER..........................................................64

PLAN OF DISTRIBUTION.......................................................65

LEGAL MATTERS..............................................................66

EXPERTS  ..................................................................66

GLOSSARY...................................................................67

FINANCIAL STATEMENTS......................................................F-1

ANNEX A

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

         Until ____________, 1998, all dealers effecting transactions in the
registered securities, whether or not participating in this distribution, may be
required to deliver a prospectus. This is in addition to the obligations of
dealers to deliver a prospectus when acting as underwriters and with respect to
their unsold allotments or subscriptions.


                                      viii

<PAGE>



             CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

                  Certain statements contained in this Prospectus which are not
historical facts contain forward-looking information with respect to the
Company's plans, projections or future performance, the occurrence of which
involve certain risks and uncertainties that could cause the Company's actual
results or plans to differ materially from those expected by the Company.

                  All written or oral forward-looking statements attributable to
the Company are expressly qualified in their entirety by the foregoing
cautionary statement.

                                       ix

<PAGE>



                               PROSPECTUS SUMMARY

                  The following summary is qualified in its entirety by the
detailed information appearing elsewhere in this Prospectus. The offering by NB
Capital Corporation (the "Company") of up to 61,600 shares of its 8.35%
Noncumulative Exchangeable Preferred Stock, Series A, par value US$.01 per share
(the "Series A Preferred Shares") is referred to herein as the "Offer." The
offering by the Company of up to 300,000 shares of its Series A Preferred Stock
in exchange for up to all the outstanding shares of Series A Preferred Stock of
the Company is referred to herein as the "Exchange Offer." References to dollars
and US$ are to United States dollars; references to C$ and $ are to Canadian
dollars. As of      , 1997, the Canadian dollar exchange rate was C$    =US$1.00
and certain amounts stated herein reflect such exchange rate.

                                   The Company

General

                  The Company is a Maryland corporation incorporated on August
20, 1997. All of the common stock, par value $.01, of the Company (the "Common
Stock") is owned by National Bank of Canada (the "Bank"). The Company's
principal business objective is to acquire, hold, finance and manage assets
consisting of obligations secured by real property, as well as certain other
qualifying REIT assets ("Mortgage Assets"). The Company will elect to be taxable
as a REIT under the Internal Revenue Code of 1986, as amended (the "Code"), and
generally will not be liable for United States federal income tax to the extent
that it distributes its income to its stockholders and maintains its
qualification as a REIT. See "United States Federal Income Tax
Considerations--Qualification of the Company as a REIT." The Bank has indicated
to the Company that, for as long as any of the Series A Preferred Shares are
outstanding, the Bank intends to continue to own all of the outstanding shares
of the Common Stock. The Company was formed to provide investors with the
opportunity to invest in Canadian residential mortgages and other real estate
assets and to provide the Bank with a cost-effective means of raising capital.
The Company began operations on September 3, 1997.

Mortgage Assets

                  The Mortgage Assets currently consist of sixteen
"hypothecation loans" (the "Initial Mortgage Assets") issued to the Company by
NB Finance that are recourse only to the "Initial Mortgage Loans." Hypothecation
loans are loans secured by the pledge of mortgages as security therefor. The
Initial Mortgage Loans consist of sixteen pools of in the aggregate, 12,101
"Mortgage Loans." Mortgage Loans consist of CMHC-insured residential first
mortgages that are secured by real property located in Canada. NB Finance was
organized solely for the purpose of acquiring Mortgage Loans and issuing the
Initial Mortgage Assets, and other similar obligations, to the Company. All of
the ordinary shares of NB Finance are owned by the Bank. The Bank has indicated
to the Company that it intends to maintain 100% ownership of the ordinary shares
of NB Finance so long as the Initial Mortgage Assets or any other obligations of
NB Finance are owned by the Company. NB Finance is not permitted to incur any
indebtedness or engage in any business activities other than the ownership of
Mortgage Loans and activities incidental thereto. See "Business and
Strategy--Description of the Initial Mortgage Loans." The Initial Mortgage
Assets will mature semiannually beginning in 2000 and the proceeds thereof (net
of distributions and expenses) are expected to be reinvested in additional
Mortgage Assets as described under "Business and Strategy--Description of
Mortgage Assets; Investment Policy."

                  The principal executive offices of the Company are located at
125 West 55th Street, New York, New York 10019. The telephone number of the
Company is (212) 632-8500.


                                        1

<PAGE>



                                    The Bank

General

                  The Bank was formed through a series of amalgamations and its
roots date back to 1859 with the founding of the Banque Nationale in Quebec
City. The Bank is a Schedule I bank under the Bank Act (Canada), as amended (the
"Bank Act"). Its head office and principal place of business is located at the
National Bank Tower, 600 de La Gauchetiere West, Montreal, Quebec, H3B 4L2, and
its telephone number is (514) 394-5000.

                  The Bank, which ranks sixth among Canadian banks in terms of
total assets, is present in each of Canada's provinces. It delivers an extensive
range of financial services to individuals, commercial enterprises, financial
institutions and governments both in Canada and abroad.

                  Additional information regarding the Bank is included in the
Bank's short-form prospectus related to the Bank Preferred Shares affixed to
this Prospectus as Annex A.

Preferred Shares of the Bank

                  The authorized preferred capital of the Bank consists of an
unlimited number of First Preferred Shares ("First Preferred Shares") and up to
15 million Second Preferred Shares which may be issued for a maximum aggregate
consideration of C$1 billion and C$300 million, respectively, or the equivalent
thereof in other currencies. The Board of Directors of the Bank may by
resolution establish the terms of series of preferred shares. The Bank currently
has six series of First Preferred Shares outstanding with an aggregate
liquidation preference as of October 31, 1997 of C$376 million.

Canadian Statutory Requirements

                  Under Canadian law, the Bank is required to maintain adequate
capital in relation to its operations. The Office of Superintendent of Financial
Institutions Canada (the "Superintendent") has issued guidelines concerning the
maintenance of adequate capital (the "Capital Guideline") and has statutory
authority to direct the Bank to increase its capital even if the Bank is in
compliance with the Capital Guideline. Pursuant to the Capital Guideline,
requirements are applied to the Bank on a consolidated basis including all
subsidiaries except insurance subsidiaries or other regulated financial
institutions whose leverage is inappropriate for a deposit-taking institution
and which, because of their size, would have a material impact on the leverage
of the consolidated entity. Under the Capital Guideline, it is expected that the
Bank's total assets, including specified off-balance sheet items, should be no
greater than 20 times the Bank's total capital. It is also expected that the
Bank's total capital not be less than 8% of risk-weighted assets and
risk-weighted off-balance sheet items, unless a higher ratio is prescribed by
the Superintendent. The Capital Guideline prescribes risk-weighting and the
treatment of off-balance sheet items. The ratio of total capital to
risk-weighted off-balance sheet items is the "risk-based capital ratio" and is
based upon standards adopted by the Bank for International Settlement. The
Capital Guideline recognizes two tiers of capital. Tier 1 capital comprises the
highest quality capital elements based upon the attributes of permanence,
freedom from mandatory fixed charges against earnings and subordination to the
rights of depositors and other creditors. Tier 2 capital contributes to the
overall strength of a bank as a going concern, but falls short in meeting the
first two capital attributes described for Tier 1 capital. Tier 2 capital
differentiates between Tier 2A hybrid (debt/equity) instruments and Tier 2B
limited life instruments. Tier 1 capital elements consist of common shareholders
equity, qualifying non-cumulative perpetual preferred shares and qualifying
non-controlling interests in subsidiaries arising on consolidation from Tier 1
capital instruments. Tier 1 capital instruments and preferred shares qualifying
as hybrid instruments in Tier 2A are intended to be permanent. Where the share
or instrument provides for redemption by the issuer after 5 years with
supervisory approval, the Superintendent would not normally prevent such
redemption by a healthy and viable bank where the instrument is or has been
replaced by equal or higher quality capital including an increase in retained
earnings, or if the bank is downsizing. All capital instruments must be issued
and fully paid for in money or, with the approval of the Superintendent, in
property. Net of amortization, the amount of Tier 2 capital may not exceed 100%
of Tier 1 capital after deducting goodwill and, consequently, the Capital

                                       2

<PAGE>



Guideline requires the amount of Tier 1 capital to be not less than 4% of
risk-weighted assets and risk-weighted off-balance sheet items, unless a higher
ratio is prescribed by the Superintendent. Also under the Capital Guideline, the
amount of Tier 2B capital net of amortization shall not exceed 50% of Tier 1
capital after deducting goodwill.

                  At October 31, 1997, the Tier 1 risk-based capital ratio and
total risk-based capital ratio levels of the Bank were 6.8% and 9.7%,
respectively. After giving effect to the issuance of the Series A Preferred
Shares on September 3, 1997, the Tier 1 risk-based capital ratio and total
risk-based capital ratio levels of the Bank as of that date were 8.1% and 11.3%,
respectively. The Bank's Tier 1 risk-based capital ratio and total risk-based
capital ratio were 6.9% and 10.2% at October 31, 1996, 6.8% and 10.4% at October
31, 1995 and 6.9% and 11.1% at October 31, 1994.

                  Section 485 of the Bank Act requires Canadian banks to
maintain adequate capital and adequate and appropriate forms of liquidity and to
comply with related regulations. Under subsection 485(3), the Superintendent
may, by order, direct a bank to increase its capital or to provide additional
liquidity in such forms and amounts as the Superintendent may require. The
Superintendent may act under subsection 485(3) even if a bank is in compliance
with all applicable guidelines and regulations.

Exchange Event

                  Each of the Series A Preferred Shares will be exchanged
automatically (the "Automatic Exchange") for one Bank Preferred Share (i)
immediately prior to such time, if any, at which the Bank fails to declare and
pay or set aside for payment when due any dividend on any issue of its
cumulative First Preferred Shares or the Bank fails to pay or set aside for
payment when due any declared dividend on any of its non-cumulative First
Preferred Shares, (ii) in the event that the Bank has a Tier 1 risk-based
capital ratio of less than 4.0% or a total risk-based capital ratio of less than
8.0%, (iii) in the event that the Superintendent takes control of the Bank
pursuant to the Bank Act, or proceedings are commenced for the winding-up of the
Bank pursuant to the Winding-up and Restructuring Act (Canada), or (iv) in the
event that the Superintendent, by order, directs the Bank to act pursuant to
subsection 485(3) of the Bank Act and the Bank elects to cause the exchange
(each, an "Exchange Event"). In connection with the Exchange Offer, the Bank
Preferred Shares will be registered with the Commission. See "Risk
Factors--Certain Risks Associated with the Bank" and "Description of Series A
Preferred Shares--Automatic Exchange."

Organizational Structure

                  The following diagram outlines the organizational structure of
the Bank relevant to the Exchange Offer: [Description of diagram: National Bank
of Canada on the top level of a two-tier diagram connected to NB Capital
Corporation and NB Finance Ltd. on the second level of the two-tier diagram.]

                              Business and Strategy

General

                  The Company's principal business objective is to acquire,
hold, finance and manage Mortgage Assets that will generate net income for
distribution to stockholders. The Mortgage Assets of the Company initially
consist solely of the Initial Mortgage Assets (sixteen hypothecation loans, in
an aggregate amount of US$477 million, issued by NB Finance to the Company that
are recourse only to the Initial Mortgage Loans (which are sixteen pools of, in
the aggregate, 12,101 CMHC-insured residential first mortgages, in an aggregate
amount of C$828 million (US$596 million) and that are secured by the residential
real property underlying the Initial Mortgage Loans). See "Business and Strategy
- -- Description of the Initial Mortgage Assets" and "-- Description of the
Initial Mortgage Loan." The Company has acquired substantially all of its
Mortgage Assets from the Bank and/or affiliates of the Bank on terms that are
comparable to those that could be obtained by the

                                        3

<PAGE>



Company if such Mortgage Assets were purchased from unrelated third parties. The
Company may also from time to time acquire Mortgage Assets comparable to the
Initial Mortgage Assets acquired from the Bank or from unrelated third parties.
As of the date of this Prospectus, the Company has not entered into any
agreements with third parties with respect to the purchase of Mortgage Assets.
Other than with respect to the temporary investment of payments of interest and
principal on its Mortgage Assets, the Company anticipates that it will purchase
Mortgage Assets from unrelated third parties only if neither the Bank nor any
affiliate of the Bank has an amount or type of Mortgage Assets sufficient to
meet the requirements of the Company.

                  The Company's current investment policy and current intention
is to invest at least 90% of its portfolio in the Initial Mortgage Assets and
obligations that are comparable to the Initial Mortgage Assets. Accordingly,
potentially 10% of the Company's portfolio could consist of investments in other
assets permitted under the Company's investment policy. See "Business and
Strategy -- Description of the Company's Investment Policy" and "-- Description
of the Companies Management Policies."

                  The Company intends and has the ability to hold the Mortgage
Loans to maturity unless there is a prepayment by the customer or a Mortgage
Loan is impaired. Therefore the Mortgage Loans will be recorded as a long-term
investment in the balance sheet of the Company.

Management

                  The Board of Directors is composed of five members, two of
whom are Independent Directors. An "Independent Director" is a director who is
not a current officer or employee of the Company or a current director, officer
or employee of the Bank or any affiliate of the Bank. Pursuant to the terms of
the Series A Preferred Shares, the Independent Directors must consider the
interests of the holders of both the Preferred Stock and the Common Stock in
determining whether any proposed action requiring their approval is in the best
interests of the Company. The Company currently has six employees and does not
anticipate that it will require additional employees. See "Management."

Year 2000 Issue

                  Pursuant to the Advisory Agreement, dated as of September 3,
1997, between the Company and the Bank (the "Advisory Agreement"), the Bank
administers the day-to-day activities of the Company. Pursuant to the Servicing
Agreement, dated as of September 3, 1997, between the Company and the Bank (the
"Servicing Agreement"), the Bank services the Mortgage Loans on behalf of the
Bank. See "Risk Factors-- Relationship with the Bank and Its Affiliates;
Conflicts of Interest," "--Dependence upon the Bank," "Business and
Strategy--Description of the Initial Mortgage Loans" and "Management--The Bank
as Advisor." Accordingly, the Company does not have a material Year 2000 issue.

                  The Bank, as originator and servicer of the Mortgage Loans
that underlie the Mortgage Assets and administrator of the day-to-day activities
of the Company, has formulated a detailed plan to address the Year 2000 issue.
The Bank expects to invest C$35 million dollars from 1997 through 2000 to modify
computer software and hardware in relation to the Year 2000 issue. According to
such plan, 30% of computer software and 20% of computer hardware were converted
and certified accurate by December 31, 1997. By December 31, 1998, the Bank
expects 95% of computer software and 50% of computer hardware will be converted
and certified accurate. By March 31, 1999, the Bank expects that the conversion
and certification of all remaining computer software and hardware will be
complete. The plan and budget also provide for monitoring such conversion
through the Year 2000.

                            Tax Status of the Company

                  The Company will elect to be taxable as a REIT under sections
856 through 860 of the Code, commencing with its taxable year ending December
31, 1997. As a REIT, the Company generally will not be

                                        4

<PAGE>



liable for United States federal income tax to the extent that it distributes
its income to the holders of its Common Stock and Preferred Stock, including the
Series A Preferred Shares, and maintains its qualification as a REIT. See
"United States Federal Income Tax Considerations--Qualifications of the Company
as a REIT."

                  A REIT is subject to a number of organizational and
operational requirements, including a requirement that it currently distribute
to stockholders at least 95% of its taxable income computed without regard to
the dividends paid deduction and the Company's net capital gain ("REIT taxable
income"). Notwithstanding its election to be taxable as a REIT, the Company may
be subject to federal, state and/or local tax. See "Risk Factors--Tax Risks" and
"United States Federal Income Tax Considerations."

                                        5

<PAGE>



                            Series A Preferred Shares

Issuer                              NB Capital Corporation, a Maryland 
                                    corporation.

Securities Offered                  61,600 Noncumulative Exchangeable Preferred
                                    Shares, Series A.

Ranking                             The Series A Preferred Shares rank senior to
                                    the Common Stock with respect to dividend
                                    rights and rights upon liquidation. In order
                                    to qualify as a REIT, the capital stock of
                                    the Company must be held by at least 100
                                    holders during approximately 90% or more of
                                    the taxable year beginning in the Company's
                                    second taxable year and in each subsequent
                                    taxable year. See "United States Federal
                                    Income Tax Considerations -- Stock Ownership
                                    Tests." The Company has issued shares of a
                                    series of cumulative, senior preferred stock
                                    ("Senior Preferred Stock") with an aggregate
                                    liquidation preference of up to US$450,000
                                    and limited transferability to ensure that
                                    it meets, and will continue to meet, the 100
                                    person ownership requirement for REIT status
                                    without having to constantly monitor the
                                    number of holders of Preferred Shares.
                                    Except for the Senior Preferred Stock,
                                    additional shares of Preferred Stock ranking
                                    senior to the Series A Preferred Shares may
                                    not be issued without the approval of
                                    holders of at least two-thirds of the Series
                                    A Preferred Shares. Additional shares of
                                    Preferred Stock ranking on a parity with the
                                    Series A Preferred Shares may not be issued
                                    without the approval of a majority of the
                                    Board of Directors and a majority of the
                                    Independent Directors.

Dividends                           Dividends on the Series A Preferred Shares
                                    are payable at the rate of 8.35% per annum
                                    of the liquidation preference (an amount
                                    equal to US$83.50 per annum per share
                                    calculated by multiplying the annual
                                    dividend rate of 8.35% by the liquidation
                                    preference of US$1,000 per share, assuming
                                    authorization and declaration by the Board
                                    of Directors of four quarterly dividends),
                                    if, when and as authorized and declared by
                                    the Board of Directors. If authorized and
                                    declared, dividends are payable quarterly in
                                    arrears on the 30th day of March, June,
                                    September and December in each year,
                                    commencing June 30, 1998. Except for the
                                    initial period, which shall commence on and
                                    include      , 1998 and end on      1998,
                                    dividends accrue in each quarterly period
                                    from the first day of such period, whether
                                    or not dividends were paid with respect to
                                    the preceding period. Dividends on the
                                    Series A Preferred Shares are not cumulative
                                    and, accordingly, if no dividend is
                                    authorized and declared on the Series A
                                    Preferred Shares by the Board of Directors
                                    for a quarterly dividend period, holders of
                                    the Series A Preferred Shares will have no
                                    right to receive a dividend for that period,
                                    and the Company will have no obligation to
                                    pay a dividend for that period, whether or
                                    not dividends are authorized, declared and
                                    paid for any future period with respect to 
                                    either the Series A Preferred Shares or the
                                    Common Stock. If no dividend is paid on the
                                    Series A Preferred Shares for a quarterly
                                    dividend period, the payment of dividends on
                                    the Common Stock will be prohibited for that
                                    period and at least the following three
                                    quarterly dividend periods. See "Description
                                    of Series A Preferred Shares--Dividends."

Liquidation Preference              The liquidation preference for each of the
                                    Series A Preferred Shares is US$1,000.
                                    Upon liquidation, holders of the Series A
                                    Preferred Shares will

                                        6

<PAGE>

                                    also be entitled to receive an amount equal
                                    to the quarterly accrued and unpaid
                                    dividend, if any, thereon to the date of
                                    liquidation. See "Description of Series A
                                    Preferred Shares--Rights Upon Liquidation."

Registration Rights 
Agreement                           The Series A Preferred Shares were sold by
                                    the Company on the Issue Date pursuant to
                                    the Purchase Agreement dated August 22, 1997
                                    among the Company, the Bank and the Initial
                                    Purchaser (the "Purchase Agreement").
                                    Pursuant to the Purchase Agreement, the
                                    Company and the Initial Purchaser entered
                                    into the Registration Rights Agreement. The
                                    Offer and the Exchange Offer are intended to
                                    satisfy certain rights under the
                                    Registration Rights Agreement, which
                                    terminate upon the consummation of the Offer
                                    and the Exchange Offer. The holders of the
                                    Series A Preferred Shares are not entitled
                                    to any exchange or registration rights with
                                    respect to the Series A Preferred Shares.
                                    The Series A Preferred Shares are subject to
                                    the payment of additional interest under
                                    certain circumstances if the Company is not
                                    in compliance with its obligations under the
                                    Registration Rights Agreement. See "Exchange
                                    Offer; Registration Rights."

Description of the
Series A Preferred Shares           The form and terms of the Series A Preferred
                                    Shares issued by the Company pursuant to the
                                    Offer and the Exchange Offer are the same as
                                    the form and terms of the Series A Preferred
                                    Shares sold by the Company on the Issue Date
                                    except that (i) such Series A Preferred
                                    Shares issued by the Company pursuant to the
                                    Offer and the Exchange Offer will be
                                    registered under the Securities Act and
                                    therefore will not bear legends restricting
                                    the transfer thereof and (ii) holders
                                    thereof will not be entitled to the
                                    registration rights available under the
                                    Registration Rights Agreement, which
                                    registration rights with respect to Series A
                                    Preferred Shares will terminate upon the
                                    consummation of the Offer and the Exchange
                                    Offer. See "Description of the Series A
                                    Preferred Shares."

Redemption                          The Series A Preferred Shares are not
                                    redeemable prior to September 3, 2007
                                    (except upon the occurrence of a Tax Event,
                                    as defined in "Description of Series A
                                    Preferred Shares--Redemption," on or after
                                    September 3, 2002). On and after September
                                    3, 2007, the Series A Preferred Shares may
                                    be redeemed for cash at the option of the
                                    Company, in whole or in part, at any time
                                    and from time to time, at the redemption
                                    prices set forth herein, plus the quarterly
                                    accrued and unpaid dividend, if any, thereon
                                    to the date of redemption. Upon the
                                    occurrence of a Tax Event, on or after
                                    September 3, 2002, the Company will have the
                                    right to redeem the Series A Preferred
                                    Shares in whole (but not in part) at a
                                    redemption price equal to the Make-Whole
                                    Amount (as defined in "Description of Series
                                    A Preferred Shares -- Redemption"), plus the
                                    quarterly accrued and unpaid dividend, if
                                    any, thereon to the date of redemption. Any
                                    redemption is subject to the prior written
                                    approval of the Superintendent. See
                                    "Description of Series A Preferred
                                    Shares--Redemption." The Series A Preferred
                                    Shares are not subject to any sinking fund
                                    or mandatory redemption and are not
                                    convertible into any other securities of the
                                    Company.

Automatic Exchange                  Each of the Series A Preferred Shares will
                                    be exchanged automatically for one Bank
                                    Preferred Share upon the occurrence of an
                                    Exchange Event. See "Description of Series A
                                    Preferred Shares -- Automatic Exchange."

                                        7
<PAGE>


Voting Rights                       Holders of the Series A Preferred Shares
                                    will not have any voting rights, except
                                    as expressly provided herein. On any
                                    matter on which holders of the Series A
                                    Preferred Shares may vote, each of the
                                    Series A Preferred Shares will be entitled
                                    to one vote. See "Description of Series A
                                    Preferred Shares--Voting Rights."

Ownership Limits                    Beneficial ownership by any individual
                                    of more than 5% of any outstanding series
                                    of Preferred Stock, including the Series A
                                    Preferred Shares offered hereby, is
                                    restricted in order to preserve the
                                    Company's status as a REIT for United
                                    States federal income tax purposes.
                                    See "Description of Capital Stock--
                                    Restrictions on Ownership and Transfer."

Ratings                             The Series A Preferred Shares are rated "a2"
                                    by Moody's Investors Service, Inc. and
                                    "BBB+" by Standard & Poor's Ratings
                                    Services. A security rating is not a
                                    recommendation to buy, sell or hold
                                    securities and may be subject to revision or
                                    withdrawal at any time by the assigning
                                    rating organization.

Use of Proceeds                     There will be no proceeds to the Company 
                                    from the Offer. The Initial Purchaser will
                                    receive all of the net proceeds from the
                                    resale of the Series A Preferred Shares.

ERISA Considerations                Each holder of the Series A Preferred Shares
                                    will be deemed to have directed the Company
                                    to invest in the Initial Mortgage Assets (as
                                    well as the other assets held by the Company
                                    and identified at the time of purchase) and
                                    represented and agreed that either (A) no
                                    part of the assets to be used by it to
                                    acquire and hold such Series A Preferred
                                    Shares constitutes the assets of any (I)
                                    employee benefit plan (as defined in Section
                                    3(3) of the Employee Retirement Income
                                    Security Act of 1974, as amended ("ERISA"))
                                    subject to Title I of ERISA, (II) plan (as
                                    defined in section 4975(e)(1) of the Code)
                                    or (III) entity whose underlying assets
                                    include "plan assets" under Department of
                                    Labor Regulation 29 C.F.R. Section
                                    2510.3-101 (collectively, "Plans") or (B)
                                    one or more prohibited transaction statutory
                                    or class exemptions apply such that the use
                                    of such plan assets to acquire and hold such
                                    Series A Preferred Shares will not
                                    constitute a non-exempt prohibited
                                    transaction under ERISA or the Code.

                                    In addition, in the event that the Series A
                                    Preferred Shares are not treated as
                                    "publicly-offered securities" (within the
                                    meaning of the above-referenced regulations)
                                    as of the dates on which the Offer and the
                                    Exchange Offer are consummated or (if no
                                    Exchange Offer is consummated) is the shelf
                                    registration statement, which the Company is
                                    required to file, pursuant to the
                                    Registration Rights Agreement, in lieu of or
                                    in addition to the Registration Statement,
                                    in the event (i) the Company is not
                                    permitted to effect the Exchange Offer, (ii)
                                    for any reason, the Registration Statement
                                    is not declared effective within 180 days of
                                    the Issue Date, or (iii) in certain other
                                    circumstances (the "Shelf Registration
                                    Statement"), is declared effective, then
                                    during the period commencing on such date
                                    and ending on the date on which the Series A
                                    Preferred Shares become "publicly-offered
                                    securities," each Plan purchaser will be
                                    deemed to have appointed an independent
                                    fiduciary (the "Independent Fiduciary"),
                                    which will be identified by the Company to
                                    exercise any discretionary authority with
                                    respect to transactions involving both the
                                    Company and the Bank or any Bank affiliate.
                                    The Independent

                                        8
<PAGE>



                                    Fiduciary will be identified prior to any
                                    such transaction and will be subject to
                                    removal and replacement by a majority of the
                                    holders of the Series A Preferred Shares.

                                    Any Plan fiduciary that proposes to cause a
                                    Plan to invest in Series A Preferred Shares
                                    should consult with its counsel with respect
                                    to the potential applicability of ERISA and
                                    the Code to such investment and whether any
                                    exemption or exemptions would be applicable
                                    and determine on its own whether all
                                    conditions of such exemption or exemptions
                                    have been satisfied. Any such Plan fiduciary
                                    should also determine whether the investment
                                    in Series A Preferred Shares is permitted
                                    under the governing Plan instruments and is
                                    appropriate for the Plan in view of the
                                    overall investment policy and the
                                    composition and diversification of its
                                    portfolio.

                                        9

<PAGE>



                             Selected Financial Data

                  The selected financial data presented below as of and for the
period from August 20, 1997 (date of inception) to September 30, 1997 are
derived from and are qualified by reference to the Financial Statements
contained elsewhere in this Prospectus. The selected financial data presented
below as of and for the period from August 20, 1997 (date of inception) to
September 30, 1997, have been derived from the unaudited financial statements of
the Company which, in the opinion of management, include all adjustments, which
consist only of normal recurring adjustments, necessary for a fair presentation
of the financial position and the results of operations for such period. The
following financial data should be read in conjunction with the Financial
Statements contained elsewhere in this Prospectus.

                                                               August 20, 1997
                                                          (date of inception) to
                                                             September 30, 1997

Statement of Income Data:

Revenue.........................................................    $  3,053,269

Operating expenses..............................................               0
                                                                   -------------

Operating profit................................................       3,053,269

Other income (expense):
Income tax......................................................       1,221,307
                                                                   -------------


Net income......................................................   $   1,831,962

Ratio of Earnings to Fixed Charges and Preferred Dividends(1)...             2.7


Balance Sheet Data:

Total assets....................................................   $ 480,391,723
Total liabilities...............................................       2,346,307
8.35% Noncumulative Exchangeable
Preferred stock, Series A........................................    300,000,000
Common stock.....................................................              1
Contribution Surplus ............................................    477,335,453
Retained Earnings ...............................................        706,962

                        Notes to Selected Financial Data

(1)      Fixed charges for the period were nil. Preferred dividends were not
         increased to an amount representing the pre-tax earnings which would be
         required to cover such dividend requirement because the Company, as a
         REIT, does not pay taxes.

                                       10

<PAGE>



                                  RISK FACTORS

                  Prospective investors should carefully consider the following
information in conjunction with the other information contained in this
Prospectus before purchasing Series A Preferred Shares. This Prospectus contains
forward-looking statements that involve risks and uncertainties. The Company's
actual results may differ significantly from the results discussed in the
forward-looking statements. Factors that might cause such differences include
those discussed below.

Absence of Public Market

                  There is no existing market for the Series A Preferred Shares
and there can be no assurance as to the liquidity of any markets that may
develop for the Series A Preferred Shares, the ability of the holders to sell
their Series A Preferred Shares or at what price holders of the Series A
Preferred Shares will be able to sell their Series A Preferred Shares. Future
liquidity and trading prices of the Series A Preferred Shares will depend on
many factors including, among other things, prevailing interest rates, the
Company's operating results, the market for similar securities and whether the
Series A Preferred Shares are listed on a national exchange. The Company is
under no obligation, and currently has no intention, to list the Series A
Preferred Shares on a national exchange. The Initial Purchaser has informed the
Company that the Initial Purchaser intends to make a market in the Series A
Preferred Shares. However, the Initial Purchaser is not obligated to do so and
any such market making activity may be terminated at any time without notice to
the holders of the Series A Preferred Shares. In addition, such market making
activity will be subject to the limits of the Securities Act and may be limited
during the pendency of the Exchange Offer Registration Statement or the Shelf
Registration Statement. Consequently, holders of Series A Preferred Shares may
find it difficult to sell their Series A Preferred Shares or to sell their
Series A Preferred Shares at a price equivalent to the purchase price thereof.

Dividends Not Cumulative

                  Dividends on the Series A Preferred Shares are not cumulative.
The Board of Directors may determine, in its business judgment, that it would be
in the best interests of the Company to pay less than the full amount of the
stated dividend on the Series A Preferred Shares or no dividend for any
quarterly dividend period, notwithstanding that funds are available to pay such
dividend. Factors that may be considered by the Board of Directors in making
this determination are the Company's financial condition and capital needs,
legal or regulatory requirements, economic conditions, and such other factors as
the Board may deem relevant. Consequently, if the Board of Directors does not
authorize and declare a dividend on the Series A Preferred Shares for a
quarterly dividend period, the holders of the Series A Preferred Shares would
not be entitled to recover such dividend, even if funds are, or subsequently
become, available for payment thereof. Notwithstanding the foregoing, to remain
qualified as a REIT, the Company must distribute annually at least 95% of its
"REIT taxable income" (not including capital gains) to stockholders. See "--Tax
Risks" below and "United States Federal Income Tax Considerations--Taxation of
the Company."

Interest Rate Risk and Maturity of Initial Mortgage Loans

                  The Company's income consists principally of interest payments
from the Initial Mortgage Assets and obligations which are comparable to the
Initial Mortgage Assets. Interest and principal amounts generated by the Initial
Mortgage Loans and obligations that are comparable to the Initial Mortgage Loans
enable full payment with respect to the Initial Mortgage Loans. The Initial
Mortgage Assets and the Initial Mortgage Loans mature between January 2000 and
July 2001. Consequently, (i) if there is a significant decline in interest rates
at a time when the Company must reinvest payments of interest and principal in
respect of its Mortgage Assets or Mortgage Loans, the Company may find it
difficult to purchase additional Mortgage Assets or Mortgage Loans that generate
sufficient income to support the payment of dividends on the Series A Preferred
Shares, and (ii) because the rate at which dividends on the Series A Preferred
Shares, if, when and as

                                       11

<PAGE>



authorized and declared, are payable is fixed, there can be no assurance that an
interest rate environment in which there is a significant decline in interest
rates would not adversely affect the Company's ability to pay dividends on the
Series A Preferred Shares.

Currency Exchange Rate Risk

                  The Company's income consists principally of interest payments
from the Initial Mortgage Assets and obligations which are comparable to the
Initial Mortgage Assets. While the Initial Mortgage Assets are, and the
Company's future Mortgage Assets likely will be, denominated in United States
dollars, Mortgage Loans are denominated and payable in Canadian dollars.
Consequently, if there is a significant decrease in the value of the Canadian
dollar, the value in U.S. dollars of the cash flow from Mortgage Loans assigned
to the Company by NB Finance (including principal payments) may decrease, which
may adversely affect the cash flow to the Company and the Company's ability to
pay the dividends on the Series A Preferred Shares. From the beginning of 1994
to and including      , 1998, the exchange rate of the Canadian dollar to the
United States dollar has ranged from C$    to US$1.00 on       to C$    to
US$1.00 on      ; with an average for such period of C$    to US$1.00.

Dividend and Other Regulatory Restrictions on Operations of the Company

                  Because the Company and NB Finance are subsidiaries of the
Bank, the Superintendent has the right to examine the Company and NB Finance and
their respective activities. Under certain circumstances, including any
determination that the Bank's relationship with the Company or NB Finance
results in an unsafe and unsound banking practice, the Superintendent has the
authority to restrict the ability of the Company or NB Finance to transfer
assets, to engage in transactions with the Bank, to make distributions to their
stockholders (including dividends to the holders of the Series A Preferred
Shares, as described below), or to redeem shares of Preferred Stock. The
Superintendent could also require the Bank to sever its relationship with or
divest its ownership of the Company. Consequently, such actions could
potentially result in the Company's failure to pay dividends in respect of the
Series A Preferred Shares or failure to qualify as a REIT, and therefore, result
in the Company being (i) subject to United States income tax in the same manner
as a regular, domestic corporation and (ii) unless entitled to relief,
disqualified from treatment as a REIT for four taxable years following the year
during which such qualification was lost. Failure to qualify as a REIT would not
necessarily give the Company the right to redeem the Series A Preferred Shares
or give the holders thereof the right to have the Series A Preferred Shares
redeemed. See "--Tax Risks." In addition, as subsidiaries of the Bank, the
Company and NB Finance are subject to supervision by U.S. bank regulators.

Real Estate Market Conditions

                  The results of the Company's operations will be affected by
various factors, many of which are beyond the control of the Company, such as:
(i) local and other economic and political conditions affecting real estate
values, particularly in Quebec, (ii) the level of interest income generated by
the Company's Mortgage Assets, (iii) the market value of the Company's Mortgage
Assets and (iv) the supply of and demand for the Company's Mortgage Assets.
Further, there can be no assurance that the value of the Initial Mortgage
Assets, or the value of the real property securing the Initial Mortgage Assets,
will remain at the levels existing on the dates of origination of the Initial
Mortgage Assets. Consequently, there can be no assurance that prevailing real
estate market conditions will not adversely affect the Company's operations and
its ability to pay dividends on the Series A Preferred Shares. These foregoing
factors may also have an effect on the business and financial condition of the
Bank. Consequently, such factors may increase the likelihood of an Exchange
Event.


                                       12

<PAGE>



Geographic Concentration of the Real Property Securing the Initial Mortgage 
Assets

                  All of the real property securing the Initial Mortgage Assets
is geographically concentrated in Canada, primarily located in Quebec, and the
real property securing additional Mortgage Assets acquired by the Company is
also expected to be geographically concentrated in Canada. Consequently, any
actions taken by or on behalf of the Company with respect to such real property
will be dependent upon the laws of the jurisdictions in which such real property
is located.

                  In addition, from time to time Canada may experience weaker
economic conditions and housing markets than the United States which may
adversely affect the value of real property and mortgages thereon. Consequently,
the Initial Mortgage Assets may be subject to a greater risk of default,
individually and in the aggregate, than comparable obligations secured by U.S.
real property or comparable obligations secured by real property that is less
geographically concentrated.

Limited Recourse Nature of Certain Mortgage Assets; Limitations on CMHC 
Insurance

                  The Initial Mortgage Assets are recourse only to the Initial
Mortgage Loans, which have been assigned to the Company by NB Finance, and are
secured by residential real property underlying the Initial Mortgage Assets.
Consequently, in the event of nonpayment of interest or other default on the
Initial Mortgage Assets, the Company's only recourse will be to exercise its
rights under the Initial Mortgage Loans (principally through foreclosure on the
real property securing the Initial Mortgage Assets), either directly or through
the Bank.

                  It is anticipated that additional Mortgage Assets acquired by
the Company will consist of similar limited recourse obligations. The CMHC
insurance with respect to the Initial Mortgage Loans is not a guarantee of
timely payment of principal and interest on such Mortgage Loans. Typically, CMHC
will only make payments pursuant to its insurance after the approved lender has
taken certain actions which may be time consuming and can cause delays in the
receipt of such payments. In addition, the CMHC insurance will cease to be in
force if any such Initial Mortgage Loan is sold to a person other than a lender
approved by CMHC unless such Initial Mortgage Loan continues to be administered
by CMHC or a lender approved by CMHC. The regulations of the CMHC stipulate that
the terms of repayment of Mortgage Loans shall not be altered and that no
derogation from the rights of the mortgagee against the mortgaged property by
way of postponement, partial discharge or otherwise shall be granted without
first obtaining the approval of the CMHC. Consequently, even though the Mortgage
Loans are CMHC insured payments of principal and interest in respect of any
Mortgage Loan in default may not, be available from CMHC or, if available,
receipt thereof may be delayed.

Balloon Payments

                  The Initial Mortgage Loans do not provide for the amortization
of the principal balance thereof over their term to maturity. Accordingly, a
principal payment equal to the original balance of such Initial Mortgage Loan
less any prepayments thereon will be due on each Initial Mortgage Loan at its
maturity date. The ability of the borrower to make a balloon payment typically
will depend upon its ability either to refinance the loan or to sell the related
mortgaged property. In attempting to do so, the borrower will be affected by a
number of factors, including the level of available mortgage rates at the time
of attempted sale or refinancing, the mortgagor's equity in the mortgaged
property, and prevailing economic conditions and the availability of credit for
residential real estate generally. Consequently, Mortgage Loans requiring
balloon payments may involve a greater degree of risk than fully amortizing
loans.

No Third Party Valuation of the Mortgage Assets; No Arm's-Length Negotiations 
with Affiliates


                                       13

<PAGE>



                  The Company and the Bank believe that the fair market value of
the Initial Mortgage Assets was at least equal the amount that the Company paid
for the Initial Mortgage Assets (approximately US$477 million). However, no
third party valuations were obtained for purposes of the Offer or the Exchange
Offer. Consequently, there can be no assurance that the fair market value of the
Initial Mortgage Assets did not differ from the amount that the Company paid for
the Initial Mortgage Assets.

                  In addition, it is not anticipated that any third party
valuations will be obtained in connection with future acquisitions and
dispositions of Mortgage Assets even in circumstances where an affiliate of the
Company is selling such Mortgage Assets to, or purchasing such Mortgage Assets
from, the Company. Consequently, although the Company and the Bank intend that
future acquisitions or dispositions of Mortgage Assets will be on a fair market
value basis, there can be no assurance that the consideration to be paid (or
received) by the Company to (or from) the Bank or any of its affiliates in
connection with future acquisitions or dispositions of Mortgage Assets will not
differ from the fair market value of such Mortgage Assets.

Relationship with the Bank and Its Affiliates; Conflicts of Interest

                  The Bank and its affiliates are involved in virtually every
aspect of the Company's existence. The Bank is the sole holder of the Common
Stock and administers the day-to-day activities of the Company under the
Advisory Agreement. The Bank also services Mortgage Loans on behalf of the
Company under the Servicing Agreement. In addition, other than the Independent
Directors, all of the officers and directors of the Company are also officers
and/or directors of the Bank and/or affiliates of the Bank. As the holder of all
of the outstanding voting stock of the Company, the Bank will have the right to
elect all directors of the Company, including the Independent Directors.

                  The Bank and its affiliates may have interests which are not
identical to those of the Company. Consequently, conflicts of interest may arise
with respect to transactions, including, without limitation, the issuance of the
Initial Mortgage Assets; future acquisitions of Mortgage Assets from the Bank
and/or affiliates of the Bank; servicing of Mortgage Loans (including the
Initial Mortgage Loans); future dispositions of Mortgage Assets to the Bank or
affiliates of the Bank; and the renewal, termination or modification of the
Advisory Agreement or the Servicing Agreement. It is the intention of the
Company and the Bank that any agreements and transactions between the Company,
on the one hand, and the Bank and/or its affiliates, on the other hand, be fair
to all parties and consistent with market terms, including the prices paid and
received for Mortgage Assets or in connection with the servicing of Mortgage
Loans. The requirement in the Company's charter (the "Charter") that certain
actions of the Company be approved by a majority of the Independent Directors is
also intended to ensure fair dealings between the Company and the Bank and its
affiliates. However, there can be no assurance that such agreements or
transactions will be on terms as favorable to the Company as those that could
have been obtained from unaffiliated third parties. See "Business and
Strategy--Management Policies and Programs--Conflict of Interest Policies."

Dependence upon the Bank

                  Pursuant to the Advisory Agreement, the Bank administers the
day-to-day operations of the Company. Pursuant to the Servicing Agreement, the
Bank services the Initial Mortgage Loans on behalf of, and as agent for, the
Company. Consequently, (i) the Company is dependent for the selection,
structuring and monitoring of its Mortgage Assets on the diligence and skill of
the officers and employees of the Bank and (ii) the Company is dependent upon
the expertise of the Bank for the servicing of Mortgage Loans. The Bank may
subcontract all or a portion of its obligations under the Advisory Agreement,
and the Bank may subcontract all or a portion of its obligations under the
Servicing Agreement, to one or more affiliates, and under certain conditions to
non-affiliates, involved in the business of managing Mortgage Assets.
Consequently, in the event the Bank subcontracts its obligations in such a
manner, the Company will be dependent upon the subcontractor to provide
services. See "Management--The Bank" and "Business and Strategy--Servicing."


                                       14

<PAGE>



Risk of Future Revisions in Policies and Strategies by Board of Directors

                  The Board of Directors has established the investment policies
and operating policies and strategies of the Company, certain of which are
described in this Prospectus. These policies may be amended or revised from time
to time at the discretion of the Board of Directors (in certain circumstances
subject to the approval of a majority of the Independent Directors) without a
vote of the Company's stockholders, including holders of the Series A Preferred
Shares. Consequently, holders of the Series A Preferred Shares cannot preclude
the Board of Directors from revising such policies and strategies and the
ultimate effect of such revision in the policies and strategies of the Company
on a holder of the Series A Preferred Shares may be negative. See "Business and
Strategy--Management Policies and Programs."

Certain Risks Associated with the Bank

                  The purchase of Series A Preferred Shares involves risks to
the holder of such shares with respect to the performance and capital levels of
the Bank. An imminent failure to pay dividends on preferred shares of the Bank
when due, a decline in the capital levels of the Bank or an act of the
Superintendent could result in the Series A Preferred Shares being exchanged
automatically for the Bank Preferred Shares. Consequently, (i) the Bank
Preferred Shares would be an investment in the Bank and not in the Company and
(ii) as a result of an Exchange Event, holders of the Series A Preferred Shares
would be required to exchange their Series A Preferred Shares for Bank Preferred
Shares and become preferred shareholders of the Bank at a time when the Bank is
experiencing financial difficulties or its financial condition is deteriorating
or when the Bank has been taken over by the Superintendent or proceedings for
the winding-up of the Bank have been commenced. An Exchange Event includes the
Superintendent electing to cause the Automatic Exchange.

                  An investment in the Bank is also subject to certain risks
that are distinct from the risks associated with an investment in the Company,
including the general risks inherent in equity investments in depository
institutions. In the event of a winding-up of the Bank, the claims of depositors
and secured, senior, general and subordinated creditors of the Bank would be
entitled to a priority of payment over the claims of holders of equity
interests, such as the Bank Preferred Shares. Consequently, if the Bank were to
be wound up, the holders of the Series A Preferred Shares likely would receive,
if anything, substantially less than they would have received had the Series A
Preferred Shares not been exchanged for the Bank Preferred Shares.

                  If an Exchange Event occurs, the Bank would likely be
prohibited from paying dividends on the Bank Preferred Shares. The Bank's
ability to pay dividends on the Bank Preferred Shares would also be subject to
various restrictions under applicable regulations and certain contractual
provisions. In addition, dividends on the Bank Preferred Shares owned by U.S.
investors will generally be subject to Canadian nonresident withholding tax.
Consequently, in the event of an Exchange Event, holders of Series A Preferred
Shares automatically exchanged for Bank Preferred Shares would likely receive no
dividends or, in the alternative, if dividends were paid on the Bank Preferred
Shares, holders of Series A Preferred Shares automatically exchanged for Bank
Preferred Shares would become subject to Canadian nonresident withholding tax.
The Bank currently has outstanding three series of cumulative First Preferred
Shares and three series of non-cumulative First Preferred Shares. The Bank may
not, without the approval of the holders of all such series and any future
series, create or issue any shares ranking in priority to or equally therewith
if any cumulative dividends have not been declared and paid or set aside for
payment or any declared and unpaid non-cumulative dividends have not been paid
or set aside for payment. Immediately prior to any failure by the Bank to
declare and pay or set aside for payment, the Series A Preferred Shares will be
automatically exchanged for Bank Preferred Shares. See "Canadian Federal Income
Tax Considerations." Potential holders of the Series A Preferred Shares should
carefully consider the foregoing.

Tax Risks

                  Adverse Consequences of Failure to Qualify as a REIT.

                                       15

<PAGE>




                  The Company operates so as to qualify as a REIT under the
Code. Although the Company believes that it will be owned and organized and will
operate in such a manner, and Shearman & Sterling has rendered an opinion,
described under "United States Federal Income Tax Considerations" below, that,
commencing with the Company's taxable year ending December 31, 1997, the Company
will be organized in conformity with the requirements for qualification as a
REIT, and its proposed method of operation will enable it to meet the
requirements for qualification and taxation as a REIT under the Code, no
transaction closely comparable to that contemplated herein has been the subject
of any administrative pronouncement or judicial decision and no assurance can be
given that the Company will be able to operate in such a manner so as to qualify
as a REIT or to remain so qualified. Qualification as a REIT involves the
application of highly technical and complex Code provisions for which there are
only limited judicial and administrative interpretations. The determination of
various factual matters and circumstances not entirely within the Company's
control, and not addressed by the opinion of Shearman & Sterling, may affect the
Company's ability to qualify as a REIT. Although the Company is not aware of any
proposal in Congress to amend the tax laws in a manner that would materially and
adversely affect the Company's ability to operate as a REIT, no assurance can be
given that new legislation or new regulations, or future administrative
interpretations or court decisions, will not significantly change the tax laws
with respect to qualification as a REIT or the United States federal income tax
consequences of such qualification. Since the Company anticipates fewer than 100
holders of the Series A Preferred Shares, the Company has issued shares of its
Senior Preferred Stock to meet the 100 person ownership requirement for REIT
status.

                  The Company is relying on the opinion of Shearman & Sterling,
counsel to the Company, regarding various issues affecting the Company's ability
to qualify, and retain qualification, as a REIT. Such legal opinion is not
binding on the Internal Revenue Service (the "IRS") or the courts and no
assurance can be given that such opinion will not be challenged by the IRS.

                  Consequently, (i) if the Company fails to qualify as a REIT in
any taxable year, the Company would not be allowed a deduction for distributions
to stockholders in computing its taxable income and would be subject to United
States federal income tax on its taxable income in the same manner as a regular,
domestic corporation, (ii) as a result, the amount available for distribution to
the Company's stockholders, including the holders of the Series A Preferred
Shares, would be reduced for the year or years involved and (iii) unless
entitled to relief under certain statutory provisions, the Company would also be
disqualified from treatment as a REIT for the four taxable years following the
year during which REIT qualification was lost. The failure of the Company to
qualify as a REIT would not necessarily give the Company the right to redeem the
Series A Preferred Shares, nor would it give the holders of the Series A
Preferred Shares the right to have their shares redeemed. See "Description of
Series A Preferred Shares--Redemption."

                  Notwithstanding the fact that the Company currently operates
in a manner designed to enable it to qualify as a REIT, future economic, market,
legal, tax and other considerations may cause the Board of Directors to
determine that it is in the best interests of the Company and the holders of the
Common Stock and the Series A Preferred Shares to revoke the Company's REIT
election. As long as any of the Series A Preferred Shares are outstanding, any
such determination by the Company may not be made without the approval of a
majority of the Independent Directors. United States federal income tax law
prohibits the Company from electing to be taxable as a REIT for the four taxable
years following the year of such revocation. See "United States Federal Income
Tax Considerations."

                  REIT Requirements with Respect to Stockholder Distributions.

                  To qualify as a REIT under the Code, the Company is generally
required each year to distribute as dividends to its stockholders at least 95%
of its "REIT taxable income" (excluding capital gains). Failure to comply with
this requirement would result in the Company failing to qualify as a REIT.
Consequently, the Company would become subject to tax at normal corporate rates.
In addition, the Company would be subject to a 4% nondeductible excise tax on
the amount, if any, by which certain distributions

                                       16

<PAGE>



considered as paid by it with respect to any calendar year are less than the sum
of 85% of its ordinary income for the calendar year, 95% of its capital gains
net income for the calendar year and any undistributed taxable income from prior
periods. Under certain circumstances, the Superintendent may restrict the
ability of the Company, as a subsidiary of the Bank, to make distributions to
its stockholders. Consequently, such a restriction could result in the Company's
failing to satisfy the REIT requirements with respect to stockholder
distributions. See "--Dividend and Other Regulatory Restrictions on Operations
of the Company."

                  Redemption upon Occurrence of a Tax Event.

                  At any time following the occurrence of a Tax Event on or
after September 3, 2002, even if such Tax Event occurs prior to September 3,
2007, the Company will have the right to redeem the Series A Preferred Shares in
whole but not in part, subject to the prior written approval of the
Superintendent. The occurrence of a Tax Event will not, however, give the
holders of the Series A Preferred Shares any right to have such shares redeemed.
See "Description of Series A Preferred Shares--Redemption."

                  Automatic Exchange upon Occurrence of an Exchange Event.

                  Upon the occurrence of an Exchange Event, the outstanding
Series A Preferred Shares will be exchanged automatically on a one-for-one basis
for Bank Preferred Shares. See "Description of Series A Preferred
Shares--Automatic Exchange." The Automatic Exchange will be a taxable event.
Consequently, each holder of the Series A Preferred Shares will have a gain or
loss, as the case may be, equal to the difference between the basis of such
holder in the Series A Preferred Shares and the fair market value of the Bank
Preferred Shares received in the Automatic Exchange. See "United States Federal
Income Tax Considerations--Tax Treatment of Automatic Exchange."

                  Changes in Tax Law.

                  Under current tax law, payments on the Initial Mortgage Loans
and the Initial Mortgage Assets are not subject to any imposition of withholding
tax. There can be no assurance, however, that as a result of any change in any
applicable law, treaty, rule or regulation or any interpretation thereof, the
payments on the Initial Mortgage Loans or the Initial Mortgage Assets might not
in the future become subject to withholding tax. In the event that any
withholding tax is imposed on payments of interest on the Initial Mortgage
Loans, neither NB Finance nor the Company will be entitled to receive additional
amounts to compensate for such withholding tax and accordingly, such tax would
reduce the amount available to make payments on the Initial Mortgage Assets.
Consequently, there can be no assurance that the remaining payments on the
Initial Mortgage Assets would be sufficient to make timely payments of dividends
on the Series A Preferred Shares.

                  Ownership of the Series A Preferred Shares.

                  If the possibility of the occurrence of the Automatic Exchange
caused the Bank to be viewed from the date of issuance of the Series A Preferred
Shares as the holder for U.S. federal income tax purposes of the Series A
Preferred Shares, distributions on the Series A Preferred Shares would be
subject to withholding of United States federal income tax at a 30 percent rate.
Consequently, the Company, as withholding agent, would be liable for the payment
of such tax, which would reduce the amount available to pay dividends on the
Series A Preferred Shares.


Canadian Legal Considerations

                  A mortgagee (referred to in the Province of Quebec as a
"hypothecary creditor") holding a mortgage (referred to in the Province of
Quebec as a "hypothec") on a residential property located in the Province of
Quebec may, when the mortgagor is in default and the mortgagee's claim is due
and payable, take

                                       17

<PAGE>



possession of such residential property in payment of its claim or have the
property sold by judicial authority. Such mortgagee must notify the mortgagor at
least 60 days prior to taking any action and register such notice at the
appropriate registry office for the residential property before it may seek any
remedies. If at the time the mortgagee's prior notice is registered the
mortgagor has discharged at least one-half of the obligations secured by the
mortgage, the mortgagee must obtain court authorization prior to exercising its
remedy of taking the property in payment. Subsequent mortgagees or the mortgagor
may, within the 60-day period following the registration of the mortgagee's
notice, require the mortgagee to abandon its remedy of taking the property in
payment and, instead, have the property sold by judicial authority. In order to
exercise this right, a subsequent mortgagee must furnish a bond guaranteeing
that the price at which the property will be sold at a judicial sale will
satisfy in full the prior mortgagee's claim.

                  Under Quebec law, until a mortgagor is notified of the
transfer of the mortgagee's interest in the mortgage, the mortgagor or any third
party, including a trustee in bankruptcy, may not be bound by such transfer.
Furthermore, until such transfer is registered at the registry office where the
mortgaged property is located, and a certified statement of registration is
furnished to the mortgagor, the transferee's rights may be subject to the
rights, title and interest of a subsequent assignee of the mortgage that has
properly registered its interest therein and notified the mortgagor thereof.

                  For residential properties outside the Province of Quebec,
remedial proceedings in the nature of foreclosure or sale by power of sale may
be taken to enforce the rights of a mortgagee when a mortgagor is in default,
provided that there has been compliance with the laws of the local jurisdiction.

                  Most provinces in Canada, including Quebec, have laws, public
policy and general principles of equity relating to the protection of
mortgagors. Consequently, depending on the provisions of the applicable law and
the specific facts and circumstances involved, violations of these laws,
policies and principles may limit the ability of the Company to collect all or
part of the principal of or interest on the Initial Mortgage Loans, may entitle
mortgagors to a refund of amounts previously paid and, in addition, could
subject the Company to damages and administrative sanctions.

                                       18

<PAGE>



                                   THE COMPANY

                  On August 20, 1997, the Company was incorporated under the
laws of the State of Maryland for the purpose of providing U.S. investors with
the opportunity to invest in Canadian residential mortgages and other real
estate assets. The Company began operations on September 3, 1997. The Company's
principal business objective is to acquire, hold, finance and manage Mortgage
Assets that will generate net income for distribution to stockholders. Mortgage
Assets are obligations secured by real property as well as certain other
qualifying REIT assets. The Company's Mortgage Assets currently consist of
sixteen hypothecation loans (the "Initial Mortgage Assets") issued to the
Company by NB Finance that are recourse only to sixteen pools of, in the
aggregate, 12,101 Mortgage Loans (the "Initial Mortgage Loans"). Mortgage Loans
consist of CMHC- insured residential first mortgages that are secured by real
property located in Canada. See "Business and Strategy--Description of Initial
Mortgage Assets" and "--Description of Initial Mortgage Loans." At least 90% of
the Company's Mortgage Assets consist of obligations that are recourse only to
Mortgage Loans and that are secured by real property.

                  Generally, the Company acquired its Mortgage Assets from the
Bank and affiliates of the Bank. The Company may also from time to time,
however, acquire Mortgage Assets from unrelated third parties. The Bank
administers the day-to-day operations of the Company under the Advisory
Agreement. All of the Common Stock is owned by the Bank. The Company will elect
to be taxable as a REIT under the Code and will generally not be liable for
United States federal income tax to the extent that it distributes its income to
its stockholders and maintains its qualification as a REIT. For a further
description of the operations of the Company, see "Business and Strategy,"
"Management," "Risk Factors" and "United States Federal Income Tax
Considerations."

                  The Series A Preferred Shares will be exchanged automatically
on a one-for-one basis for the Bank Preferred Shares upon the occurrence of the
Exchange Event. CONSEQUENTLY, HOLDERS OF THE SERIES A PREFERRED SHARES COULD BE
REQUIRED TO EXCHANGE THEIR SERIES A PREFERRED SHARES FOR BANK PREFERRED SHARES,
WITHOUT ANY ACTION BY THE HOLDER THEREOF, AT A TIME WHEN THE BANK IS
EXPERIENCING FINANCIAL DIFFICULTIES OR ITS FINANCIAL CONDITION IS DETERIORATING
OR WHEN THE SUPERINTENDENT HAS TAKEN CONTROL OF THE BANK OR PROCEEDINGS FOR THE
WINDING-UP OF THE BANK HAVE BEEN COMMENCED. See "Description of Series A
Preferred Shares--Automatic Exchange."

                                 USE OF PROCEEDS

                  There will be no proceeds to the Company from the Offer. The
Initial Purchaser will receive all of the net proceeds from the sale of the
Series A Preferred Shares.



                                       19

<PAGE>



                                 CAPITALIZATION

                  The following table sets forth the capitalization of the
Company as of September 30, 1997 (i) on an actual basis and (ii) as adjusted to
reflect the sale of the Old Preferred Shares by the Company and the application
of the net proceeds therefrom.
                                                             September 30, 1997
                                                                (In thousands, 
                                                              except share data)
Debt
Total long-term debt.............................................US$      --
Stockholders' Equity
PreferredStock, US$.01 par value per share; none 
         authorized, issued and outstanding, actual; 
         and 10,000,000 shares authorized, 
300,000 shares
         issued and outstanding, as adjusted.....................          3
Common Stock, US$.01 par value per share; 1,000 shares
         authorized, 100 shares issued and outstanding,
         actual and as adjusted..................................            (1)
                                                                 -----------
Additional paid-in capital                                           483,335
Total stockholders' equity                                           483,338 (1)
Total Capitalization                                              US$483,338
                                                                  ==========

- ---------------------------
(1)      The Company was formed with an initial capitalization of US$1,000.
         Contemporaneously with the consummation of the Original Offering, the
         Bank made capital contributions to the Company equal to US$177,000,000
         plus an amount sufficient to pay the Initial Purchaser's discount of
         US$6,000,000 ("Initial Purchaser's Discount") and the expenses of the
         Original Offering and the formation of the Company payable by the
         Company, estimated by the Company to be approximately US$750,000. The
         additional paid-in capital of US$483,335,000 represents (i) the total
         capital contributions made by the Bank to the Company minus the
         aggregate Initial Purchaser's Discount and the expense of the Original
         Offering and the formation of the Company payable by the Company and
         (ii) the full US$300,000,000 of proceeds of the Original Offering minus
         the aggregate US$3,000 par value of the Old Preferred Shares.

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                       OF LIQUIDITY AND CAPITAL RESOURCES

                  The Company has been organized and will elect to be taxable as
a REIT under the Code and, as such, expects to pay an aggregate amount of
dividends with respect to its outstanding shares of stock equal to not less than
100% of its REIT taxable income, subject to certain adjustments. In order to
remain qualified as a REIT, the Company must distribute annually at least 95% of
its REIT taxable income, subject to certain adjustments.

                  The Company's principal short-term and long-term liquidity
needs are to pay quarterly dividends on the Series A Preferred Shares, to pay
fees and expenses of the Bank pursuant to the Servicing Agreement and the
Advisory Agreement, and to pay franchise fees and expenses of advisors, if any,
to the Company. The Company does not have any indebtedness (current or
long-term), other material capital expenditures, balloon payments or other
payments due on other long-term obligations. No negative covenants have been
imposed on the Company.

                  The Company's revenues are derived from its Mortgage Assets.
The US$477 million of Initial Mortgage Assets are over-collateralized by the
C$828 million (US$596 million) of Initial Mortgage Loans. The Company believes
that the amounts generated from the payment of interest and principal on such
Initial Mortgage Loans will provide more than sufficient funds to make full
payments with respect to the Initial Mortgage Assets and that such payments will
provide the Company with sufficient funds to meet its operating expenses and to
pay quarterly dividends on the Series A Preferred Shares. To the extent that the
cash flow

                                       20

<PAGE>



from its Mortgage Assets exceeds those amounts, the Company will use the excess
to fund the acquisition of additional Mortgage Assets and make distributions on
the Common Stock.

                              BUSINESS AND STRATEGY

General

                  The Company's principal business objective is to acquire,
hold, finance and manage Mortgage Assets that will generate net income for
distribution to stockholders. Mortgage Assets are obligations secured by real
property, as well as certain other qualifying REIT assets. Currently, the
Company's Mortgage Assets consist of sixteen hypothecation loans issued to the
Company by NB Finance (the "Initial Mortgage Assets") that are recourse only to
the sixteen pools of, in the aggregate, 12,101 CMHC-insured residential first
mortgages secured by real property located in Canada (the "Initial Mortgage
Loans"). The Company acquired the Initial Mortgage Assets for an aggregate
purchase price of approximately US$477 million. See "--Description of Initial
Mortgage Assets" and "--Description of Initial Mortgage Loans."

                  In order to preserve its status as a REIT under the Code,
substantially all of the assets of the Company consist of the Initial Mortgage
Assets and other real estate assets that are of the type set forth in Section
856(c)(6)(B) of the Code. See "United States Federal Income Tax Considerations."

Description of Dividend Policy

                  Dividends on the Series A Preferred Shares are payable at the
rate of 8.35% per annum of the liquidation preference (an amount equal to
US$83.50 per annum per share, calculated by multiplying the annual dividend rate
of 8.35% by the liquidation preference of US$1,000 per share, assuming
authorization and declaration by the Board of Directors of four quarterly
dividends), if, when and as authorized and declared by the Board of Directors.
The US$477 million of Initial Mortgage Assets are overcollateralized by C$828
million (US$596 million) of Initial Mortgage Loans. The Company believes that
the amounts generated from the payment of interest and principal on such Initial
Mortgage Loans will more than provide sufficient funds to make full payments
with respect to Initial Mortgage Assets and that such payments will provide the
Company with sufficient funds to meet its operating expenses and to pay
quarterly dividends on the Series A Preferred Shares. The Company expects to pay
an aggregate amount of dividends with respect to its outstanding shares of stock
equal to not less than 100% of the Company's "REIT taxable income". In order to
remain qualified as a REIT, the Company must distribute annually at least 95% of
its REIT taxable income (excluding capital gains) to stockholders. The Company
anticipates that none of the dividends on the Series A Preferred Shares and none
or no material portion of the dividends on the Common Stock will constitute
non-taxable returns of capital.

                  Dividends will be authorized and declared at the discretion of
the Board of Directors after considering the Company's distributable funds and
financial requirements, tax considerations and other factors. There are,
however, several limitations on the Company's ability to pay dividends on the
Common Stock (none of which should adversely affect the legal right of the
Company to pay dividends on the Series A Preferred Shares). First, under the
Company's current dividend policy, the Company may not make any distribution in
respect of the Common Stock to the extent that, after taking into account such
proposed distribution, total cash or property distributions on the Company's
outstanding shares of Preferred Stock and Common Stock in any year would exceed
105% of the Company's REIT taxable income for that year, plus net capital gains
of the Company for that year. This policy regarding the limitation on payment of
dividends on the Common Stock may not be modified without the approval of a
majority of the Independent Directors. Second, if the Company fails to authorize
and declare and pay the stated dividend on the Series A Preferred Shares in any
dividend period, the Company may not pay any dividends with respect to the
Common Stock until such time as dividends on all outstanding Series A Preferred
Shares have been (i) authorized and declared and paid for three consecutive
dividend periods and (ii) authorized and declared and paid or authorized and
declared and a sum sufficient for the payment thereof set apart for the fourth
consecutive dividend period. See "Description of Series A Preferred
Shares--Dividends." Third,

                                       21

<PAGE>



the Maryland General Corporation Law ("MGCL") provides that dividends may be
paid on the stock of a corporation only if, after payment of the distribution,
(i) the corporation would be able to pay its indebtedness as such indebtedness
becomes due in the usual course of business and (ii) the corporation's total
assets would not be less than the sum of its total liabilities plus, unless the
corporation's charter provides otherwise (which the Charter does), the amount
that would be needed, if the corporation were to be dissolved at the time of the
distribution, to satisfy the preferential rights on dissolution of stockholders
whose rights on dissolution are superior to those receiving the distribution. It
is possible that these limitations on the Company's ability to pay dividends on
the Common Stock could affect the ability of the Company to qualify as a REIT
under the Code. See "United States Federal Income Tax Considerations--Taxation
of the Company."

Description of the Company's Investment Policy

                  General.

                  The Company has formulated the following investment policy.
This policy may be amended or revised from time to time at the discretion of the
Board of Directors (in certain circumstances subject to the approval of a
majority of the Independence Directors without a vote of the Company's
stockholders, including holders of Series A Preferred Shares. See "Risk Factors
- -- Risk of Future Revision in Policies and Strategies by the Board of
Directors." There is no specific policy with respect to the amount or percentage
of assets which will be invested in any specific property. All investments will
be made primarily for income.

                  The general policy of the Bank with respect to uninsured loans
is to lend no more than 75% of the appraised value of the asset securing such
loan.

                  Initial Mortgage Assets.

                  Percentage of current portfolio: 100%. The Company's
investments currently consist solely of the Initial Mortgage Assets (i.e.,
sixteen hypothecation loans, in the aggregate amount of US$477 million, issued
by NB Finance to the Company) that are recourse only to the Initial Mortgage
Loans (i.e., sixteen pools of CMHC-insured residential first mortgages, in the
aggregate amount of C$828 million (US$596 million) originated by the Bank or
acquired by the Bank from other lenders approved by the National Housing Act (an
"NHA-Approved Lender"). The Initial Mortgage Assets are secured by residential
real property located in Quebec underlying the Initial Mortgage Loans. See
"--Description of the Initial Mortgage Assets." The Company's current investment
policy is to invest at least 90% of its portfolio in the Initial Mortgage Assets
and obligations that are comparable to the Initial Mortgage Assets. The
maturities of the Initial Mortgage Assets range from January 2000 to July 2001.
Accordingly, after July 2001, the Company's portfolio will not include any
Initial Mortgage Assets.

                  Mortgage Loans.

                  Percentage of current portfolio: 0%. While no Mortgage Loans
are included in the Initial Mortgage Assets and while the Company has no current
intention to acquire Mortgage Loans, the Company may from time to time acquire
individual residential Mortgage Loans or pools of residential Mortgage Loans
from the Bank or other NHA-Approved Lenders. All Mortgage Loans will consist of
CMHC-insured residential first mortgages and, accordingly, will be virtually
free of credit risk. The properties underlying such Mortgage Loans are expected
to be located in Canada. See "--Description of the Initial Mortgage Loans."
Potentially, up to 10% of the Company's portfolio could be comprised of Mortgage
Loans.

                  Residential Mortgage Loans.

                  Percentage of current portfolio: 0%. While no residential
mortgages are included in the Initial Mortgage Assets and while the Company has
no current intention to acquire residential mortgages, the

                                       22

<PAGE>



Company may from time to time acquire individual residential mortgages other
than Mortgage Loans ("Residential Mortgage Loans"). These Residential Mortgage
Loans are expected to meet the requirements for sale to governmental or private
mortgage conduit programs or other investors in the secondary mortgage market
(i.e., such Residential Mortgages must be rated "A" (or better) by at least one
major rating agency (a Canadian rating agency for Canadian-based mortgages or a
U.S. rating agency for U.S.-based mortgages) or include some form of credit
enhancement (such as over-collateralization, letter of credit or accumulated
cash)).

                  While Mortgage Loans benefit from CMHC insurance, there can be
no assurance that any Residential Mortgage Loans acquired by the Company will be
similarly protected. Some Residential Mortgage Loans are, however, insured by
Mortgage Insurance Company of Canada (now part of GE Capital), therefore
considerably mitigating any credit risk relating to those mortgages. Moreover,
large (i.e., more than four housing units) residential uninsured mortgage loans
sold to the Company must have a Bank (as of the time of a sale) "credit score"
of five or better. The Bank has an internal credit scoring system whereby the
risk of large residential loans is ranked from one (the least risk) to ten (the
most risk) according to different factors such as the cash flow derived from the
mortgaged property. Potentially, up to 10% of the Company's portfolio could be
comprised of Residential Mortgage Loans.

                  Mortgage-Backed Securities.

                  Percentage of current portfolio: 0%. While no Mortgage-Backed
Securities are included in the Initial Mortgage Assets and while the Company has
no current intention to acquire Mortgage-Backed Securities, the Company may from
time to time acquire fixed-rate or variable-rate Mortgage-Backed Securities
representing interests in pools of mortgage loans such as a NHA Mortgage-Backed
Security ("NHA MBS") that evidences an undivided interest in a pool of first
mortgages originated by certain approved financial institutions in Canada and
insured by CMHC. There are four different types of NHA MBS pools. The "exclusive
homeowner" pools are classified as prepayable because the borrowers within this
type of pool have the option to prepay their mortgage (often at a penalty) in
accordance with the specific terms of the mortgage. Depending upon the specific
exclusive homeowner pool, the appropriate penalty may or may not be passed
through to the investors. The "mixed" pools are comprised of a combination of
homeowner, multiple family or social housing mortgages. The "multi-family" pools
are comprised exclusively of multiple family loans and are generally not
prepayable. Also, there is a special category of NHA MBS pool created to allow
exclusive pools of "social housing mortgages" (mortgages issued to finance
low-cost housing for senior citizens, the disabled and economically
disadvantaged). The key feature of social housing pools is the absence of
prepayment at the option of the borrower on the underlying mortgages; this makes
them more attractive to investors who seek predictable cash flow. A portion of
any NHA MBS that the Company purchases may have been originated by the Bank by
exchanging pools of Mortgage Loans for the Mortgage-Backed Securities. The
Company does not intend to acquire any interest-only, principal-only or similar
speculative Mortgage-Backed Securities. Potentially, up to 10% of the Company's
portfolio could be comprised of Mortgage-Backed Securities. Additionally, the
Company could potentially acquire all of the Mortgage-Backed Securities of any
one issuer; provided that such acquisition does not exceed 10% of the Company
portfolio.

                  Timely payment of both principal and interest on NHA MBS is
unconditionally guaranteed by CMHC. In the event the Company were to buy non-NHA
MBSs, the investment policies of the Company would require such MBSs to be rated
"A" (or better) by at least one major rating agency (a Canadian rating agency
for Canadian-based mortgages or a U.S. rating agency for U.S.-based mortgages),
and the underlying mortgages would be required to be first lien mortgages.

                  In general, the risk associated with investments in
Mortgage-Backed Securities are credit risk and prepayment risk. Credit risk
refers to the risk of not receiving either principal or interest payments. In
the case of a NHA MBS, credit risk is not an issue since CMHC unconditionally
guarantees timely payment of both principal and interest. For a non-NHA MBS,
credit risk is strongly mitigated by the fact that the Company can, pursuant to
its current investment policy, only buy "A" (or better) rated instruments. In
general, a non-NHA

                                       23

<PAGE>



MBS rated "A" or better are credit enhanced by over-collateralization, a letter
of credit, an initial deposit into a cash collateral account or the presence of
one or more subordinated classes. Prepayment risk is the risk of receiving
unscheduled principal payments while the Mortgage-Backed Security is worth more
than par. For example, a sale will usually trigger a prepayment. More
importantly for investors, prepayments are motivated by a decline in interest
rates. In Canada, however, prepayment risk is mitigated by two factors: (a)
lenders usually charge prepayment penalties, thereby reducing the incentive to
prepay and (b) almost all mortgages are relatively short-term (typically, 6
month to 5 years) balloon mortgages, also reducing the impact of prepayments.

                  Commercial Mortgage Loans.

                  Percentage of current portfolio: 0%. While no Commercial
Mortgage Loans are included in the Initial Mortgage Assets and while the Company
has no current intention to acquire any Commercial Mortgage Loans, the Company
may from time to time acquire Commercial Mortgage Loans secured by industrial
and warehouse properties, recreational facilities, office buildings, retail
space and shopping malls, hotels and motels, nursing homes or senior living
centers. The Company's current policy is not to acquire any interest in a
Commercial Mortgage Loan if Commercial Mortgage Loans would constitute more than
5% of the total book value of the Company's Mortgage Assets immediately
following such acquisition. Also, Commercial Mortgage Loans sold to the Company
must have a Bank (as of the time of the sale) credit score of five or better.
See "--Residential Mortgage Loans." Unlike Mortgage Loans and Residential
Mortgage Loans, Commercial Mortgage Loans generally lack standardized terms.
Commercial Mortgage Loans may also not be fully amortizing, meaning that they
may have a significant principal balance or "balloon" payment due on maturity.
Moreover, commercial properties, particularly industrial and warehouse
properties, are generally subject to relatively greater environmental risks than
non-commercial properties, generally giving rise to increased costs of
compliance with environmental laws and regulations. There is no requirement
regarding the percentage of any commercial real estate property that must be
leased at the time the Company acquires a Commercial Mortgage Loan secured by
such commercial real estate property, and there is no requirement that
Commercial Mortgage Loans have third party guarantees.

                  Commercial Mortgage Loans will not be CMHC insured and the
credit quality of a Commercial Mortgage Loan may depend on, among other factors,
the existence and structure of underlying leases, the physical condition of the
property (including whether any maintenance has been deferred), the
creditworthiness of tenants, the historical and anticipated level of vacancies
and rents on the property and on other comparable properties located in the same
region, potential or existing environmental risks, the availability of credit to
refinance Commercial Mortgage Loans at or prior to maturity and the local and
regional economic climate in general. Foreclosures of defaulted Commercial
Mortgage Loans are generally subject to a number of complicating factors,
including environmental considerations, which are generally not present in
foreclosures of Residential Mortgage Loans. Potentially, up to 5% of the
Company's portfolio could be comprised of Commercial Mortgage Loans.

                  Partnership Interests.

                  Percentage of current portfolio: 0%. While no partnership
interests are included in the Initial Mortgage Assets and while the Company has
no current intention to acquire any partnership interests, the Company may from
time to time acquire limited partnership interests in partnerships the only
activities of which are the purchase and ownership of Mortgage Loans
("Partnership Interests") that are comparable to the Initial Mortgage Loans
(i.e., government insured residential first mortgages). The ability to invest in
Partnership Interests allows the Company to acquire Partnership Interests that
in effect function as conduits for Mortgage Loans, as an alternative to
acquiring a direct interest in such Mortgage Loans. Any Partnership Interests
would be economically comparable to an investment in Mortgage Loans. The
limitations imposed by the REIT rules on the ownership of Partnership Interests
are the same as those imposed on the ownership of Mortgage Loans. Potentially,
up to 10% of the Company's portfolio could be comprised of Partnership
Interests.

                                       24

<PAGE>




                  Other Assets.

                  Percentage of current portfolio: 0%. While the Company has no
current intention to do so, the Company may invest up to 10% of the total value
of its portfolio in assets eligible to be held by REITs other than those
described above. Assets eligible to be held by REITs are, and therefore the
Company's portfolio could include, cash, cash equivalents, government securities
and shares or interests in other REITs. Cash, cash equivalents and government
securities would be expected to be relatively low risk investments. However, the
return on investment related thereto would also be expected to be relatively
low. The Company expects that any investment in shares or interests in other
REITs would be made in REITs holding assets similar to the Initial Mortgage
Loans. Accordingly, the expected risks and return related to such an investment
would be similar to the risks and returns related to the Initial Mortgage Assets
and Initial Mortgage Loans.

Description of the Company's Management Policies.

                  General.

                  In administering the Company's Mortgage Assets, the Bank has a
high degree of autonomy. The Board of Directors has, however, adopted certain
policies to guide the Company and the Bank with respect to the acquisition and
disposition of assets, use of capital and leverage, credit risk management and
certain other activities. These policies, which are discussed below, may be
amended or revised from time to time at the discretion of the Board of Directors
(in certain circumstances subject to the approval of a majority of the
Independent Directors) without a vote of the Company's stockholders, including
holders of the Series A Preferred Shares. See also "--Dividend Policy"; "Risk
Factors--Risk of Future Revisions in Policies and Strategies by Board of
Directors."

                  Asset Acquisition and Disposition Policies.

                  The Company may, from time to time, use payments of interest
and principal in respect of its Mortgage Assets to purchase additional Mortgage
Assets (which are essentially loans to other persons secured by real property)
and may also purchase additional Mortgage Assets out of the proceeds from the
issuance, and not by direct issuance, of additional shares of Preferred Stock or
the contribution of additional capital by the Bank; provided, however, that (i)
to the extent that the investment of such payments or proceeds occurs prior to
the consummation of the Exchange Offer, such payments or proceeds will be
invested in Canadian or U.S. government guaranteed, mortgage-backed certificates
and other Canadian or U.S. government obligations which will be purchased on the
open market or from entities unaffiliated with the Bank or the Company or banks
that are not affiliated with the Bank and (ii) in the event that the Series A
Preferred Shares are not treated as "publicly-offered securities" as of the date
on which the Offer and the Exchange Offer are consummated, then during the
period commencing on such date and ending on the date on which the Series A
Preferred Shares become "publicly-offered securities," any investment by the
Company in any Mortgage Assets in a transaction with the Bank and/or affiliates
of the Bank will be made only upon the decision of the Independent Fiduciary.
The Company has acquired all or substantially all of such Mortgage Assets from
the Bank and/or affiliates of the Bank, on terms that are comparable to those
that could be obtained by the Company if such Mortgage Assets were purchased
from unrelated third parties. The Company may also from time to time, however,
acquire Mortgage Assets from unrelated third parties. As of the date of this
Prospectus, the Company has not entered into any agreements with any third
parties with respect to the purchase of Mortgage Assets. Other than with respect
to the temporary investment of payments of interest and principal on its
Mortgage Assets, the Company anticipates that it would purchase Mortgage Assets
from unrelated third parties only if neither the Bank nor any affiliate of the
Bank had an amount or type of Mortgage Assets sufficient to meet the
requirements of the Company.


                                       25

<PAGE>



                  At least 90% of the Company's portfolio will consist of the
Initial Mortgage Assets and obligations which are comparable to the Initial
Mortgage Assets. The Company may, however, invest in other assets eligible to be
held by REITs. See "--Description of the Company's Investment Policy." The
Company's current policy prohibits the acquisition of an interest in any
Mortgage Loan (other than an interest resulting from the acquisition of
Mortgage-Backed Securities or a Partnership Interest) which is delinquent in the
payment of principal or interest at the time of proposed acquisition.

                  Capital and Leverage Policies.

                  To the extent that the Board of Directors determines that
additional funding is required, the Company may raise such funds through
additional equity offerings, or retention of cash flow (after consideration of
the provisions of the Code requiring the distribution by a REIT of a certain
percentage of its income annually and taking into account taxes that would be
imposed on the Company's undistributed taxable income), or a combination of
these methods. The Company will have no debt outstanding following consummation
of the Exchange Offer and has no intention of incurring any indebtedness in the
future.

                  In order to qualify as a REIT, the capital stock of the
Company must be held by at least 100 holders during approximately 90% or more of
the taxable year beginning in the Company's second taxable year and each
subsequent taxable year. See "United States Federal Income Tax
Considerations--Stock Ownership Tests." The Company has issued Senior Preferred
Shares with an aggregate liquidation preference of up to US$450,000 and limited
transferability to ensure that it meets, and will continue to meet, the 100
person ownership requirement for REIT status without having to constantly
monitor the number of holders of Preferred Shares. Except for such Senior
Preferred Shares, the Company may not, pursuant to its Charter, issue additional
shares of Preferred Stock senior to the Series A Preferred Shares either in the
payment of dividends or in the distribution of assets in liquidation, without
the consent of holders of at least two-thirds of the outstanding shares of
Preferred Stock at that time, including the Series A Preferred Shares, and the
Company may not issue additional shares of Preferred Stock on a parity with the
Series A Preferred Shares either in the payment of dividends or in the
distribution of assets in liquidation without the approval of a majority of the
Independent Directors. The Company does not currently intend to issue any
additional series of Preferred Stock unless it simultaneously receives
additional capital contributions from the Bank equal to the sum of 59% of the
aggregate offering price of such additional Preferred Stock and the Company's
expenses in connection with the issuance of such additional shares of Preferred
Stock. Prior to its issuance of additional shares of Preferred Stock, the
Company will take into consideration the Bank's regulatory capital requirements
and the cost of raising and maintaining that capital at the time.

                  Credit Risk Management Policies.

                  The Company intends that each Mortgage Loan, if any, acquired
from the Bank, an affiliate of the Bank, or an unrelated third party in the
future will represent a first lien position, will be covered by valid CMHC
insurance and will be originated in the ordinary course of the originator's real
estate lending activities based on the underwriting standards generally applied
(at the time of origination) for the originator's own account. The Company also
expects that all Mortgage Loans held by the Company directly or indirectly will
be serviced pursuant to the Servicing Agreement, or a similar agreement which
requires servicing in conformity with accepted secondary market standards, with
any servicing guidelines promulgated by the Company and with relevant government
agency guidelines and procedures.

                  Conflict of Interest Policies.

                  Because of the nature of the Company's relationship with the
Bank and its affiliates, it is likely that conflicts of interest will arise with
respect to certain transactions, including, without limitation, the Company's
acquisition of Mortgage Assets from, or disposition of Mortgage Assets to, the
Bank or its affiliates and the renewal, termination or modification of the
Advisory Agreement or the Servicing Agreement. It is the

                                       26

<PAGE>



Company's policy that the terms of any dealings with the Bank and its affiliates
will be consistent with those available from third parties. In addition, neither
the Advisory Agreement nor the Servicing Agreement may be renewed, terminated or
modified by the Company without the approval of a majority of the Independent
Directors.

                  Conflicts of interest between the Company and the Bank and its
affiliates may also arise in connection with making decisions that bear upon the
credit arrangements that the Bank or one of its affiliates may have with a
borrower. Conflicts could also arise in connection with actions taken by the
Bank as a controlling stockholder in the Company. It is the intention of the
Company and the Bank that any agreements and transactions between the Company,
on the one hand, and the Bank or its affiliates, on the other hand, including,
without limitation, the Servicing Agreement, be fair to all parties and
consistent with market terms for such types of transactions. The Servicing
Agreement provides that foreclosures and dispositions in connection with
Mortgage Loans will be performed with a view toward maximizing the recovery by
the Company of amounts due on its Mortgage Assets and the Bank will be required
to service Mortgage Loans solely with a view toward the interests of the
Company, and without regard to the interests of the Bank or any of its other
affiliates. The requirement in the terms of the Series A Preferred Shares that
certain actions of the Company be approved by a majority of the Independent
Directors is also intended to ensure fair dealings between the Company and the
Bank and its affiliates. However, there can be no assurance that any such
dealings will be on terms as favorable to the Company as would have been
obtained from unaffiliated third parties.

                  There are no provisions in the Charter limiting any officer,
director, security holder or affiliate of the Company from having any direct or
indirect pecuniary interest in any Mortgage Asset to be acquired or disposed of
by the Company or in any transaction in which the Company has an interest or
from engaging in acquiring, holding and managing Mortgage Assets. As described
herein, the Bank and its affiliates have direct interests in transactions with
the Company (including without limitation the issuance of Mortgage Assets to the
Company); however, none of the officers or directors of the Company will have
any interests in such Mortgage Assets.

                  Other Policies.

                  The Company operates in a manner that will not subject it to
regulation under the Investment Company Act of 1940, as amended, including by
investing primarily in mortgages and other interests in and liens on real
estate.

                  The Company intends to distribute to stockholders annual
reports containing financial statements prepared in accordance with generally
accepted accounting principles and certified by the Company's independent public
accountants. The Charter provides that following the consummation of the Offer
and the Exchange Offer the Company shall maintain its status as a reporting
company under the Exchange Act, for as long as any of the Series A Preferred
Shares are outstanding.

                  The Company currently has no intention to (a) invest in
securities of other issuers for the purpose of exercising control or (b)
underwrite securities of other issuers. The Company intends, and has the
ability, to hold the Mortgage Assets and the underlying Mortgage Loans until
maturity. Although the Company has no current intention to do so, the Company
may, pursuant to the terms of its Charter, redeem the Preferred Shares. See
"Description of the Series A Preferred Shares--Redemption."

                  The Company makes investments and operates its business at all
times in such a manner as to comply with the requirements of the Code to qualify
as a REIT. However, future economic, market, legal, tax or other considerations
may cause the Board of Directors, subject to approval by a majority of the
Independent Directors, to determine that it is in the best interests of the
Company and its stockholders to revoke the Company's REIT status.

                                       27

<PAGE>




Description of the Initial Mortgage Assets

                  The Initial Mortgage Assets are comprised of sixteen
hypothecation loans issued by NB Finance to the Company. The Company acquired
the Initial Mortgage Assets pursuant to the terms of a loan agreement with NB
Finance. Each Initial Mortgage Asset is recourse only to the Initial Mortgage
Loan securing such Initial Mortgage Asset. Each Initial Mortgage Loan is a pool
of between 130 and 2,561 CMHC- insured residential first mortgages. See
"Description of the Initial Mortgage Loans." Each Initial Mortgage Asset is
further secured by the residential real property underlying such CMHC-insured
first mortgages. Such residential real property is located primarily in Quebec.
The Initial Mortgage Loans are insured by CMHC. Accordingly, there can be no
loss of principal or interest. However, CMHC insurance does not guarantee timely
payment of interest and principal. See "Risk Factors--Limited Recourse Nature of
Certain Mortgage Assets; Limitation on CMHC Insurance." The Initial Mortgage
Assets have maturities ranging from January 2000 to July 2001. The principal
amount of the Initial Mortgage Assets equals approximately US$477 million. The
Initial Mortgage Assets pay interest at rates ranging from 6.90% to 9.77%, with
an average rate of approximately 8.40% per annum.

<TABLE>
<CAPTION>
                  The following table summarizes the Initial Mortgage Assets:

                                                 Initial Mortgage Assets

         Outstanding                      Maturity                      Interest                         Monthly
           Amount                           Date                          Rate*                     Interest Payments
- -----------------------------   ----------------------------   ----------------------------   -----------------------
<S>                                   <C>                                <C>                      <C>         
      US$  24,175,420                 Jan.  2000                         6.895%                   US$    136,954
           23,250,251                 Jan.  2000                         7.471%                          142,550
           48,236,245                 Jan.  2000                         8.047%                          318,171
           16,364,955                 Jan.  2000                         8.622%                          115,524
           43,894,121                 July  2000                         6.895%                          248,660
           29,713,817                 July  2000                         7.471%                          182,178
            7,246,742                 July  2000                         8.622%                           51,156
            9,511,225                 July  2000                         8.047%                           62,737
           33,305,900                 Jan.  2001                         9.198%                          250,531
           46,882,784                 Jan.  2001                         9.774%                          374,309
            5,257,516                 Jan.  2001                         8.047%                           34,679
            6,342,462                 Jan.  2001                         8.622%                           44,773
           22,146,227                 July  2001                         8.047%                          146,079
          104,830,848                 July  2001                         8.622%                          740,026
           23,008,093                 July  2001                         9.198%                          173,070
           32,421,747                 July  2001                         9.774%                          258,853
                                      
      US$ 476,588,453                                                    8.404%                    US$ 3,280,250
</TABLE>
                                      
- ----------
*        All rates quoted on a 30/360 semiannual basis
                                
                  Payments of interest are made monthly out of payments on the
Initial Mortgage Loans. Pursuant to an agreement between the Company and NB
Finance (the "Mortgage Loan Assignment Agreement"), dated September 3, 1997, the
Company receives all scheduled payments made on the Initial Mortgage Loans,
retains a portion of any such payments equal to the amount due and payable on
the Initial Mortgage Assets and remits the balance, if any, to NB Finance. The
Company also retains a portion of any prepayments of principal in respect of the
Initial Mortgage Loans equal to the proportion of such prepayments that the
outstanding principal amount of the Initial Mortgage Loans bears to the
outstanding principal amount of the Initial Mortgage Assets, which amount would
be applied to reduce the outstanding principal amount of the Initial Mortgage
Assets. Repayment of the Initial Mortgage Assets is secured by an assignment of
the Initial               
                                
                                       28
                          
<PAGE>



Mortgage Loans to the Company pursuant to the Mortgage Loan Assignment
Agreement, which will be governed by the laws of Bermuda. The assignment of the
Initial Mortgage Loans by NB Finance to the Company is without recourse. The
Company has a security interest in the real property securing the Initial
Mortgage Loans and, subject to fulfilling certain procedural requirements under
applicable Canadian law, is entitled to enforce payment on the Initial Mortgage
Loans in its own name if a mortgagor should default thereon. In the event of
such a default, the Company has the same rights as NB Finance to force a sale of
the mortgaged property and satisfy the obligations of NB Finance out of the
proceeds. In the event of a default in respect of an Initial Mortgage Loan, the
amount of the Initial Mortgage Assets will be reduced by an amount equal to the
portion thereof allocable to defaulting mortgage. The Initial Mortgage Loans are
administered by the Bank, as agent of the Company, and the Company has the right
to perfect its security interest in the Initial Mortgage Loans by notice and
registration. Following repayment of the Initial Mortgage Assets, the Company
will reassign any outstanding Initial Mortgage Loans (without recourse) and
deliver them to, or as directed by, NB Finance. All payments in respect of the
Initial Mortgage Loans are made in Canadian dollars. The amounts due on the
Initial Mortgage Assets are retained by the Company free and clear of and
without withholding or deduction for or on account of any present or future
taxes imposed by or on behalf of Bermuda or any political subdivision thereof or
therein.

                  Description of the Initial Mortgage Loans

                  Information with respect to the Initial Mortgage Loans is
presented as of August 8, 1997.

                  The detailed information set forth in this Prospectus with
respect to the Initial Mortgage Loans applies only to the mortgages purchased by
NB Finance.

                  The Initial Mortgage Loans consist of sixteen pools of
residential first mortgages originated by the Bank or acquired by the Bank from
other CMHC approved lenders. Each pool consists of between 130 and 2,561
CMHC-insured residential first mortgages and is secured by the underlying
residential real property located in Canada, primarily in Quebec. See "Risk
Factors--All of the Real Property Securing the Initial Mortgage Assets is
Located Outside of the United States." In aggregate, 12,101 CMHC-insured
residential first mortgages comprise the sixteen pools. Generally, the
CMHC-insured residential first mortgages comprising any individual are less than
C$100,000. Accordingly, no individual CMHC-insured residential first mortgage is
material to the Company, its operation or its business.

                  Payments on the Initial Mortgage Loans are due monthly in
arrears on the 1st day of each month through July 2001 or such earlier date on
which payment in full of the Initial Mortgage Loans is made (the "Final Payment
Date") or, if the 1st day of a month is not a business day, on the first
business day following the 1st day of such month (a "Monthly Payment Date").
Payments of interest and principal on the Initial Mortgage Loans are made in
Canadian dollars.

                  The Initial Mortgage Loans mature monthly beginning in 1999
and bear interest at rates ranging from approximately 6.0% to 8.99% with an
average interest rate of 7.53% per annum. The Final Payment Date may occur at an
earlier date if final payment on the Initial Mortgage Loans occurs earlier than
such date, because of unscheduled prepayments.

                  The following table summarizes the Initial Mortgage Loans:


                                       29

<PAGE>


<TABLE>
<CAPTION>

                                                                 Initial Mortgage Loans
 Outstanding                                                                                                              Number
   Amount*            Maturity         Min.           Max.          Avg.          Min.          Max.           Avg.       of Loans
   -------            --------         ----           ----          ----          ----          ----           ----       --------
                                                  Interest rate**                Remaining Term (months)
                                                  ---------------                -----------------------

<S>                  <C>              <C>           <C>            <C>           <C>           <C>           <C>             <C>
 $  42,004,792       Jan. 2000        6.000%        6.499%         6.225%        24.00         29.00         28.15             644
    40,397,485       Jan. 2000        6.500%        6.999%         6.772%        24.00         29.00         27.79             547
    83,810,476       Jan. 2000        7.000%        7.499%         7.166%        24.00         29.00         27.57           1,318
    28,434,108       Jan. 2000        7.500%        7.999%         7.791%        24.00         29.00         25.38             411
    76,266,035       July 2000        6.000%        6.499%         6.199%        30.00         35.00         32.80           1,083
    51,627,757       July 2000        6.500%        6.999%         6.639%        30.00         35.00         33.42             848
    12,591,214       July 2000        7.500%        7.999%         7.608%        30.00         35.00         32.03             166
    16,525,754       July 2000        7.000%        7.499%         7.188%        30.00         35.00         30.84             251
     9,134,934       Jan. 2001        7.000%        7.499%         7.234%        36.00         41.00         39.50             130
    11,020,027       Jan. 2001        7.500%        7.999%         7.776%        36.00         41.00         39.14             135
    57,869,002       Jan. 2001        8.000%        8.499%         8.287%        36.00         41.00         38.85             697
    81,458,837       Jan. 2001        8.500%        8.999%         8.718%        36.00         41.00         38.17           1,266
    38,479,070       July 2001        7.000%        7.499%         7.299%        41.00         47.00         44.84             417
   182,143,599       July 2001        7.500%        7.999%         7.768%        41.00         47.00         44.81           2,561
    39,976,562       July 2001        8.000%        8.499%         8.204%        41.00         47.00         45.17             546
    56,332,785       July 2001        8.500%        8.999%         8.523%        41.00         47.00         45.89           1,081

  $828,072,438                        7.310%        7.809%         7.526%        34.34         39.34         37.32          12,101
</TABLE>


- ----------
*        All amounts quoted in Canadian $
**       All rates quoted on a 30/360 semiannual basis

                  All of the Initial Mortgage Loans were originated in
accordance with underwriting policies customarily employed by the Bank, or with
underwriting policies acceptable to the Bank. As is generally the case in the
Canadian residential mortgage business, the Bank's underwriting policies are
derived from CMHC approved underwriting criteria, and they focus on the
borrower's ability to repay the mortgage loan and the adequacy of the proposed
security.

                  As a CMHC approved lender, the Bank has access to the National
Housing Act (NHA) mortgage insurance program. All of the Initial Mortgage Loans
are insured by CMHC pursuant to that program. The bulk of those loans were
insured at origination. Whether a loan is insured at origination or through the
CMHC portfolio insurance program, the insurance is valid until the expiration of
the loan.

                  All of the Initial Mortgage Loans are balloon mortgages.
Accordingly, the Initial Mortgage Loans do not provide for the amortization of
the principal balance thereof over their term to maturity and a principal
payment equal to the original balance less any prepayment will be due on each
Initial Mortgage Loan at maturity. Mortgage Loans that require a balloon payment
typically involve a greater degree of risk than fully amortizing loans. See
"Risk Factors--Balloon Payments." Balloon mortgages are the most prevalent type
of mortgage offered by Canadian mortgage lenders. At the expiration of the term,
the mortgage is generally renewed, based on then current market conditions, for
a new term. Although the Bank offers terms varying from 3 months to 10 years,
terms exceeding 5 years are relatively rare. Moreover, although the Bank offers
monthly, semi-monthly and weekly pay mortgages, all of the Initial Mortgage
Loans are monthly pay mortgages. In general, loans are amortized over a period
not exceeding 25 years.

                  The Initial Mortgage Loans provide for limited prepayment
rights. For example, typically up to 10% of the original principal amount of an
Initial Mortgage Loan may be prepaid without penalty. Moreover, an Initial
Mortgage Loan may also be prepaid without penalty if the mortgaged property is
sold and the mortgagor enters into a new mortgage with the same terms and
conditions as the Initial Mortgage Loan. In most other circumstances,
prepayments or renegotiations of either the interest rate or the term of an
Initial Mortgage Loan will be subjected to prepayment penalties. During the
first three years following the most

                                       30

<PAGE>



recent interest adjustment date, such penalties are tantamount to a yield
maintenance clause. After three years, such penalties will be limited to three
months of interest.

                  On the date of purchase, the Initial Mortgage Loans had an
aggregate principal amount of approximately C$828 million (US$596 million) and a
fair market value of approximately C$848 million (US$610 million). The Initial
Mortgage Loans mature monthly beginning in 2000, with an average maturity of
approximately September 2000.

                  The Company intends and has the ability to hold the Mortgage
Loans to maturity unless there is a prepayment by the customer or a Mortgage
Loan is impaired. Therefore the Mortgage Loans will be recorded as a long-term
investment in the balance sheet of the Company.

Effect of Interest Rate Fluctuation on Assets and Earnings

                  It is anticipated that the Company's income will consist
principally of interest payments from the Initial Mortgage Assets and
obligations that are comparable to the Initial Mortgage Assets. Interest and
principal amounts generated by the Initial Mortgage Loans and other assets
acquired pursuant to the Company's investment policy enable full payment with
respect to the Initial Mortgage Assets. The Initial Mortgage Assets and the
Initial Mortgage Loans mature between January 2000 and July 2001.

                  If there is a significant decline in interest rates at a time
when the Company must reinvest payments of interest and principal in respect of
its Mortgage Assets or Mortgage Loans, the Company may find it difficult to
purchase additional Mortgage Assets or Mortgage Loans which generate sufficient
income to support the payment of dividends on the Series A Preferred Shares.
Because the rate at which dividends on the Series A Preferred Shares, if, when
and as authorized and declared, are payable is fixed, there can be no assurance
that an interest rate environment in which there is a significant decline in
interest rates would not adversely affect the Company's ability to pay dividends
on the Series A Preferred Shares. Further, it is possible that a significant
decline in interest rates could effect a prepayment of Mortgage Loans. Assuming
all Mortgage Loans provide similar limitations on prepayments as the Initial
Mortgage Loans, the effect on earnings will be, to a certain extent, mitigated.
However, such prepayments could adversely affect the Company's assets.

                  A significant increase in interest rates would not be expected
to adversely affect the assets or the earnings of the Company

Servicing

                  The Initial Mortgage Loans, and certain other Mortgage Loans,
are serviced by the Bank pursuant to the terms of the Servicing Agreement. The
Bank receives a fee equal to 0.25% per annum on the principal balances of the
loans serviced. Payment of such fees is subordinated to payments of dividends on
the Series A Preferred Shares.

                  The Servicing Agreement requires the Bank to service Mortgage
Loans in a manner generally consistent with normal mortgage servicing practices
of prudent mortgage lending institutions which service mortgage loans of the
same type as the Mortgage Loans, with any servicing guidelines promulgated by
the Company and with relevant government agency guidelines and procedures. The
Servicing Agreement requires the Bank to service Mortgage Loans solely with a
view toward the interests of the Company and without regard to the interests of
the Bank or any of its other affiliates (including NB Finance). The Bank
collects and remits principal and interest payments, administers mortgage escrow
accounts, submits and pursues mortgage insurance claims and supervises
foreclosure proceedings on any Mortgage Loans it services. The Bank also
provides accounting and reporting services with respect to such Mortgage Loans.
The Servicing Agreement requires the Bank to follow such collection procedures
as are customary in normal mortgage servicing practices of prudent

                                       31

<PAGE>



mortgage lending institutions which service mortgage loans of the same type as
the Mortgage Loans. The Bank may from time to time subcontract all or a portion
of its servicing obligations under the Servicing Agreement to a third party
subject to the prior written approval of the Company. The Bank will not, in
connection with subcontracting any of its obligations under the Servicing
Agreement, be discharged or relieved in any respect from its obligation to the
Company to perform its obligations under the Servicing Agreement.

                  The Bank is required to pay all expenses related to the
performance of its duties under the Servicing Agreement. The Bank is required to
make advances of taxes and required insurance premiums that are not collected
from mortgagors with respect to any Mortgage Loan serviced by it, unless it
determines that such advances are nonrecoverable from the mortgagor, insurance
proceeds or other sources with respect to such Mortgage Loan. If such advances
are made, the Bank generally will be reimbursed prior to the Company being
reimbursed out of the payments with respect to such Mortgage Loan. The Bank also
is entitled to reimbursement for expenses incurred by it in connection with the
liquidation of defaulted Mortgage Loans serviced by it and in connection with
the restoration of mortgaged property. The Bank is responsible to the Company
for any loss suffered as a result of the Bank's failure to make and pursue
timely claims or as a result of actions taken or omissions made by the Bank
which cause the policies to be cancelled by the insurer. Subject to approval by
the Company, the Bank may institute foreclosure proceedings, exercise any power
of sale contained in any Mortgage Loan or deed of trust, obtain a deed in lieu
of foreclosure or otherwise acquire title to a mortgaged property underlying a
Mortgage Loan by operation of law or otherwise in accordance with the terms of
the Servicing Agreement. The Bank does not, however, have the authority to
conclude contracts in the name of the Company.

                  The Company may terminate the Servicing Agreement upon the
occurrence of one or more events specified in the Servicing Agreement. Such
events relate generally to the Bank's proper and timely performance of its
duties and obligations under the Servicing Agreement. In addition, the Company
may also terminate the Servicing Agreement without cause upon 60 days' notice
and payment of a termination fee equal to the product of 0.0002% of the then
current aggregate unpaid principal balance of the Mortgage Loans and the number
of months remaining until the first anniversary of the Servicing Agreement. The
termination fee will be based on the aggregate outstanding principal amount of
the Mortgage Loans then serviced under the Servicing Agreement. As long as any
of the Series A Preferred Shares remain outstanding, the Company may not renew,
terminate, or modify the Servicing Agreement without the approval of a majority
of the Independent Directors.

                  As is customary in the mortgage loan servicing industry, the
Bank is entitled to retain any late payment charges, penalties and assumption
fees collected in connection with the Mortgage Loans serviced by it. The Bank
will receive any benefit derived from interest earned on collected principal and
interest payments between the date of collection and the date of remittance to
the Company and, to the extent permitted by law, from interest earned on tax and
insurance impound funds with respect to Mortgage Loans serviced by it.

                  When any mortgaged property underlying a Mortgage Loan is
conveyed by a mortgagor, the Bank generally will enforce any "due-on-sale"
clause contained in the Mortgage Loan, to the extent permitted under applicable
law and governmental regulations. The terms of a particular Mortgage Loan or
applicable law, however, may provide that the Bank is prohibited from exercising
the "due-on-sale" clause under certain circumstances related to the security
underlying the Mortgage Loan and the buyer's ability to fulfill the obligations
thereunder. Upon any assumption of a Mortgage Loan by a transferee, a nominal
fee is typically required, which sum will be retained by the Bank as additional
servicing compensation.

Employees

                  The Company has six employees. Information regarding the
executive officers of the Company is provided below under "Management--Directors
and Executive Officers." The Company does not anticipate that it will require
any additional employees because it retains the Bank to perform certain
functions pursuant to the Advisory Agreement as described below under
"Management--The Bank." Each employee of

                                       32

<PAGE>



the Company currently is also an officer and/or director of the Bank and/or
affiliates of the Bank. The Company maintains corporate records and audited
financial statements that are separate from those of the Bank and of any of the
Bank's affiliates.

Competition

                  The Company does not engage in the business of originating
Mortgage Assets. While the Company will purchase additional Mortgage Assets, it
anticipates that such Mortgage Assets will be purchased from the Bank and/or
affiliates of the Bank. Accordingly, the Company does not compete with mortgage
conduit programs, investment banking firms, savings and loan associations,
banks, thrift and loan associations, finance companies, mortgage bankers or
insurance companies in acquiring its Mortgage Assets.

                  As of October 31, 1997, the Bank held more than C$13 billion
of residential mortgage assets. Slightly more than 70% of such mortgages were
located in Quebec, the Bank's principal place of business. The major competitor
of the Bank in Quebec is the Caisses Populaires Desjardins (a credit union). The
market share of the Bank for such mortgage in Quebec is approximately 18%
compared with a significantly greater market share for Caisses Populaires
Desjardins.

Legal Proceedings

                  The Company is not the subject of any material litigation.
None of the Company, the Bank or any affiliate of the Bank is currently involved
in nor, to the Company's knowledge, currently threatened with any material
litigation with respect to the Initial Mortgage Assets or the Initial Mortgage
Loans, other than routine litigation arising in the ordinary course of business,
most of which is expected to be covered by liability insurance.

                                   MANAGEMENT

Directors and Executive Officers

                  The Board of Directors consists of the individuals set forth
below. Messrs. Hanley and Michel are Independent Directors. Pursuant to the
terms of the Series A Preferred Shares, the Independent Directors will consider
the interests of the holders of both the Series A Preferred Shares and the
Common Stock in determining whether any proposed action requiring their approval
is in the best interests of the Company. The Company currently has six employees
and does not anticipate that it will require additional employees. See "Business
and Strategy--Employees."

                  As of January 1, 1998, the persons who are directors and
executive officers of the Company are as follows:

Name              Position and Offices Held
- ----              -------------------------
Michael Hanley    Director
Alain Michel      Director
Roger Smock       Director; Chairman of the Board; Chief Executive Officer; 
                  President
Tom Doss          Director; Chief Financial Officer; Treasurer
John Richter      Director; Vice President

                  Francois Bourassa (Vice President--Legal; Secretary), Andree
Grimard (Assistant Secretary) and Martin Ouillet (Vice President) are the only
other employees of the Company. The following is a summary of the experience of
the executive officers and current and proposed directors of the Company:


                                       33

<PAGE>



                  Mr. Hanley has been Vice President and Chief Financial Officer
of Gaz Metropolitain since June 1997. Prior to that he was Vice President,
Finance of St. Laurent Paperboard Inc. since June 1994, Vice President, Finance
of Canadian Pacific Forest Products Ltd. (now known as Avenor Inc.) since
September 1990, and a Senior Advisor for Arthur Andersen & Co., an international
firm of accountants and management consultants since September 1987. Mr. Hanley
is a chartered accountant and a member of the Ordre des comptables agrees du
Quebec.

                  Mr. Michel has been Senior Vice President and Chief Financial
Officer of Le Groupe Videotron Ltee since September 1994. Prior to that, he was
Vice President Finance and Treasurer of Videotron since July 1992. Mr. Michel is
a member of the Board of Directors of Group Goyette Inc., a public
transportation company, and is Vice-Chairman of the Board and Chairman of the
Audit Committee of Optel Inc., its U.S. division.

                  Mr. Smock has been Senior Vice President, United States of the
Bank since 1988. In this position, he functions as the Bank's senior
representative in the United States. Mr. Smock is Chairman of the Board of
several of the Bank's U.S. subsidiaries, including National Canada Finance Corp.
and National Canada Corporation. He is also Chairman of the Bank's Management
Committee in the United States.

                  Mr. Doss joined the Bank in 1981 and has served as Chairman,
Credit Committee (United States) since 1981. He was elected Vice President,
Credit (U.S.) in 1988. He is an officer of several of the Bank's U.S.
subsidiaries and is a director of National Canada Finance Corp. and NB Finance.
He is also a member of the Board of Trustees for Soundview Preparatory School.

                  Mr. Richter has been Vice President--Eastern United States of
the Bank since 1988. In this position he functions as the Bank's senior lender
officer in the United States. Mr. Richter is President of National Canada
Finance Corp., a United States subsidiary of the Bank. He is also a member of
the Bank's management committee in the United States.

Summary Compensation Table

                  The officers, employees and directors other than the
Independent Directors of the Company did not receive any form of compensation
from the Company for the fiscal year ended December 31, 1997. The compensation
of the officers, employees and directors other than the Independent Directors of
the Company is paid directly by the Bank and charged-back to the Company for
services provided thereto pursuant to the terms of the Advisory Agreement. See
"--The Bank as Advisor." The table below sets forth the compensation paid or
accrued by the Bank and its subsidiaries for the year ended December 31, 1997 to
Roger Smock, the President of the Company.

                                            Annual Compensation
Name and                        -------------------------------------------
Principal Position              Year              Salary              Bonus
- ------------------              ----              ------              -----

Roger Smock                     1997
President (1)

- ------------------------
(1) Roger Smock was elected Chairman of the Board; Chief Executive Officer;
President of the Company effective January 1, 1998.




                                       34

<PAGE>



Independent Directors

                  The terms of the Series A Preferred Shares require that, as
long as any Series A Preferred Shares are outstanding, certain actions by the
Company must be approved by a majority of the Independent Directors. See
"Description of Series A Preferred Shares--Independent Director Approval." Mr.
Hanley and Mr. Michel are Independent Directors. As long as there are only two
Independent Directors, any action that requires the approval of a majority of
Independent Directors must be approved by both the Independent Directors.

                  If at any time the Company fails to declare and pay a
quarterly dividend on the Series A Preferred Shares, the number of directors
then constituting the Board of Directors will be increased by at least two at
the Company's next annual meeting and the holders of the Series A Preferred
Shares, voting together as a single class with the holders of any other
outstanding series of Preferred Stock entitled to vote on the matter, including
the Senior Preferred Shares, will be entitled to elect two additional directors
to serve on the Board of Directors. Any member of the Board of Directors elected
by holders of Preferred Stock will be deemed to be an Independent Director for
purposes of the actions requiring the approval of a majority of the Independent
Directors. The Company expects that the Bank will elect a majority of the Board
of Directors. See "Description of Series A Preferred Shares--Voting Rights."

Audit Committee

                  The Board of Directors has established an audit committee
which reviews the engagement of independent accountants and their independence.
The audit committee also reviews the adequacy of the Company's internal
accounting controls. The audit committee is comprised of Mr. Hanley and Mr.
Michel.

Compensation of Directors and Officers

                  The Company pays the Independent Directors fees for their
services as directors. The Independent Directors receive annual compensation of
$10,000 plus a fee of $750 for attendance (in person or by telephone) at each
meeting of the Board of Directors.

Limitation of Liability and Indemnification of Directors and Officers

                  The MGCL permits a Maryland corporation to include in its
charter a provision limiting the liability of the corporation's directors and
officers to the corporation and its stockholders for money damages except for
liability resulting from (a) actual receipt of an improper benefit or profit in
money, property or services or (b) active and deliberate dishonesty established
by a final judgment as being material to the cause of action. The Charter
contains such a provision which eliminates such liability to the maximum extent
permitted by the MGCL.

                  The Charter authorizes the Company, to the maximum extent
permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former director or officer or (b) any individual who, while a
director of the Company and at the request of the Company, serves or has served
another corporation, partnership, joint venture, trust, employee benefit plan or
any other enterprise as a director, officer, partner or trustee of such
corporation, partnership, joint venture, trust, employee benefit plan or other
enterprise, from and against any claim or liability to which such person may
become subject or which such person may incur by reason of his or her status as
a present or former director or officer of the Company. The Bylaws of the
Company (the "Bylaws") obligate it, to the maximum extent permitted by Maryland
law, to indemnify and to pay or reimburse reasonable expenses in advance of
final disposition of a proceeding to (a) any present or former director or
officer who is made a party to the proceeding by reason of his service in that
capacity or (b) any individual who, while a director of the Company and at the
request of the Company, serves or has served another

                                       35

<PAGE>



corporation, partnership, joint venture, trust, employee benefit plan or any
other enterprise as a director, officer, partner or trustee of such corporation,
partnership, joint venture, trust, employee benefit plan or other enterprise and
who is made a party to the proceeding by reason of his service in that capacity.
The Charter and Bylaws also permit the Company to indemnify and advance expenses
to any person who served a predecessor of the Company in any of the capacities
described above and to any employee or agent of the Company or a predecessor of
the Company.

                  The MGCL requires a corporation (unless its charter provides
otherwise, which the Charter does not) to indemnify a director or officer who
has been successful, on the merits or otherwise, in the defense of any
proceeding to which he is made a party by reason of his service in that
capacity. The MGCL permits a corporation to indemnify its present and former
directors and officers, among others, against judgments, penalties, fines,
settlements and reasonable expenses actually incurred by them in connection with
any proceeding to which they may be made a party by reason of their service in
those or other capacities unless it is established that (a) the act or omission
of the director or officer was material to the matter giving rise to the
proceeding and (i) was committed in bad faith or (ii) was the result of active
and deliberate dishonesty, (b) the director or officer actually received an
improper personal benefit in money, property or services or (c) in the case of
any criminal proceeding, the director or officer had reasonable cause to believe
that the act or omission was unlawful. However, under the MGCL, a Maryland
corporation may not indemnify for an adverse judgment in a suit by or in the
right of the corporation or for a judgment of liability on the basis that
personal benefit was improperly received, unless in either case a court orders
indemnification and then only for expenses. In addition, the MGCL requires the
Company, as a condition to advancing expenses, to obtain (a) a written
affirmation by the director or officer of his good faith belief that he has met
the standard of conduct necessary for indemnification by the Company and (b) a
written statement by or on his behalf to repay the amount paid or reimbursed by
the Company if it shall ultimately be determined that the standard of conduct
was not met.

The Bank as Advisor

                  The Company entered into the Advisory Agreement with the Bank
to administer the day-to-day operations of the Company. The Bank is responsible
for (i) monitoring the credit quality of Mortgage Assets held by the Company,
(ii) advising the Company with respect to the reinvestment of income from and
payments on, and with respect to the acquisition, management, financing and
disposition of, Mortgage Assets held by the Company, (iii) holding documents
relating to the Company's Mortgage Assets as custodian, (iv) monitoring the
Company's compliance with the requirements necessary to qualify as a REIT and
(v) maintaining its status as a NHA Approved Lender. The Bank may, with the
approval of a majority of the Board of Directors as well as a majority of the
Independent Directors, subcontract all or a portion of its obligations under the
Advisory Agreement to one or more related or unrelated third parties. The Bank
will not, in connection with the subcontracting of any of its obligations under
the Advisory Agreement, be discharged or relieved in any respect from its
obligations under the Advisory Agreement.

                  The Bank and its affiliates have substantial experience in
mortgage finance and in the administration of Mortgage Assets.

                  The Advisory Agreement has an initial term of one year, and
may be renewed for additional one-year periods. The Advisory Agreement may be
terminated by the Company at any time upon 60 days' prior written notice. As
long as any of the Series A Preferred Shares remain outstanding, any decision by
the Company to renew, terminate or modify the Advisory Agreement must be
approved by a majority of the Board of Directors, as well as by a majority of
the Independent Directors. The Bank is entitled to receive an advisory fee equal
to C$50,000 payable in equal quarterly installments with respect to the advisory
and management services provided by it to the Company. Payment of such fees is
subordinated to payments of dividends on the Series A Preferred Shares.


                                       36

<PAGE>



                  As a result of the relationship between the Bank and the
Company, certain conflicts of interest may arise. See "Risk
Factors--Relationship with the Bank and its Affiliates; Conflicts of Interest."
In addition, under certain circumstances, The Independent Fiduciary will
exercise the discretionary authority reserved to the Company with respect to
transactions involving both the Company and the Bank or any Bank affiliate. See
"ERISA Considerations."

                  DESCRIPTION OF THE SERIES A PREFERRED SHARES

                  The following summary of the material terms and provisions of
the Series A Preferred Shares does not purport to be complete and is qualified
in its entirety by reference to Maryland law and to the terms and provisions of
the Charter establishing the Series A Preferred Shares and the other provisions
of the Charter, a copy of which is available from the Company upon request. See
"Description of Capital Stock."

General

                  The Series A Preferred Shares form a series of Preferred
Stock, which Preferred Stock may be issued from time to time in one or more
series with such designations, preferences, conversion or other rights, voting
powers, restrictions, limitations as to dividends or other distributions,
qualifications and terms and conditions of redemption as are determined by the
Board of Directors. The Board of Directors has authorized the Company to issue
the Series A Preferred Shares.

                  When issued the Series A Preferred Shares will be validly
issued, fully paid and nonassessable. The holders of the Series A Preferred
Shares will have no preemptive rights with respect to any shares of the stock of
the Company or any other securities of the Company convertible into or carrying
rights or options to purchase any such shares. The Series A Preferred Shares are
perpetual and will not be convertible into shares of Common Stock or any other
class or series of stock of the Company and will not be subject to any sinking
fund or other obligation of the Company for their repurchase or retirement. The
Series A Preferred Shares will be exchanged automatically on a one-for-one basis
for the Bank Preferred Shares upon the occurrence of an Exchange Event.

                  The transfer agent, registrar and dividend disbursement agent
for the Series A Preferred Shares will be The Bank of Nova Scotia Trust Company
of New York. The registrar for shares of Series A Preferred Shares will send
notices to shareholders of any meetings at which holders of the Series A
Preferred Shares have the right to elect directors of the Company or to vote on
any other matter.

Dividends

                  Holders of the Series A Preferred Shares shall be entitled to
receive, if, when and as authorized and declared by the Board of Directors out
of assets of the Company legally available therefor, noncumulative cash
dividends at the rate of 8.35% per annum of the liquidation preference
(equivalent to US$83.50 per share per annum, calculated by multiplying the
annual dividend rate of 8.35% by the liquidation preference of US$1,000 per
share, assuming authorization and declaration by the Board of Directors of four
quarterly dividends). If authorized and declared, dividends on the Series A
Preferred Shares shall be payable quarterly in arrears on the 30th day of March,
June, September and December (or, if any such day is not a business day, on the
next business day) of each year, at such annual rate, commencing      , 1998.
Except for the initial period, which shall commence on and include      , 1998
and end on      , 1998, dividends in each quarterly dividend period will accrue
from the first day of such period, whether or not authorized, declared or paid
for the prior quarterly period. Each authorized and declared dividend shall be
payable to holders of record as they appear at the close of business on the
stock register of the Company on such record dates, not exceeding 45 calendar
days nor less than 10 calendar days preceding the payment dates thereof, as
shall be fixed by the Board of Directors. Dividends payable on the Series A
Preferred Shares for any dividend period greater or less than a full dividend
period shall be computed on the basis of twelve 30-day months, a 360-day year
and

                                       37

<PAGE>



the actual number of days elapsed in the period; provided, however, that in the
event of the Automatic Exchange, any accrued and unpaid dividends on the Series
A Preferred Shares as of the Time of Exchange (as defined) shall be deemed to be
accrued and unpaid dividends on the Bank Preferred Shares.

                  The right of holders of the Series A Preferred Shares to
receive dividends is noncumulative. Accordingly, if the Board of Directors fails
to authorize or declare a dividend on the Series A Preferred Shares for a
quarterly dividend period, then holders of the Series A Preferred Shares will
have no right to receive a dividend for that period, and the Company will have
no obligation to pay a dividend for that period, whether or not dividends are
authorized and declared and paid for any future period with respect to either
the Preferred Stock or the Common Stock authorized. If the Company fails to pay
or authorize and set aside for payment a quarterly dividend on the Series A
Preferred Shares, holders of Preferred Stock, including the Series A Preferred
Shares and the Senior Preferred Shares, will be entitled to elect two directors.
See "--Voting Rights."

                  If full dividends on the Series A Preferred Shares for any
dividend period shall not have been authorized, declared and paid, or
authorized, declared and a sum sufficient for the payment thereof set apart for
such payments, no dividends shall be authorized, declared or paid or set aside
for payment with respect to the Common Stock or any other stock of the Company
ranking junior to or on a parity with the Series A Preferred Shares as to
dividends or amounts upon liquidation, nor shall any Common Stock or any other
capital stock of the Company ranking junior to or on a parity with the Series A
Preferred Shares as to dividends or amounts upon liquidation be redeemed,
purchased or otherwise acquired for any consideration (or any monies to be paid
to or made available for a sinking fund for the redemption of any such stock) by
the Company (except by conversion into or exchange for other stock of the
Company ranking junior to the Series A Preferred Shares as to dividends and
amounts upon liquidation), until such time as dividends on all outstanding
Series A Preferred Shares have been (i) authorized, declared and paid for three
consecutive dividend periods and (ii) authorized, declared and paid or
authorized, declared and a sum sufficient for the payment thereof has been set
apart for payment for the fourth consecutive dividend period.

                  When dividends are not paid in full (or a sum sufficient for
such full payment is not set apart) upon the Series A Preferred Shares and the
shares of any other series of stock ranking on a parity as to dividends with the
Series A Preferred Shares, all dividends authorized and declared upon the Series
A Preferred Shares and any other series of stock ranking on a parity as to
dividends with the Series A Preferred Shares shall be authorized and declared
proportionately so that the amount of dividends authorized and declared per
Series A Preferred Share and such other series of stock shall in all cases bear
to each other the same ratio that full dividends, for the then-current dividend
period, per Series A Preferred Share (which shall not include any accumulation
in respect of unpaid dividends for prior dividend periods) and full dividends,
including required or permitted accumulations, if any, on such other series of
stock bear to each other.

                  For a discussion of the tax treatment of distributions to
stockholders, see "United States Federal Income Tax Considerations--Taxation of
United States Stockholders" and "--Taxation of Foreign Stockholders," and for a
discussion of certain potential regulatory limitations on the Company's ability
to pay dividends, see "Risk Factors--Dividend and Other Regulatory Restrictions
on Operations of the Company."

Automatic Exchange

                  Each Series A Preferred Share will be exchanged automatically
for one newly issued Bank Preferred Share (i) immediately prior to such time, if
any, at which the Bank fails to declare and pay or set aside for payment when
due any dividend on any issue of its cumulative First Preferred Shares or the
Bank fails to pay or set aside for payment when due any declared dividend on any
of its non-cumulative First Preferred Shares, (ii) in the event that the Bank
has a Tier 1 risk-based capital ratio of less than 4.0% or a total risk-based
capital ratio of less than 8.0%, (iii) in the event that the Superintendent
takes control of the Bank pursuant to the Bank Act or proceedings are commenced
for the winding-up of the Bank pursuant to the Winding-up and Restructuring Act
(Canada), or (iv) in the event that the Superintendent, by order, directs the
Bank to act

                                       38

<PAGE>



pursuant to subsection 485(3) of the Bank Act and the Bank elects to cause the
exchange. Upon an Exchange Event, each holder of the Series A Preferred Shares
shall be unconditionally obligated to surrender to the Bank the certificates
representing each Series A Preferred Share held by such holder, and the Bank
shall be unconditionally obligated to issue to such holder in exchange for each
such Series A Preferred Share a certificate representing one Bank Preferred
Share. Any Series A Preferred Shares purchased or redeemed by the Company prior
to the Time of Exchange (as defined below) shall be deemed not to be outstanding
and shall not be subject to the Automatic Exchange.

                  The Automatic Exchange shall occur as of 8:00 a.m. Eastern
Time on the date for such exchange set forth in the requirements of the
Superintendent or, if such date is not set forth in such requirements as of 8:00
a.m. on the earliest possible date such exchange could occur consistent with
such requirements (the "Time of Exchange"), as evidenced by the issuance by the
Bank of a press release prior to such time. As of the Time of Exchange, all of
the Series A Preferred Shares will be deemed cancelled without any further
action by the Company, all rights of the holders of the Series A Preferred
Shares as stockholders of the Company will cease, and such persons shall
thereupon and thereafter be deemed to be and shall be for all purposes holders
of Bank Preferred Shares. The Company will mail notice of the occurrence of an
Exchange Event to each holder of the Series A Preferred Shares within 30 days of
such event, and the Bank will deliver to each such holder certificates for the
Bank Preferred Shares upon surrender of such holder's certificates for the
Series A Preferred Shares. The Charter provides that, immediately after the
delivery of such notice, the existence of the Company shall terminate and the
Company will be liquidated and its affairs wound up in accordance with the
procedures of the MGCL relating to forfeiture of the charter of a corporation
and expiration of corporate existence. Until such replacement stock certificates
are delivered (or in the event such replacement certificates are not delivered),
certificates previously representing the Series A Preferred Shares shall be
deemed for all purposes to represent the Bank Preferred Shares. All corporate
action necessary for the Bank to issue the Bank Preferred Shares has been taken
by the Bank. Accordingly, once an Exchange Event occurs, no action will be
required to be taken by holders of the Series A Preferred Shares, by the Bank or
by the Company in order to effect the Automatic Exchange as of the Time of
Exchange.

                  Holders of the Series A Preferred Shares, by purchasing such
Series A Preferred Shares, will be deemed to have agreed to be bound by the
unconditional obligation to exchange such Series A Preferred Shares for the Bank
Preferred Shares upon the occurrence of an Exchange Event. The obligation of the
holders of the Series A Preferred Shares to surrender such shares and the
obligation of the Bank to issue the Bank Preferred Shares in exchange for the
Series A Preferred Shares shall be enforceable by the Bank and such holders,
respectively, against the other.

                  Absent the occurrence of an Exchange Event, no Bank Preferred
Shares will be issued. Upon the occurrence of an Exchange Event, the Bank
Preferred Shares to be issued as part of the Automatic Exchange would constitute
a newly issued series of First Preferred Shares of the Bank ranking senior to
all shares of common stock of the Bank then issued and outstanding and equally
with all other series of First Preferred Shares of the Bank then issued and
outstanding. As of October 31, 1997, 170,461,483 shares of common stock of the
Bank were issued and outstanding. The Bank Preferred Shares would constitute
100% of the issued and outstanding Bank Preferred Shares. The Bank Preferred
Shares would have a liquidation preference of US$1,000 and be subject to
redemption on the same terms as the Series A Preferred Shares (except that there
would be no redemption for a Tax Event). Any accrued and unpaid dividends on the
Series A Preferred Shares as of the Time of Exchange would be accounted for as
accrued and unpaid dividends on the Bank Preferred Shares. The Bank Preferred
Shares would rank equally, in terms of dividend payments and liquidation
preference, with, or senior to, any outstanding First Preferred Shares of the
Bank. The Bank Preferred Shares would not entitle the holders to vote except in
certain circumstances. Dividends on the Bank Preferred Shares would be
non-cumulative and payable at the rate of 8.45% per annum of the liquidation
preference, if, when and as declared by the Board of Directors of the Bank. The
Bank does not intend to apply for listing of the Bank Preferred Shares on any
national securities exchange or for quotation of the Bank Preferred Shares
through the National Association of Securities Dealers Automated Quotation
System. Absent

                                       39

<PAGE>



the occurrence of an Exchange Event, however, the Bank will not issue any Bank
Preferred Shares, although the Bank will be able to issue First Preferred Shares
in series other than that of the Bank Preferred Shares. There can be no
assurance as to the liquidity of the trading markets for the Bank Preferred
Shares, if issued, or that an active public market for the Bank Preferred Shares
would develop or be maintained.

                  Holders of the Series A Preferred Shares cannot exchange the
Series A Preferred Shares for the Bank Preferred Shares voluntarily. In
addition, absent the occurrence of the Automatic Exchange, holders of the Series
A Preferred Shares will have no dividend, voting, liquidation preference or
other rights with respect to the Bank or any security of the Bank.

Ranking

                  The Series A Preferred Shares will rank prior to the Common
Stock and to all other classes and series of equity securities of the Company
now or hereafter issued, other than the Senior Preferred Shares or any other
series of equity securities of the Company expressly designated as being on a
parity with ("Parity Stock") or senior to the Series A Preferred Shares as to
dividend rights and rights upon liquidation, winding up or dissolution. The
Company has the power to create and issue additional Preferred Stock or other
classes of stock ranking on a parity with the Series A Preferred Shares, or
ranking junior to the Series A Preferred Shares, without any approval or consent
of the holders of Series A Preferred Shares. So long as any Series A Preferred
Shares remain outstanding, additional shares of Senior Stock may not be issued
without the approval of the holders of at least two-thirds of the Series A
Preferred Shares. See "--Voting Rights." So long as any Series A Preferred
Shares remain outstanding, additional shares of Parity Stock may not be issued
without the approval of a majority of the Board of Directors and a majority of
the Independent Directors. See "--Independent Director Approval."

Voting Rights

                  Except as indicated below, the holders of the Series A
Preferred Shares will not be entitled to vote. In the event the holders of the
Series A Preferred Shares are entitled to vote as indicated below, each Series A
Preferred Share will be entitled to one vote on matters on which holders of the
Series A Preferred Shares are entitled to vote.

                  If, at the time of any annual meeting of the Company's
stockholders for the election of directors, the Company has failed to pay or
failed to authorize and declare and set aside for payment a quarterly dividend
on any series of Preferred Stock of the Company, including the Series A
Preferred Shares, the number of directors then constituting the Board of
Directors will be increased by at least two (if not already increased by two due
to a default in preference dividends), and the holders of the Series A Preferred
Shares and the holders of Senior Preferred Shares, voting together with the
holders of all other series of Preferred Stock as a single class, will be
entitled to elect such two additional directors to serve on the Board of
Directors at each such annual meeting. Each director elected by the holders of
shares of the Preferred Stock shall continue to serve as a director until the
later of (i) the full term for which he or she shall have been elected or (ii)
the payment of one quarterly dividend on the Preferred Stock, including the
Series A Preferred Shares. Any such director may be removed by, and shall not be
removed except by, the vote of the holders of record of the outstanding the
Series A Preferred Shares and Parity Stock entitled to vote, voting together as
a single class with the holders of all other series of Preferred Stock entitled
to vote on the matter, at a meeting of the Company's stockholders, or of the
holders of the Series A Preferred Shares and Parity Stock so entitled to vote
thereon, called for that purpose. As long as dividends on the Series A Preferred
Shares shall not have been paid for the preceding quarterly dividend period, (i)
any vacancy in the office of any such director may be filled (except as provided
in the following clause (ii)) by a person designated in an instrument in writing
signed by any such remaining director and filed with the Company, and (iii) in
the case of the removal of any such director, the vacancy may be filled by the
vote of the holders of the outstanding Series A Preferred Shares and

                                       40

<PAGE>



Parity Stock entitled to vote, voting together as a single class with the
holders of all other series of Preferred Stock entitled to vote on the matter,
at the same meeting at which such removal shall be voted.

                  The affirmative vote or consent of the holders of at least
two-thirds of the outstanding shares of each series of Preferred Stock,
including the Series A Preferred Shares, will be required (a) to create any
class or series of stock (other than the Senior Preferred Stock) which shall, as
to dividends or distribution of assets, rank prior to or on a parity with any
outstanding series of Preferred Stock other than a series which shall not have
any right to object to such creation or (b) alter or change the provisions of
the Charter (including the terms of the Series A Preferred Shares) so as to
adversely affect the voting powers, preferences or special rights of the holders
of a series of Preferred Stock to any material extent; provided that if such
amendment shall not adversely affect all series of Preferred Stock, such
amendment need only be approved by at least two-thirds of the holders of shares
of all series of Preferred Stock adversely affected thereby.

Redemption

                  The Series A Preferred Shares are not redeemable prior to
September 3, 2007 (except upon the occurrence of a Tax Event on or after
September 3, 2002). On or after such date, the Series A Preferred Shares may be
redeemed at the option of the Company, or its successor or any acquiring or
resulting entity with respect to the Company (including by any parent or
subsidiary of the Company, any such successor, or any such acquiring or
resulting entity), as applicable, in whole or in part, at any time or from time
to time on not less than 30 nor more than 60 days' notice by mail, at the
following redemption prices (expressed as a percentage of the US$1,000 per share
liquidation preference), if redeemed during the 12-month period beginning
September 3 of the years indicated below, plus the quarterly accrued and unpaid
dividend to the date of redemption, if any, thereon:

Year                                 Redemption Price
- ----                                 ----------------

2007                                    104.1750%
2008                                    103.7575
2009                                    103.3400
2010                                    102.9225
2011                                    102.5050
2012                                    102.0875
2013                                    101.6700
2014                                    101.2525
2015                                    100.8350
2016                                    100.4175

and thereafter at a redemption price of US$1,000 per share, plus the quarterly
accrued and unpaid dividend to the date of redemption, if any, thereon.

                  In the event that fewer than all the outstanding Series A
Preferred Shares are to be redeemed, the number of Series A Preferred Shares to
be redeemed shall be determined by the Board of Directors, and the shares to be
redeemed shall be determined by lot or proportionately as may be determined by
the Board of Directors or by any other method as may be determined by the Board
of Directors in its sole discretion to be equitable, provided that such method
satisfies any applicable requirements of any securities exchange on which the
Series A Preferred Shares are then listed.

                  Any such redemption must comply with applicable capital
distribution regulations of the Superintendent, which may prohibit a redemption
and will require the Superintendent's prior written approval. Unless full
dividends on the Series A Preferred Shares have been, or contemporaneously are,
authorized, declared and paid or authorized and declared and a sum sufficient
for the payment thereof set apart for payment

                                       41

<PAGE>



for the then-current dividend period, no Series A Preferred Shares shall be
redeemed unless all outstanding Series A Preferred Shares are redeemed and the
Company shall not purchase or otherwise acquire any Series A Preferred Shares;
provided, however, that the Company may purchase or acquire Series A Preferred
Shares pursuant to a purchase or exchange offer made on the same terms to
holders of all outstanding Series A Preferred Shares.

                  Furthermore, the Company may, at its option, on or after
September 3, 2002 and prior to September 3, 2007, redeem the Series A Preferred
Shares, in whole but not in part, at any time upon a Tax Event, at a redemption
price per share equal to the sum of (i) the quarterly accrued and unpaid
dividend to the date of redemption plus (ii) the Make-Whole Amount (as defined
herein).

                  "Make-Whole Amount" means, with respect to a Series A
Preferred Share, the greater of (i) 100% of the Maturity Amount of such Series A
Preferred Share and (ii) the sum of the present values of the remaining
scheduled payments of dividends on such Series A Preferred Share to September 3,
2007, plus the present value of the Maturity Amount at September 3, 2007,
discounted to the date fixed for redemption of such Series A Preferred Share
(the "redemption date") on a quarterly basis (assuming a 360-day year consisting
of 30-day months), computed using a discount rate equal to the Adjusted Treasury
Rate.

                  "Adjusted Treasury Rate" means, with respect to any redemption
date, the rate per annum equal to the semi-annual equivalent yield to maturity
of the Comparable Treasury Issue (as defined herein), assuming a price for the
Comparable Treasury Issue (expressed as a percentage of its principal amount)
equal to the Comparable Treasury Price (as defined herein) for such prepayment
date plus 0.50%.

                  "Comparable Treasury Issue" means the United States Treasury
security selected by the Quotation Agent as having a maturity comparable to the
Make-Whole Term that would be utilized, at the time of selection and in
accordance with customary financial practice, in pricing new issues of corporate
debt securities of comparable maturity to the Make-Whole Term.

                  "Comparable Treasury Price" means, with respect to any
redemption date, (i) the average of the bid and asked prices for the Comparable
Treasury Issue (expressed in each case as a percentage of its principal amount)
on the third business day preceding such redemption date, as set forth in the
daily statistical release published by the Federal Reserve Bank of New York and
designated "Composite 3:30 p.m. Quotation for U.S. Government Securities" (or
any successor release) or (ii) if such release is not published or does not
contain such prices on such business day, (a) the average of the Reference
Treasury Dealer Quotations for such redemption date, after excluding the highest
and lowest such Reference Treasury Dealer Quotations, or (b) if the Company
obtains fewer than three such Reference Treasury Dealer Quotations, the average
of all such Quotations.

                  "Make-Whole Term" means the period from the redemption date to
September 3, 2007.

                  "Maturity Amount" means the liquidation preference of the
Series A Preferred Shares.

                  "Quotation Agent" means the Reference Treasury Dealer (as
defined herein) appointed by the Company.

                  "Reference Treasury Dealer" means (i) Merrill Lynch Government
Securities, Inc. and their respective successors; provided, however, that if the
foregoing shall cease to be a primary U.S. Government securities dealer in New
York City (a "Primary Treasury Dealer"), the Company shall substitute therefor
another Primary Treasury Dealer, and (ii) any other Primary Treasury Dealer
selected by the Company.

                  "Reference Treasury Dealer Quotations" means, with respect to
each Reference Treasury Dealer and any redemption date, the average, as
determined by the Company, of the bid and asked prices for the Comparable
Treasury Issue (expressed in each case as a percentage of its principal amount)
quoted in

                                       42

<PAGE>



writing to the Company by such Reference Treasury Dealer at 5:00 p.m., New York
City time, on the third business day preceding such redemption date.

                  "Tax Event" means the receipt by the Company of an opinion of
a nationally recognized law firm experienced in such matters to the effect that,
as a result of (i) any amendment to, clarification of, or change (including any
announced prospective change) in, the laws or treaties (or any regulations
thereunder) of the United States or Canada, or any political subdivision or
taxing authority thereof or therein, affecting taxation, (ii) any judicial
decision, official administrative pronouncement, published or private ruling,
regulatory procedure, notice or announcement (including any notice or
announcement of intent to adopt such procedures or regulations) ("Administrative
Action") or (iii) any amendment to, clarification of, or change in the official
position or the interpretation of such Administrative Action or any
interpretation or pronouncement that provides for a position with respect to
such Administrative Action that differs from the theretofore generally accepted
position, in each case, by any legislative body, court, governmental authority
or regulatory body, irrespective of the manner in which such amendment,
clarification or change is made known, which amendment, clarification or change
is effective or such pronouncement or decision is announced on or after the date
of this Prospectus, there is more than an insubstantial risk that (a) dividends
paid or to be paid by the Company with respect to the stock of the Company are
not, or will not be, fully deductible by the Company for United States federal
income tax purposes or (b) the Company is, or will be, subject to more than a de
minimis amount of other taxes, duties or other governmental charges and shall
include an assessment by the Internal Revenue Service that (a) dividends paid or
to be paid by the Company with respect to the stock of the Company are not, or
will not be, fully deductible by the Company for United States federal income
tax purposes or (b) the Company is, or will be, subject to more than a de
minimis amount of other taxes, duties or other governmental charges.

Rights upon Liquidation

                  In the event of any voluntary or involuntary liquidation,
dissolution or winding up of the Company, the holders of the Series A Preferred
Shares at the time outstanding will be entitled to receive out of assets of the
Company legally available for distribution to stockholders under applicable law,
before any distribution of assets is made to holders of Common Stock or any
other class of stock ranking junior to the Series A Preferred Shares upon
liquidation, and subject to the rights of the holders of any class or series of
equity securities having preference with respect to distribution upon
liquidation and the rights of the Company's general creditors, liquidating
distributions in the amount of US$1,000 per share, plus the quarterly accrued
and unpaid dividend thereon, if any, to the date of liquidation, without
interest.

                  After payment of the full amount of the liquidation
distributions to which they are entitled, the holders of the Series A Preferred
Shares will have no right or claim to any of the remaining assets of the
Company. In the event that, upon any such voluntary or involuntary liquidation,
dissolution or winding up, the available assets of the Company are insufficient
to pay the amount of the liquidation distributions on all the outstanding Series
A Preferred Shares and the corresponding amounts payable on all shares of other
classes or series of stock of the Company ranking on a parity with the Series A
Preferred Shares in the distribution of assets upon any liquidation, dissolution
or winding up of the affairs of the Company, then the holders of the Series A
Preferred Shares and such other classes or series of stock shall share ratably
in any such distribution of assets in proportion to the full liquidation
distributions to which they would otherwise be respectively entitled.

                  For such purposes, the consolidation or merger of the Company
with or into any other entity, or the sale, lease or conveyance of all or
substantially all of the property or business of the Company, shall not be
deemed to constitute liquidation, dissolution or winding up of the Company.

Independent Director Approval

                  The terms of the Series A Preferred Shares require that, as
long as any Series A Preferred Shares are outstanding, certain actions by the
Company be approved by a majority of the Independent Directors.

                                       43

<PAGE>



Mr. Hanley and Mr. Michel are the Independent Directors. See
"Management--Independent Directors." As long as there are only two Independent
Directors, any action that requires the approval of a majority of the
Independent Directors must be approved by both Independent Directors. In order
to be considered "independent," a director must not be a current officer or
employee of the Company or a current director, officer or employee of the Bank
or any other affiliate of the Bank. In addition, any members of the Board of
Directors elected by holders of Preferred Stock, including the Series A
Preferred Shares, will be deemed to be Independent Directors for purposes of
approving actions requiring the approval of a majority of the Independent
Directors. The actions which require approval of a majority of the Independent
Directors include (i) the issuance of additional Preferred Stock ranking on a
parity with the Series A Preferred Shares, (ii) the modification of the
Company's general distribution policy or the authorization of any distribution
in respect of the Common Stock for any year if, after taking into account any
such proposed distribution, total distributions on the Series A Preferred Shares
and the Common Stock would exceed an amount equal to the sum of 105% of the
Company's "REIT taxable income" (excluding capital gains) for such year plus net
capital gains of the Company for that year, (iii) the acquisition of Mortgage
Assets other than obligations which are comparable to the Initial Mortgage
Assets, Mortgage Loans, interests in Mortgage Loans and Partnership Interests,
(iv) the redemption of any shares of Common Stock, (v) the renewal, termination
or modification of the Advisory Agreement or the Servicing Agreement or the
subcontracting of any duties thereunder to third parties unaffiliated with the
Bank, and (vi) the determination to revoke the Company's REIT status. The
Charter requires that, in determining whether any proposed action requiring
their approval is in the best interests of the Company, the Independent
Directors will consider the interests of holders of both the Common Stock and
the Preferred Stock, including, without limitation, holders of the Series A
Preferred Shares.

                               REGISTRATION RIGHTS

                  The Company and the Bank entered into the Registration Rights
Agreement for the benefit of the holders of the Series A Preferred Shares issued
on the Issue Date (the "Old Preferred Shares") wherein the Company and the Bank
agreed, for the benefit of the holders of the Old Preferred Shares, (i) to use
their best efforts to file with the Commission within 150 days after the Issue
Date the Registration Statement, for the Series A Preferred Shares issued under
the Registration Statement (the "New Preferred Shares"), and (ii) to use its
best efforts to cause the Registration Statement to be declared effective under
the Securities Act within 180 days after the Issue Date. Promptly after the
Registration Statement has been declared effective, the Company will exchange
the New Preferred Shares for surrender of the Old Preferred Shares. The Company
will keep the Exchange Offer open for not less than 30 days (or longer if
required by applicable law) after the date notice of the Exchange Offer has been
mailed to the holders of the Old Preferred Shares. For each Old Preferred Share
validly tendered to the Company pursuant to the Exchange Offer and not validly
withdrawn by the holder thereof, the holder of such Old Preferred Share will
receive a New Preferred Share having a liquidation preference equal to the
liquidation preference of the tendered Old Preferred Share. Dividends on each
New Preferred Share will accrue from the first day of the dividend period in
which the Exchange Offer is consummated.

                  Based on existing interpretations of the Securities Act by the
Staff set forth in several no-action letters to third parties, and subject to
the immediately following sentence, the Company believes that the New Preferred
Shares issued pursuant to the Exchange Offer may be offered for resale, resold
and otherwise transferred by the holders thereof (other than holders who are
broker-dealers) without further compliance with the registration and prospectus
delivery provisions of the Securities Act. However, any prospective holder of
New Preferred Shares who is an affiliate of the Company or who intends to
participate in the Exchange Offer for the purpose of distributing the New
Preferred Shares, or any broker-dealer who purchased the Old Preferred Shares
from the Company to resell pursuant to Rule 144A or any other available
exemption under the Securities Act, (i) will not be able to rely on the
interpretation of the Staff set forth in the above-mentioned no-action letters,
(ii) will not be entitled to tender its Old Preferred Shares in the Exchange
Offer and (iii) must comply with the registration and prospectus delivery
requirements of the Securities Act in connection with any sale or transfer of
the Old Preferred Shares unless such sale or transfer is made pursuant to an
exemption from such

                                       44

<PAGE>



requirements. The Company does not intend to seek its own no-action letter and
there can be no assurance that the Staff would make a similar determination with
respect to the New Preferred Shares as it has in such no-action letters to third
parties.

                  Each holder of the Old Preferred Shares (other than certain
specified holders) who wishes to exchange the Old Preferred Shares for New
Preferred Shares in the Exchange Offer will be required to represent that (i) it
is not an affiliate of the Company, (ii) the New Preferred Shares to be received
by it were acquired in the ordinary course of its business and (iii) at the time
of the Exchange Offer, it has no arrangement with any person to participate in
the distribution (within the meaning of the Securities Act) of the New Preferred
Shares. In addition, in connection with any resales of New Preferred Shares, any
broker-dealer (a "Participating Broker-Dealer") who acquired the New Preferred
Shares for its own account as a result of market-making or other trading
activities must deliver a prospectus meeting the requirements of the Securities
Act. The Company has agreed that, for a period of six months after the date of
this Prospectus, it will make this Prospectus, as it may be amended or
supplemented, available to any broker-dealer for use in connection with any such
resale and will update this Prospectus, as required, during such six-month
period. The Commission has taken the position that Participating Broker-Dealers
may fulfill their prospectus delivery requirements with respect to the New
Preferred Shares (other than a resale of an unsold allotment from the original
sale of the Old Preferred Shares) with this Prospectus. Under the Registration
Rights Agreement, the Company is required to allow Participating Broker-Dealers
and other persons, if any, subject to similar prospectus delivery requirements
to use this Prospectus in connection with the resale of such New Preferred
Shares for a period of up to six months.

                  If, because of any change in law or in the applicable
interpretations of the Staff, the Company is not permitted to effect the
Exchange Offer on the terms set forth herein, or if for any reason the
Registration Statement is not declared effective within 180 days of the Issue
Date, or in certain other circumstances, including upon the request of the
Initial Purchaser, then in addition to or in lieu of effecting the registration
of the New Preferred Shares pursuant to the Registration Statement, the Company
will, at the Company's sole expense, (a) as promptly as practicable, file the
Shelf Registration Statement covering resales of the Old Preferred Shares (and
underlying interests in the Bank Preferred Shares), (b) use its best efforts to
cause the Shelf Registration Statement to be declared effective under the
Securities Act and (c) use its best efforts to keep effective the Shelf
Registration Statement until the earlier of two years after the Issue Date (six
months in the case of a Shelf Registration Statement filed at the request of the
Initial Purchaser) or such time as all of the Old Preferred Shares have been
sold thereunder or otherwise cease to be registrable securities within the
meaning of the Registration Rights Agreement. The Company will, in the event
that a Shelf Registration Statement is filed, provide to each holder copies of
the prospectus that is a part of the Shelf Registration Statement, notify each
such holder when the Shelf Registration Statement has become effective and take
certain other actions as are required to permit unrestricted resales of the Old
Preferred Shares. A holder that sells Old Preferred Shares pursuant to the Shelf
Registration Statement generally will be required to be named as a selling
security holder in the related prospectus and to deliver a prospectus to
purchasers, will be subject to certain of the civil liability provisions under
the Securities Act in connection with such sales and will be bound by the
provisions of the Registration Rights Agreement that are applicable to such a
holder (including certain indemnification rights and obligations). In addition,
if required by the Staff, each holder of Old Preferred Shares will be required
to deliver information to be used in connection with the Shelf Registration
Statement in order to have their Old Preferred Shares included in the Shelf
Registration Statement and to benefit from the provisions of the second
succeeding paragraph.

                  Each Old Preferred Share contains a legend to the effect that
the holder thereof, by its acceptance thereof, is deemed to have agreed to be
bound by the provisions of the Registration Rights Agreement. In that regard,
each holder is deemed to have agreed that, upon receipt of notice from the
Company of the occurrence of any event which makes such statement in the
prospectus which is part of the Shelf Registration Statement (or, in the case of
Participating Broker-Dealers, this Prospectus) untrue in any material respect or
which requires the making of any changes in such prospectus in order to make the
statements therein not misleading or of certain other events specified in the
Registration Rights Agreement, such holder (or Participating Broker-Dealer, as
the case may be) will suspend the sale of Old Preferred Shares pursuant to such
prospectus until the Company has amended or supplemented such prospectus to
correct such misstatement or

                                       45

<PAGE>



omission and has furnished copies of the amended or supplemented prospectus to
such holder (or Participating Broker-Dealer, as the case may be) or the Company
has given notice that the sale of the Old Preferred Shares may be resumed, as
the case may be.

                  If the Company shall give such notice to suspend the sale of
the Old Preferred Shares, it shall extend the relevant period referred to above
during which the Company is required to keep effective the Shelf Registration
Statement (or the period during which Participating Broker-Dealers are entitled
to use this Prospectus in connection with the resale of New Preferred Shares) by
the number of days during the period from and including the date of the giving
of such notice to and including the date when holders shall have received copies
of the supplemented or amended prospectus necessary to permit resales of the Old
Preferred Shares or to and including the date on which the Company has given
notice that the sale of Old Preferred Shares may be resumed, as the case may be.

                  If the Company fails to comply with the Registration Rights
Agreement or if the Registration Statement or the Shelf Registration Statement
fails to become effective, then, an additional amount ("Liquidated Damages")
shall become payable in respect of the Old Preferred Shares as follows:

                  (i) if (A) neither the Registration Statement nor a Shelf
         Registration Statement is filed with the Commission on or prior to the
         150th day after the Issue Date or (B) notwithstanding that the Company
         has consummated or will consummate the Exchange Offer, the Company is
         required to file a Shelf Registration Statement and such Shelf
         Registration Statement is not filed on or prior to the date required by
         the Registration Rights Agreement, then commencing on the day after
         either such required filing date, Liquidated Damages shall be payable
         to the holders of the Old Preferred Shares at a rate of 0.25% per annum
         (US$2.50 per share); or

                  (ii) if (A) neither the Registration Statement is declared
         effective by the Commission on or prior to the 180th day after the
         Issue Date nor a Shelf Registration Statement is declared effective by
         the Commission on or prior to the later of the 30th day after the
         applicable required filing date or the 180th day after the Issue Date
         or (B) notwithstanding that the Company has consummated or will
         consummate the Exchange Offer, the Company is required to file a Shelf
         Registration Statement and such Shelf Registration Statement is not
         declared effective by the Commission on or prior to the later of the
         30th day after the date such Shelf Registration Statement was required
         to be filed or the 180th day after the Issue Date, then, commencing on
         the 181st day after the Issue Day with respect to the Registration
         Statement or the 31st day after the applicable required filing date (or
         the 181st day of the Issue Date, if later), Liquidated Damages shall be
         payable to the holders of the Old Preferred Shares at a rate of 0.25%
         per annum (US$2.50 per share); or

                  (iii) if (A) the Company has not exchanged New Preferred
         Shares for all Old Preferred Shares validly tendered in accordance with
         the terms of the Exchange Offer on or prior to the 45th day after the
         date on which the Registration Statement was declared effective or (B)
         if applicable, the Shelf Registration Statement has been declared
         effective and such Shelf Registration Statement ceases to be available
         for use by holders of the Old Preferred Shares at any time prior to the
         second anniversary of the Issue Date (other than after such time as all
         Old Preferred Shares have been disposed of thereunder or otherwise
         cease to be registrable securities within the meaning of the
         Registration Rights Agreement), and such event continues for a period
         exceeding 30 consecutive days or 90 days in any 360-day period, whether
         or not consecutive, then Liquidated Damages shall be payable to the
         holders of the New Preferred Shares at a rate of 0.25% per annum
         (US$2.50 per share) commencing on (x) the 31st day after such effective
         date, in the case of (A) above, or (y) the 31st consecutive day or 91st
         day in any 360-day period following the day such Shelf Registration
         Statement ceases to be available in the case of (B) above;


                                       46

<PAGE>



provided, however, that the Liquidated Damages rate on the liquidation
preference of the Old Preferred Shares may not exceed in the aggregate 0.25% per
annum; provided further, however, that (1) upon the filing of the Registration
Statement or a Shelf Registration Statement (in the case of clause (i) above),
(2) upon the effectiveness of the Registration Statement or a Shelf Registration
Statement (in the case of clause (ii) above), or (3) upon the exchange of New
Preferred Shares for all Old Preferred Shares tendered (in the case of clause
(iii) (A) above), or upon the availability of the Shelf Registration Statement
which had ceased to be available (in the case of clause (iii) (B) above),
Liquidated Damages as a result of such clause (or the relevant subclause
thereof) shall cease to accrue.

                  Any amounts of Liquidated Damages due pursuant to clause (i),
(ii) or (iii) above will be payable in cash quarterly on the 30th day of March,
June, September and December of each year to the Holders of record on the
immediately preceding 15th day of such month.

                  The Company will also agree that until such time as (a) all
Old Preferred Shares tendered are exchanged for New Preferred Shares or (b) a
Shelf Registration Statement is available, it will invest any payments received
on Initial Mortgage Loans prior to each quarterly dividend payment date in U.S.
government obligations.

                  The Registration Rights Agreement is governed by, and
construed in accordance with, the laws of the State of New York. The summary
herein of certain provisions of the Registration Rights Agreement does not
purport to be complete and is subject to, and is qualified in its entirety by
reference to, all the provisions of the Registration Rights Agreement, a form of
which is available upon request to the Company. See "Available Information." In
addition, the information set forth above concerning certain interpretations of
and positions taken by the Staff is not intended to constitute legal advice, and
prospective investors should consult their own legal advisors with respect to
such matters.

                          DESCRIPTION OF CAPITAL STOCK

                  The following summary of the material terms of the stock of
the Company does not purport to be complete and is qualified in its entirety by
reference to Maryland law and to the Charter and By-laws of the Company, copies
of which are available upon request to the Company.

Common Stock

                  General. The Company is authorized by the Charter to issue up
to 1,000 shares of Common Stock. The Company has outstanding 100 shares of
Common Stock, all of which are held by the Bank. In addition, the Bank currently
intends that, so long as any Series A Preferred Shares are outstanding, it will
maintain direct or indirect ownership of all of the outstanding shares of the
Common Stock.

                  Dividends. Holders of the Common Stock are entitled to receive
dividends if, when, and as authorized and declared by the Board of Directors out
of assets legally available therefor, provided that, if the Company fails to
authorize, declare and pay full dividends on the Series A Preferred Shares or
the Senior Preferred Shares in any dividend period, the Company may not make any
dividend payments with respect to the Common Stock until such time as dividends
on all outstanding Senior Preferred Shares and Series A Preferred Shares have
been (i) authorized, declared and paid for three consecutive dividend periods or
(ii) authorized, declared and a sum sufficient for the payment thereof set apart
for payment for the fourth consecutive dividend period.

                  Voting Rights. Subject to the rights, if any, of the holders
of any class or series of Preferred Stock, including Senior Preferred Stock and
Series A Preferred Shares, all voting rights are vested in the Common Stock. The
holders of the Common Stock are entitled to one vote per share. All of the
issued and outstanding shares of the Common Stock are currently held by the
Bank.

                                       47

<PAGE>




                  As the holder of all of the outstanding shares of the Common
Stock, the Bank will be able, subject to the terms of the Series A Preferred
Shares and of any other class or series of stock subsequently issued by the
Company, to elect and remove directors, amend the Charter and approve other
actions requiring stockholder approval under the MCGL or otherwise.

                  Rights upon Liquidation. In the event of the liquidation,
dissolution or winding up of the Company, whether voluntary or involuntary,
after there have been paid or set aside for the holders of all series of
Preferred Stock the full preferential amounts to which such holders are
entitled, the holders of the Common Stock will be entitled to share equally and
ratably in any assets remaining after the payment of all debts and liabilities.

Preferred Stock

                  The Company is authorized by the Charter to issue up to
10,000,000 shares of Preferred Stock. Assuming exchange of all outstanding
shares of the Old Preferred Shares, 300,000 shares of Series A Preferred Shares
will be outstanding. Subject to limitations prescribed by Maryland law and the
Charter, the Board of Directors or, if then constituted, a duly authorized
committee thereof, is authorized to issue, from the authorized but unissued
shares of stock of the Company, Preferred Stock in such classes or series as the
Board of Directors may determine and to establish, from time to time, the number
of shares of Preferred Stock to be included in any such class or series and to
fix the designation and any preferences, conversion or other rights, voting
powers, restrictions, limitations as to dividends or other distributions,
qualifications and terms and conditions of redemption of the shares of any such
class or series, and such other subjects or matters as may be fixed by
resolution of the Board of Directors.

                  Shares of Preferred Stock, upon issuance against full payment
of the purchase price therefor and in the manner authorized by the Board of
Directors, will be fully paid and nonassessable. The specific terms of a
particular class or series of Preferred Stock are described in the Charter.

                  The terms of the Charter relating to each class or series of
Preferred Stock set forth the preferences and other terms of such class or
series, including, without limitation, the following, as applicable: (1) the
designation of such class or series; (2) the number of shares of such class or
series offered and the liquidation preference per share of such class or series;
(3) the dividend rate(s), period(s), and/or payment date(s) or method(s) of
calculation thereof for such class or series; (4) whether dividends on such
class or series of Preferred Stock are cumulative or not and, if cumulative, the
date from which dividends on such class or series shall accumulate; (5) the
provision for a sinking fund, if any, for such class or series; (6) the terms
and conditions of redemption, if applicable, of such class or series; (7) any
limitations on direct or beneficial ownership and restrictions on transfer, in
each case as may be appropriate to preserve the status of the Company as a REIT
or as otherwise deemed appropriate by the Board of Directors; (8) the relative
ranking and preferences of such class or series as to dividend rights and rights
upon liquidation, dissolution or winding up of the affairs of the Company; (9)
any limitations on issuance of any class or series of Preferred Stock ranking
senior to or on a parity with such class or series of Preferred Stock as to
dividend rights and rights upon liquidation, dissolution or winding up of the
affairs of the Company; (10) any other specific terms, preferences, rights,
limitations or restrictions of such class or series; and (11) any voting powers
of such class or series.

                  Senior Preferred Stock. The shares of the Senior Preferred
Stock are validly issued, fully paid and nonassessable and will entitle the
holders thereof to cumulative, quarterly dividends. The shares of the Senior
Preferred Stock are redeemable, at any time in whole, but not in part, at the
option of the Company at a price equal to the liquidation preference thereof
plus accrued and unpaid dividends thereon through the redemption date. On the
December 30th following each ten year anniversary of the issuance of the Senior
Preferred Stock, each holder of Senior Preferred Stock may require the Company
to purchase such holder's Senior Preferred Stock at the liquidation preference
thereof plus accrued and unpaid dividends thereon through the date of
redemption. The Senior Preferred Stock rank senior to the Common Stock and the
Series A

                                       48

<PAGE>



Preferred Shares as to dividend rights and rights upon liquidation, winding up
or dissolution. Except as provided below, holders of the Senior Preferred Stock
have no voting rights. If at any time the Company shall have failed to pay all
accrued and unpaid dividends on the Senior Preferred Stock when due, the Company
may not pay dividends on, or make certain other payments with respect to, the
Series A Preferred Shares or the Common Stock or any other series of stock
ranking junior to the Senior Preferred Stock. If, at the time of any annual
meeting of the Company's stockholders for the election of directors, the Company
has failed to pay or failed to authorize and declare and set aside for payment a
quarterly dividend on any series of Preferred Stock, including the Senior
Preferred Shares, the number of directors then constituting the Board of
Directors will be increased by at least two (if not already increased by two due
to a default in preference dividends), and the holders of the Senior Preferred
Shares, voting together with the holders of all other series of Preferred Stock
as a single class, will be entitled to elect such two additional directors to
serve on the Board of Directors at each such annual meeting.

Power to Issue Additional Shares of Common Stock and Preferred Stock

                  The Company believes that the power of the Board of Directors
to issue additional authorized but unissued shares of Common Stock or Preferred
Stock and to classify or reclassify unissued shares of Common Stock or Preferred
Stock and thereafter to cause the Company to use such classified or reclassified
shares of stock will provide the Company with increased flexibility in
structuring possible future financings and acquisitions and in meeting other
needs which might arise. Except as set forth under "Description of New Preferred
Shares--Voting Rights," the additional shares of stock will be available for
issuance without further action by the Company's stockholders, unless such
action is required by applicable law or the rules of any stock exchange or
automated quotation system on which the Company's securities may be listed or
traded.

Restrictions on Ownership and Transfer

                  The Charter contains certain restrictions on the number of
shares of Preferred Stock that individual stockholders may directly or
beneficially own. For the Company to qualify, and to continue to qualify, as a
REIT under the Code, no more than 50% of the value of its outstanding shares of
capital stock may be owned, directly or indirectly, by five or fewer individuals
(defined by the Code to include certain entities) during the last half of a
taxable year (other than the first year) or during a proportionate part of a
shorter taxable year (the "Five or Fewer Test"). The Five or Fewer Test is
applied using certain consecutive ownership rules. The stock of the Company must
also be beneficially owned by 100 or more persons during at least 335 days of a
taxable year (other than the first year) or during a proportionate part of a
shorter taxable year (the "One Hundred Persons Test"). Absent the restrictions
on the number of shares of Preferred Stock that individual stockholders may
acquire and own (directly or indirectly), there would be a possibility that the
Company might fail the Five or Fewer Test. The Company issued the Senior
Preferred Stock in order to ensure compliance with the One Hundred Persons Test.
The provisions of the Senior Preferred Stock include a restriction that if any
transfer of shares of such stock would cause the shares of such series to be
owned by fewer than 100 persons, such transfer shall be null and void and the
intended transferee will acquire no rights to the stock.

                  Subject to certain exceptions specified in the Charter, no
natural person or entity which is considered to be an individual under Section
542(a)(2) of the Code is permitted to own (including shares deemed to be owned
by virtue of the relevant attribution provisions of the Code), more than 5% (the
"Ownership Limit") of any issued and outstanding class or series of Preferred
Stock. The Board of Directors may (but in no event will be required to), upon
receipt of a ruling from the IRS or an opinion of counsel satisfactory to it,
raise or waive the Ownership Limit with respect to a holder if such holder's
ownership will not then or in the future jeopardize the Company's status as a
REIT.

                  The Charter provides that shares of any class or series of
Preferred Stock owned, or deemed to be owned, by, or transferred to, a
stockholder in violation of the Ownership Limit, or which would otherwise

                                       49

<PAGE>



cause the Company to fail to qualify as a REIT (the "Excess Shares"), will
automatically be transferred, by operation of law, to a trustee in trust for the
exclusive benefit of a charity to be named by the Company as of the day prior to
the day the prohibited transfer took place. Any distributions paid with respect
to such Excess Shares prior to the discovery of the prohibited transfer or
ownership are to be repaid by the original transferee to the Company and by the
Company to the trustee; subject to applicable law, any vote of the Excess Shares
while the Excess Shares were held by the original transferee prior to the
Company's discovery of the prohibited transfer shall be void and the original
transferee shall be deemed to have given its proxy to the trustee. In
liquidation, the original transferee's ratable share of the Company's assets
would be limited to the price paid by the original transferee for the Excess
Shares or, if no value was given, the price per share equal to the closing
market price on the date of the purported transfer. The trustee of the trust
shall promptly sell the Excess Shares to any person whose ownership thereof is
not prohibited, whereupon the interest of the trust shall terminate. Proceeds of
such sale shall be paid to the original transferee up to its purchase price (or,
if the original transferee did not purchase the shares, the value on the date of
the purported transfer) and any remaining proceeds shall be paid to the
beneficiary of the trust.

                  The constructive ownership rules of the Code are complex and
may cause Preferred Stock owned, directly or indirectly, by a group of related
individuals and/or entities to be deemed to be constructively owned by a
particular individual or entity. As a result, the acquisition or ownership of
less than 5% of a class or series of issued and outstanding Preferred Stock (or
the acquisition or ownership of an interest in an entity that owns shares of
such series of Preferred Stock) by an individual or entity could cause that
individual or entity (or another individual or entity) to own constructively in
excess of 5% of such class or series of Preferred Stock, and thus subject such
stock to the applicable Ownership Limit. Direct or constructive ownership in
excess of the Ownership Limit would cause ownership of the shares in excess of
the limit to be transferred to the trustee.

                  The Ownership Limit will not be automatically removed even if
the REIT Provisions (as defined herein) are changed so as to eliminate any
ownership concentration limitation or if the ownership concentration limitation
is increased. The foregoing restrictions on transferability and ownership will
not apply, however, if the Board of Directors determines that it is no longer in
the best interests of the Company to attempt to qualify, or to continue to
qualify, as a REIT.

                  The Charter requires that any person who beneficially owns
0.5% (or such lower percentage as may be required by the Code or the Treasury
Regulations) of the outstanding shares of any class or series of Preferred Stock
must provide certain information to the Company within 30 days of June 30 and
December 31 of each year. In addition, each such stockholder shall upon demand
be required to disclose to the Company in writing such information as the
Company may request in order to determine the effect, if any, of such
stockholder's actual and constructive ownership on the Company's status as a
REIT and to ensure compliance with the Ownership Limit.

Super-Majority Director Approval

                  The Charter requires approval by two-thirds of the Board of
Directors in order for the Company to file a voluntary petition of bankruptcy.

Business Combinations

                  Under MGCL, certain "business combinations" (including a
merger, consolidation, share exchange, or, in certain circumstances, an asset
transfer or issuance or reclassification of equity securities) between a
Maryland corporation and any person who beneficially owns, directly or
indirectly, 10% or more of the voting power of the corporation's shares or an
affiliate of the corporation who, at any time within the two-year period prior
to the date in question, was the beneficial owner of 10% or more of the voting
power of the then outstanding voting stock of the corporation (an "Interested
Stockholder") or an affiliate of such an

                                       50

<PAGE>



Interested Stockholder are prohibited for five years after the most recent date
on which the Interested Stockholder becomes an Interested Stockholder.
Thereafter, any such business combination must be (i) approved by the board of
directors of such corporation and (ii) approved by the affirmative vote of at
least (a) 80% of the votes entitled to be cast by holders of outstanding voting
shares of the corporation and (b) two-thirds of the votes entitled to be cast by
holders of voting shares other than voting shares held by the Interested
Stockholder with whom (or with whose affiliate) the business combination is to
be effected, unless, among other conditions, the corporation's common
stockholders receive a minimum price (as defined in the statute) for their
shares and the consideration is received in cash or in the same form as
previously paid by the Interested Stockholder for its shares. These provisions
of the MGCL do not apply, however, to business combinations that are approved or
exempted by the board of directors of the corporation prior to the time that the
Interested Stockholder becomes an Interested Stockholder. The Bank beneficially
owns more than 10% of the Company's voting shares and would, therefore, together
with its affiliates, be subject to the business combination provision of the
MGCL. However, pursuant to the statute, the Company has exempted any business
combinations involving the Bank and any present or future affiliate thereof and,
consequently, the five-year prohibition and the super-majority vote requirements
will not apply to business combinations between any of them and the Company. As
a result, the Bank and any present or future affiliate thereof may be able to
enter into business combinations with the Company that may not be in the best
interest of its stockholders without compliance by the Company with the
super-majority vote requirements and the other provisions of the statute.

Control Share Acquisitions

                  The MGCL provides that "control shares" of a Maryland
corporation acquired in a "control share acquisition" have no voting rights
except to the extent approved by a vote of two-thirds of the votes entitled to
be cast by stockholders, excluding shares owned by the acquiror and officers and
directors who are employees of the corporation. "Control shares" are shares
which, if aggregated with all other shares previously acquired which the person
is entitled to vote, would entitle the acquiror to vote (i) 20% or more but less
than one-third; (ii) one-third or more but less than a majority; or (iii) a
majority of the outstanding shares. Control shares do not include shares that
the acquiring person is entitled to vote on the basis of prior stockholder
approval. A "control share acquisition" means the acquisition of control shares
subject to certain exemptions.

                  A person who has made or proposes to make a control share
acquisition, upon satisfaction of certain conditions (including an undertaking
to pay expenses), may compel the board of directors of the corporation to call a
special meeting of stockholders to be held within 50 days of demand to consider
the voting rights of the shares. If no request for a meeting is made, the
corporation may itself present the question at any stockholders meeting.

                  If voting rights are not approved at the meeting or if the
acquiring person does not deliver an acquiring person statement as required by
the statute, then, subject to certain conditions and limitations, the
corporation may redeem any or all of the control shares (except those for which
voting rights have previously been approved) for fair value determined, without
regard to the absence of voting rights for the control shares, as of the date of
the last control share acquisition by the acquiror or of any meeting of
stockholders at which the voting rights of such shares are considered and not
approved. If voting rights for control shares are approved at a stockholders
meeting and the acquiror becomes entitled to vote a majority of the shares
entitled to vote, all other stockholders may exercise appraisal rights. The fair
value of the shares as determined for purposes of such appraisal rights may not
be less than the highest price per share paid by the acquiror in the control
share acquisition.

                  The control share acquisition statute does not apply to shares
acquired in a merger, consolidation or share exchange if the corporation is a
party to the transaction or to acquisitions approved or excepted by the charter
or bylaws of the corporation prior to a control share acquisition.


                                       51

<PAGE>



                  The Bylaws of the Company contain a provision exempting from
the control share statute any shares of stock owned by the Bank or any affiliate
of the Bank.

Form, Denomination, Book-Entry Procedures and Transfer

                  The Series A Preferred Shares will be issued only as fully
registered securities registered in the name of Cede & Co. (as nominee for DTC).
One or more fully registered global Series A Preferred Share certificates (the
"Global Certificate") representing the Series A Preferred Shares will be
deposited with DTC for credit to an account of a direct or indirect participant
in DTC as described below.

                  Except as set forth below, the Global Certificate may be
transferred, in whole and not in part, only to another nominee of DTC or to a
successor of DTC or its nominee, and such transfer shall be effective only when
reflected in the securities register maintained by or on behalf of the Company.
Beneficial interests in the Global Certificate may not be exchanged for the
Series A Preferred Shares in certificated form.

Depositary Procedures

                  DTC has advised the Company that DTC is a limited-purpose
trust company created to hold securities for its participating organizations
(collectively, the "Participants") and to facilitate the clearance and
settlement of transactions in those securities between Participants through
electronic book-entry changes in accounts of its Participants. The Participants
include securities brokers and dealers (including the Initial Purchaser), banks,
trust companies, clearing corporations and certain other organizations. Access
to DTC's system is also available to other entities such as banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly (collectively,
the "Indirect Participants"). Persons who are not Participants may beneficially
own securities held by or on behalf of DTC only through the Participants or the
Indirect Participants. The ownership interest and transfer of ownership interest
of each actual purchaser of each security held by or on behalf of DTC are
recorded on the records of the Participants and Indirect Participants.

                  DTC has also advised the Company that, pursuant to procedures
established by it, (i) upon deposit of the Global Certificate, DTC will credit
the accounts of Participants designated by the Exchange Agent with portions of
the liquidation preference of the Global Certificate and (ii) ownership of such
interests in the Global Certificate will be shown on, and the transfer of
ownership thereof will be effected only through, records maintained by DTC (with
respect to the Participants) or by the Participants and the Indirect
Participants (with respect to other owners of beneficial interests in the Global
Certificate).

                  Investors in the Global Certificate may hold their interests
therein directly through DTC if they are participants in such system, or
indirectly through organizations which are participants in such system. All
interests in the Global Certificate may be subject to the procedures and
requirements of DTC. The laws of some states require that certain persons take
physical delivery in certificated form of securities that they own.
Consequently, the ability to transfer beneficial interests in the Global
Certificate to such persons will be limited to that extent. Because DTC can act
only on behalf of Participants, which in turn act on behalf of Indirect
Participants and certain banks, the ability of a person having beneficial
interests in the Global Certificate to pledge such interests to persons or
entities that do not participate in the DTC system, or otherwise take actions in
respect of such interests, may be affected by the lack of a physical certificate
evidencing such interests. For certain other restrictions on the transferability
of the Series A Preferred Shares, see "Certificated New Preferred Shares."

                  Except as described below, owners of interests in the Global
Certificate will not have Series A Preferred Shares registered in their name,
will not receive physical delivery of Series A Preferred Shares in certificated
form and will not be considered the registered owners or holders thereof for any
purpose.


                                       52

<PAGE>



                  Payments in respect of the Global Certificate registered in
the name of DTC or its nominee will be payable to DTC in its capacity as the
registered holder. The transfer agent will treat the persons in whose names the
Series A Preferred Shares, including the Global Certificate, are registered as
the owners thereof for the purpose of receiving such payments and for any and
all other purposes whatsoever. Consequently, neither the transfer agent nor any
agent thereof has or will have any responsibility or liability for (i) any
aspect of DTC's records or any Participant's or Indirect Participant's records
relating to or payments made on account of beneficial ownership interests in the
Global Certificate, or for maintaining, supervising or reviewing any of DTC's
records or any Participant's or Indirect Participant's records relating to the
beneficial ownership interests in the Global Certificate or (ii) any other
matter relating to the actions and practices of DTC or any of its Participants
or Indirect Participants. DTC has advised the Company that its current practice,
upon receipt of any payment in respect of securities such as the Series A
Preferred Shares, is to credit the accounts of the relevant Participants with
the payment on the payment date, in amounts proportionate to their respective
holdings in liquidation preference of beneficial interests in the relevant
security as shown on the records of DTC unless DTC has reason to believe it will
not receive payment on such payment date. Payments by the Participants and the
Indirect Participants to the beneficial owners of Series A Preferred Shares will
be governed by standing instructions and customary practices and will be the
responsibility of the Participants or the Indirect Participants and will not be
the responsibility of DTC, the transfer agent, or the Company. Neither the
Company nor the transfer agent will be liable for any delay by DTC or any of its
Participants in identifying the beneficial owners of the Series A Preferred
Shares, and the Company and the transfer agent may conclusively rely on and will
be protected in relying on instructions from DTC or its nominee for all
purposes.

                  Secondary market trading activity in interests in the Global
Certificates will settle in immediately available funds, subject in all cases to
the rules and procedures of DTC and its participants. Transfers between
Participants in DTC will be effected in accordance with DTC's procedures, and
will be settled in same-day funds.

                  DTC has advised the Company that it will take any action
permitted to be taken by a holder of Series A Preferred Shares only at the
direction of one or more Participants to whose account with DTC interests in the
Global Certificate are credited and only in respect of such portion of the
liquidation preference of the Series A Preferred Shares as to which such
Participant or Participants has or have given such direction.

                  The information in this section concerning DTC and its
book-entry systems has been obtained from sources that the Company believes to
be reliable, but the Company does not take responsibility for the accuracy
thereof.

                  Although DTC has agreed to the foregoing procedures to
facilitate transfers of interest in the Global Certificates among participants
in DTC, they are under no obligation to perform or to continue to perform such
procedures, and such procedures may be discontinued at any time. Neither the
Company nor the transfer agent will have any responsibility for the performance
by DTC or its participants or indirect participants of their respective
obligations under the rules and procedures governing their operations.

Certificated Series A Preferred Shares

                  The Global Certificate is exchangeable for Series A Preferred
Shares in registered certificated form if (i) DTC (x) notifies the Company that
it is unwilling or unable to continue as Depositary for the Global Certificate
and the Company thereupon fails to appoint a successor Depositary within 90 days
or (y) has ceased to be a clearing agency registered under the Exchange Act or
(ii) the Company in its sole discretion elects to cause the issuance of the
Series A Preferred Shares in certificated form. In all cases, certificated
Series A Preferred Shares delivered in exchange for the Global Certificate or
beneficial interests therein will be registered in the names, and issued in any
approved denominations, requested by or on behalf of the Depositary (in
accordance with its customary procedures).


                                       53

<PAGE>



                 UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

                  The following summary of the material United States federal
income tax considerations with respect to the Offer is for general information
only and is not tax advice. The discussion set forth below, to the extent that
it constitutes a summary of legal matters or legal conclusions, has been
reviewed by Shearman & Sterling, and it is such firm's opinion that such
discussion is accurate in all material respects. In rendering such opinion,
Shearman & Sterling has relied on Desjardins Ducharme Stein Monast, with respect
to certain matters of Quebec law, Osler Hoskin & Harcourt, with respect to
certain matters of Ontario law, and Conyers Dill & Pearman, with respect to
certain matters of Bermuda law. The discussion below is based on the Code,
existing and proposed Treasury Regulations issued thereunder, and administrative
and judicial interpretations thereof, all as of the date hereof and all of which
are subject to change, possibly with retroactive effect. The discussion below
does not address all aspects of taxation that may be relevant in the particular
circumstances of each stockholder or to certain types of stockholders (including
insurance companies, tax-exempt entities, financial institutions or
broker-dealers persons that hold stock in the Company other than as a capital
asset, foreign corporations and persons who are not citizens or residents of the
United States, except to the extent discussed) subject to special treatment
under the United States federal income tax laws.

                  THE UNITED STATES FEDERAL INCOME TAX DISCUSSION SET FORTH
BELOW IS INCLUDED FOR GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE
DEPENDING UPON A HOLDER'S PARTICULAR SITUATION. HOLDERS SHOULD CONSULT THEIR OWN
TAX ADVISORS WITH RESPECT TO THE SPECIFIC TAX CONSEQUENCES TO THEM OF OWNERSHIP
AND DISPOSITION OF SERIES A PREFERRED SHARES, INCLUDING THE TAX CONSEQUENCES
UNDER STATE, LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF
CHANGES IN FEDERAL OR OTHER TAX LAWS.

Qualification of the Company as a REIT

                  General. The Company will elect to be taxable as a REIT under
sections 856 through 860 of the Code and the applicable Treasury Regulations
(the "REIT Requirements" or the "REIT Provisions"), commencing with its taxable
year ended December 31, 1997. The Company believes that, commencing with its
taxable year ended December 31, 1997, it will be owned and organized and will
operate in such a manner as to qualify for taxation as a REIT. While the Company
intends to continue to operate in such a manner, no assurance can be given that
it will operate in a manner so as to qualify or remain qualified as a REIT.

                  The REIT Requirements are technical and complex. The following
discussion sets forth only the material aspects of those requirements. This
summary is qualified in its entirety by the applicable Code provisions, rules
and regulations promulgated thereunder, and administrative and judicial
interpretations thereof.

                  In the opinion of Shearman & Sterling, commencing with the
Company's taxable year December 31, 1997, the Company will be organized in
conformity with the requirements for qualification as a REIT, and its proposed
method of operation will enable it to meet the requirements for qualification
and taxation as a REIT under the Code. However, no transaction closely
comparable to that contemplated herein has been the subject of any
administrative pronouncement or judicial decision and this opinion is based on
certain factual assumptions relating to the organization and operation of the
Company and is conditioned upon certain representations made by the Company as
to factual matters, such as the organization and expected manner of operation of
the Company. In addition, this opinion is based upon the factual representations
of the Company concerning its business and Mortgage Assets set forth in this
Offering Memorandum and certain legal opinions provided by Canadian and
Bermudian counsel to the Bank. Such qualification and taxation as a REIT,
moreover, depends upon the Company's ability to meet, through actual annual
operating results, distribution levels, diversity of stock ownership and the
REIT Requirements discussed below, the satisfaction of which will not be
reviewed by Shearman & Sterling on a continuing basis. No assurance can be given
that the actual results of the Company's operation for any one taxable year will
satisfy such requirements. See "Tax Risks Adverse Consequences of Failure to
Qualify as a REIT."

                                       54

<PAGE>




                  There can be no assurance that the Company will continue to
qualify as a REIT in any particular taxable year, given the highly complex
nature of the rules governing REITs, the ongoing importance of factual
determinations, and the possibility of future changes in the circumstances of
the Company. If the Company were not to qualify as a REIT in any particular
year, it would be subject to United States federal income tax as a regular,
domestic corporation and its stockholders would be subject to tax in the same
manner as stockholders of such a corporation. In this event, the Company would
likely be subject to a substantial United States federal income tax liability in
respect of each taxable year that it fails to qualify as a REIT and the income
available for distribution to the holders of the Series A Preferred Shares could
be significantly reduced or eliminated.

                  The following is a brief summary of certain of the technical
requirements that the Company must meet on an ongoing basis in order to qualify,
and remain qualified, as a REIT under the Code:

Stock Ownership Tests

                  The capital stock of the Company must be held by at least 100
persons during approximately 90% or more of the taxable year and no more than
50% of the value of such capital stock may be owned, directly or indirectly, by
five or fewer individuals at all times during the last half of the taxable year.
Under the Code, certain tax-exempt entities, such as private foundations and
certain unemployment compensation trusts, are treated as individuals for
purposes of the latter test. These stock ownership requirements must be
satisfied in the Company's second taxable year and in each subsequent taxable
year. The Charter provides restrictions regarding the transfer of the Company's
shares in order to aid in meeting the stock ownership requirements. See
"Description of Capital Stock Restrictions on Ownership and Transfer." The
Company has also issued shares of Senior Preferred Stock to meet the 100 person
ownership requirement for REIT status.

Asset Tests

                  The Company must generally meet the following asset tests (the
"REIT Asset Tests") at the close of each quarter of each taxable year:

                  (a) at least 75% of the value of the Company's total assets
         must consist of Qualified REIT Real Estate Assets, Government
         securities, cash, and cash items (the "75% Asset Test"); and

                  (b) not more than 25% of the Company's total assets may
         consist of securities other than those taken into account for purposes
         of the 75% Asset Test and, of those securities, (i) the value of the
         securities of any one issuer (other than another REIT) may not exceed
         5% of the value of the Company's total assets and, (ii) the Company may
         not own more than 10% of the outstanding voting securities of any such
         issuer.

                  The Company expects that the Initial Mortgage Assets will be a
Qualified REIT Real Estate Asset. In addition, the Company does not expect that
the value of any security (other than a Qualified REIT Real Estate Asset) of any
one entity would ever exceed 5% of the Company's total assets, and the Company
does not expect to own more than 10% of any one issuer's voting securities.

Gross Income Tests

                  The Company must generally meet the following gross income
tests (the "REIT Gross Income Tests") for each taxable year.

                  (a) at least 75% of the Company's gross income must be derived
         from certain specified sources including interest on obligations
         secured by mortgages on real property, gain from the

                                       55

<PAGE>



         disposition of Qualified REIT Real Estate Assets or "qualified
         temporary investment income" (i.e., income derived from "new capital"
         within one year of the receipt of such capital) (the "75% Gross Income
         Test"); and

                  (b) at least 95% of the Company's gross income must consist of
         income qualifying for the 75% Gross Income Test, dividends, interest,
         and gains from the sale of stock or other securities (including certain
         interest rate swap and cap agreements entered into to hedge variable
         rate debt incurred to acquire Qualified REIT Real Estate Assets) not
         held for sale in the ordinary course of business (the "95% Gross Income
         Test").

                  The Company intends to maintain its REIT status by carefully
monitoring its income, including income from sales of Mortgage Assets, to comply
with the REIT Gross Income Tests. Under certain circumstances, such as an
unanticipated decrease in the qualifying income of the Company, which may result
in the Company's nonqualifying income exceeding 5% of its gross income, the
Company may be unable to comply with certain of the REIT Gross Income Tests. See
"Taxation of the Company" for a discussion of the tax consequences of a failure
to comply with the REIT Gross Income Tests.

Distribution Requirement

                  The Company must generally distribute dividends (other than
capital gain dividends) to its stockholders in an amount at least equal to (A)
the sum of (i) 95% of the Company's REIT taxable income (which is defined
generally as the taxable income of the Company computed without regard to the
dividends paid deduction and the Company's net capital gain) plus (ii) 95% of
the net income (after tax), if any, from foreclosure property, minus (B) the sum
of certain items of noncash income. Such distributions must be paid in the
taxable year to which they relate or in the following taxable year if declared
before the Company timely files its tax return for such year and if paid on or
before the first regular dividend payment after such declaration.

                  The Company intends to monitor on an ongoing basis its
compliance with the REIT requirements described above. In order to maintain its
REIT status, the Company will be required to limit the types of assets that it
might otherwise acquire, or hold certain assets at times when it might otherwise
have determined that the sale or other disposition of such assets would be
desirable.

Taxation of the Company

                  In any year in which the Company qualifies as a REIT, the
Company will generally not be subject to United States federal income tax on
that portion of its REIT taxable income or capital gain which is distributed to
its stockholders. The Company will, however, be subject to United States federal
income tax at normal corporate income tax rates upon any undistributed REIT
taxable income or capital gain.

                  Notwithstanding its qualification as a REIT, the Company may
be subject to tax in certain circumstances. If the Company fails to satisfy
either the 75% Gross Income Test or the 95% Gross Income Test, but nonetheless
maintains its qualification as a REIT because certain other requirements are
met, it will generally be subject to a 100% tax on the greater of the amount by
which the Company fails either the 75% Gross Income Test or the 95% Gross Income
Test (multiplied by a fraction intended to reflect the Company's profitability).
The Company will also be subject to a tax of 100% on net income derived from any
"prohibited transaction" and, if the Company has (i) net income from the sale or
other disposition of "foreclosure property" which is held primarily for sale to
customers in the ordinary course of business or (ii) other non-qualifying net
income from foreclosure property, it will be subject to United States federal
income tax on such income at the highest corporate income tax rate. In addition,
if the Company fails to distribute during each calendar year at least the sum of
(i) 85% of its REIT ordinary income for such year, (ii) 95% of its REIT capital
gain net income for such year, and (iii) any undistributed taxable income from
prior periods, the Company would be

                                       56

<PAGE>



subject to a 4% United States federal excise tax on the excess of such required
distribution over the amounts actually distributed during the year. The Company
may also be subject to the corporate alternative minimum tax, as well as other
taxes in certain situations not presently contemplated.

                  If the Company fails to qualify as a REIT in any taxable year
and certain relieving provisions of the Code do not apply, the Company would be
subject to United States federal income tax (including any applicable
alternative minimum tax) in the same manner as a regular, domestic corporation.
Distributions to stockholders in any year in which the Company fails to qualify
as a REIT would not be deductible by the Company and would generally not be
required to be made under the Code. Further, unless entitled to relief under
certain provisions of the Code, the Company would be disqualified from
re-electing REIT status for the four taxable years following the year during
which it became disqualified.

Tax Treatment of Automatic Exchange

                  Upon the occurrence of an Exchange Event, the outstanding
Series A Preferred Shares will be automatically exchanged on a one-for-one basis
for the Bank Preferred Shares. See "Description of Series A Preferred
Shares--Automatic Exchange." The Automatic Exchange will be a taxable exchange
with respect to which each holder of the Series A Preferred Shares will
recognize a gain or loss, as the case may be, measured by the difference between
the adjusted basis of such holder in its Series A Preferred Shares and the fair
market value of the Bank Preferred Shares received in the Automatic Exchange.
Assuming that such holder's Series A Preferred Shares were held as capital
assets prior to the Automatic Exchange, any such gain or loss will be capital
gain or loss. The basis of a holder in the Bank Preferred Shares received in the
Automatic Exchange will be their fair market value at the time of the Automatic
Exchange.

Taxation of Series A Preferred Shares

                  Distributions (including constructive distributions) made to
holders of the Series A Preferred Shares other than tax-exempt entities, will
generally be subject to United States federal income tax as ordinary income to
the extent of the Company's current and accumulated earnings and profits as
determined for United States federal income tax purposes. If the amount
distributed to a holder of the Series A Preferred Shares exceeds the holder's
allocable share of such earnings and profits, the excess will be treated first
as a nontaxable return of capital to the extent of such holder's adjusted basis
in the Series A Preferred Shares and, thereafter, as a gain from the sale or
exchange of a capital asset.

                  Distributions designated by the Company as capital gain
dividends will generally be subject to tax as long-term capital gain to the
extent that the distribution does not exceed the Company's actual net capital
gain for the taxable year (although corporations may be required to treat up to
20% of certain capital gain dividends as ordinary income). Distributions by the
Company, whether characterized as ordinary income or as capital gain, are not
eligible for the corporate dividends received deduction. In the event that the
Company realizes a loss for a taxable year, holders of the Series A Preferred
Shares will not be permitted to deduct any share of that loss. Future Treasury
Regulations may require that holders of the Series A Preferred Shares take into
account, for purposes of computing their individual alternative minimum tax
liability, certain tax preference items of the Company.

                  Dividends declared during the last quarter of a calendar year
and actually paid during January of the following year will generally be treated
as having been received by the holders of Series A Preferred Shares on December
31st of the year in which the dividends were declared and not on the date
actually received. In addition, the Company may elect to treat certain other
dividends distributed after the close of a taxable year as having been paid
during such taxable year, but holders of the Series A Preferred Shares will be
treated as having received such dividends in the taxable year in which the
distribution is made.


                                       57

<PAGE>



                  Upon a sale or other disposition of the Series A Preferred
Shares, a holder of the Series A Preferred Shares will generally recognize a
capital gain or loss in an amount equal to the difference between the amount
realized and such holder's adjusted basis in such stock, which gain or loss will
be long-term if the stock has been held for more than the applicable holding
period. Any loss on the sale or exchange of the Series A Preferred Shares held
by the holder thereof for six months or less will generally be treated as a
long-term capital loss to the extent of any long-term capital gain dividends
received by such holder.

                  In any year in which the Company does not qualify as a REIT,
distributions made to its stockholders would be taxable in the same manner
discussed above, except that (i) no distributions could be designated as capital
gain dividends, (ii) distributions would be eligible for the corporate dividends
received deduction, (iii) the excess inclusion income rules would not apply, and
(iv) stockholders would not receive any share of the Company's tax preference
items. In such event, however, the Company would likely be subject to a
substantial United States federal income tax liability, and the amount of income
available for distribution to its stockholders (including holders of the Series
A Preferred Shares) would be significantly reduced or eliminated.

                  The Company is required under Treasury Regulations to demand
annual written statements from the record holders of designated percentages of
its stock disclosing the actual and constructive ownership of such stock and to
maintain permanent records showing the information it has received as to the
actual and constructive ownership of such stock and a list of those persons
failing or refusing to comply with such demand.

Taxation of Tax-Exempt Entities

                  Subject to the discussion below regarding a "pension-held
REIT," a tax-exempt holder of the Series A Preferred Shares will generally not
be subject to tax on distributions from the Company or gain realized on the sale
of the Series A Preferred Shares, provided that such holder has not incurred
indebtedness to purchase or hold its Series A Preferred Shares, that such shares
are not otherwise used in an unrelated trade or business of such holder, and
that the Company, consistent with its present intent, does not hold a residual
interest in a REMIC that gives rise to "excess inclusion" income as defined
under section 860E of the Code.

                  If a qualified pension trust (i.e., any pension or other
retirement trust that qualifies under section 401(a) of the Code) holds more
than 10% by value of the interests in a "pension-held REIT" at any time during a
taxable year, a substantial portion of the dividends paid to the qualified
pension trust by such REIT may constitute UBTI. For these purposes, a
"pension-held REIT" is any REIT (i) that would not have qualified as a REIT but
for the provisions of the Code which look through qualified pension trust
stockholders in determining ownership of stock of the REIT and (ii) in which at
least one qualified pension trust holds more than 25% by value of the interests
in the REIT or one or more qualified pension trusts (each owning more than a 10%
interest by value in the REIT) hold in the aggregate more than 50% by value of
the interests in the REIT. Assuming compliance with the Ownership Limit
described in "Description of Capital Stock Restrictions on Ownership and
Transfer," it is unlikely that pension plans will accumulate sufficient stock to
cause the Company to be treated as a pension-held REIT.

                  Distributions to certain types of stockholders exempt from
United States federal income taxation under sections 501(c)(7), (c)(9), (c)(17),
and (c)(20) of the Code may also constitute UBTI, and such prospective investors
should consult their tax advisors concerning the applicable "set aside" and
reserve requirements.

                                       58

<PAGE>




State and Local Taxes

                  The Company and its stockholders may be subject to state or
local taxation in various jurisdictions, including those in which it or they
transact business or reside. The state and local tax treatment of the Company
and its stockholders may not conform to the United States federal income tax
consequences discussed above. Consequently, prospective holders of Series A
Preferred Shares should consult their tax advisors regarding the effect of state
and local tax laws on an investment in the Series A Preferred Shares.

Taxation of Bank Preferred Shares

                  Dividends on the Bank Preferred Shares (including any Canadian
nonresident withholding tax with respect thereto) generally will be includible
in the gross income of a holder of the Bank Preferred Shares as ordinary income
at the time such dividends are received. Dividends on the Bank Preferred Shares
will be foreign source income and, subject to certain limitations and
conditions, a holder of the Bank Preferred Shares will be eligible to claim a
foreign tax credit (or, alternatively, a deduction) in respect of any Canadian
nonresident withholding tax imposed thereon. Dividends on the Bank Preferred
Shares will not be eligible for a corporate dividends received deduction.

                  Holders of the Bank Preferred Shares will generally recognize
gain or loss upon the sale or exchange of the Bank Preferred Shares equal to
difference between the amount realized on the sale or exchange and the holder's
adjusted basis in the Bank Preferred Shares. Any gain realized on the sale or
exchange of the Bank Preferred Shares will generally be U.S. source.

                  The Bank does not believe that it is currently, for United
States federal income tax purposes, a passive foreign investment company (a
"PFIC"), and does not expect to become a PFIC in the future. If, however, the
Bank does become a PFIC, holders of the Bank Preferred Shares could be subject
to additional United States federal income tax with respect to certain
distributions on, or gains from the disposition of, the Bank Preferred Shares.

Certain United States Federal Income Tax Considerations Applicable 
to Foreign Holders

                  The following discussion summarizes certain United States
federal income tax consequences of the acquisition, ownership and disposition of
the Series A Preferred Shares by a prospective investor in Series A Preferred
Shares that, for United States federal income tax purposes, is not a "United
States person" (a "Non-United States Holder"). For purposes of this discussion,
a "United States person" means: a citizen or individual resident of the United
States; a corporation, partnership, or other entity created or organized in or
under the laws of the United States or of any political subdivision thereof; an
estate the income of which is includible in gross income for United States
federal income tax purposes regardless of its source; or a trust if both: (i) a
United States court is able to exercise primary supervision over the
administration of the trust, and (ii) one or more United States trustees or
fiduciaries have the authority to control all substantial decisions of the
trust. This discussion is necessarily of a general nature and does not consider
any specific facts or circumstances that may apply to a particular Non-United
States Holder. Prospective investors are urged to consult their tax advisors
regarding the United States federal tax consequences of acquiring, holding and
disposing of the Series A Preferred Shares as well as any tax consequences that
may arise under the laws of any foreign, state, local or other taxing
jurisdiction.

                  Dividends. Dividends paid by the Company out of current and
accumulated earnings and profits, as determined for United States federal income
tax purposes, to a Non-United States Holder will generally be subject to
withholding of United States federal income tax at the rate of 30%, unless
reduced or eliminated by an applicable tax treaty or unless such dividends are
treated as effectively connected with a United States trade or business of the
Non-United States Holder. Distributions paid by the Company in excess of its
current and accumulated earnings and profits will be treated first as a
nontaxable return of capital to the extent

                                       59

<PAGE>



of the holder's adjusted basis in his Series A Preferred Shares and, thereafter,
as gain from the sale or exchange of a capital asset as described "Gain on
Disposition." If it cannot be determined at the time a distribution is made
whether such distribution will exceed the current and accumulated earnings and
profits of the Company, the distribution will be subject to withholding at the
same rate as dividends. Amounts so withheld, however, will be refundable or
creditable against the Non-United States Holder's United States federal income
tax liability if it is subsequently determined that such distribution was, in
fact, in excess of the current and accumulated earnings and profits of the
Company. If the receipt of a dividend is treated as being effectively connected
with the conduct of a United States trade or business by a Non-United States
Holder, the dividend received by such holder will be subject to United States
federal income tax in the same manner as United States persons generally (and,
in the case of a corporate holder, possibly the branch profits tax).

                  Gain on Disposition. A Non-United States Holder will generally
not be subject to United States federal income tax on gain recognized on a sale
or other disposition of the Series A Preferred Shares unless (i) the gain is
effectively connected with the conduct of a United States trade or business by
the Non-United States Holder, (ii) in the case of a Non-United States Holder who
is a nonresident alien individual and holds the Series A Preferred Shares as a
capital asset, such holder is present in the United States for 183 or more days
in the taxable year and certain other requirements are met, or (iii) the Series
A Preferred Shares constitute "United States real property interests"
("USRPIs"). The Company does not believe that the Series A Preferred Shares are,
or are likely to become, USRPIs. Gain that is effectively connected with the
conduct of a United States trade or business by a Non-United States Holder will
be subject to United States federal income tax in the same manner as United
States persons generally (and, in the case of a corporate holder, possibly the
branch profits tax) but will not be subject to withholding. Non-United States
Holders should consult applicable treaties, which may provide for different
rules.

Information Reporting and Backup Withholding

                  A holder of the Series A Preferred Shares may be subject to
information reporting and to backup withholding at a rate of 31% in respect of
dividends on, or proceeds from the sale or disposition of, the Series A
Preferred Shares. Certain holders of the Series A Preferred Shares (such as
corporations and tax-exempt entities) are not subject to backup withholding.

                  Backup withholding is not an additional tax. Any amounts
withheld under the backup withholding rules from a payment to a holder of the
Series A Preferred Shares will generally be allowed as a refund or a credit
against such holder's United States federal income tax liability, provided that
the required information is furnished to the Internal Revenue Service.

                   CANADIAN FEDERAL INCOME TAX CONSIDERATIONS

                  In the opinion of Desjardins Ducharme Stein Monast, the
following summary describes, as of the date hereof, the material Canadian
federal income tax consequences that would generally be applicable to a holder
of the Bank Preferred Shares in the event that the Series A Preferred Shares of
the Company are exchanged for the Bank Preferred Shares pursuant to the
Automatic Exchange. See "Description of Series A Preferred Shares--Automatic
Exchange." The discussion is based on the assumption that the holder of the Bank
Preferred Shares, for the purpose of the Income Tax Act (Canada) (the "Income
Tax Act") and at all relevant times, is not a resident of Canada, deals at arm's
length with the Bank, does not use or hold and is not deemed to use or hold the
Bank Preferred Shares in carrying on a business in Canada and is not an insurer
that carries on an insurance business in Canada.

                  This summary is based on the current provisions of the Income
Tax Act and the regulations thereunder, our understanding of the current
administrative practices of Revenue Canada and all specific proposals to amend
the Income Tax Act and the regulations thereunder announced by the Minister of
Finance prior to the date hereof. This summary does not otherwise take into
account any changes in governing law, nor

                                       60

<PAGE>



does it take into account tax legislation or considerations of any province or
territory of Canada or any jurisdiction other than Canada.

                  This summary is of general nature only and is not intended to
be, and should not be interpreted as, legal or tax advice to any particular
holder of the Bank Preferred Shares. Holders of the Series A Preferred Shares
are advised to consult their own tax advisors with respect to their particular
tax position.

Automatic Exchange

                  In the event of the Automatic Exchange, the exchange will not
give rise to any immediate Canadian income tax consequences to a holder of the
Series A Preferred Shares. The Bank Preferred Shares received pursuant to the
Automatic Exchange will have a cost, for Canadian tax purposes, equal to their
fair market value at the time of the Automatic Exchange, expressed in Canadian
dollars.

Taxation of Dividends

                  Dividends paid on the Bank Preferred Shares to a non-resident
of Canada will be subject to Canadian withholding tax at the general rate of 25%
or such lesser rate as may be provided by an applicable income tax treaty.
Pursuant to the Canada-United States Income Tax Convention (1980) (the
"Treaty"), dividends paid by the Bank to a holder of the Bank Preferred Shares
that is resident in the United States for purposes of the Treaty would generally
be subject to withholding tax at the rate of 15%. Dividends paid to an "Exempt
Organization," as defined in the Treaty, would generally be exempt from Canadian
withholding tax.

Disposition of Bank Preferred Shares

                  A disposition or deemed disposition of the Bank Preferred
Shares by a resident of the United States for purposes of the Treaty, will
generally not result in any Canadian income or capital gains taxes being payable
by the holder.

Redemption of Bank Preferred Shares

                  A redemption of the Bank Preferred Shares could result in a
deemed dividend to the holder, equal to the excess of the amount paid for the
Bank Preferred Shares over their paid-up capital. The "paid-up capital" would
generally be considered to be the fair market value of the Series A Preferred
Shares received by the Bank at the time of the Automatic Exchange. A deemed
dividend would be subject to Canadian withholding tax, as described above under
"Taxation of Dividends."

                              ERISA CONSIDERATIONS

                  ERISA and the Code impose certain restrictions on (a) employee
benefit plans (as defined in Section 3(3) of ERISA) subject to Title I of ERISA,
(b) plans described in Section 4975(e)(1) of the Code, including individual
retirement accounts or Keogh plans, (c) any entities whose underlying assets
include "plan assets" under the Plan Asset Regulation (as defined below) (each a
"Plan") and (d) persons and entities who have certain specified relationships to
such Plans ("Parties-in-Interest" under ERISA and "Disqualified Persons" under
the Code). Moreover, based on the reasoning of the United States Supreme Court
in John Hancock Mutual Life Insurance Co. v. Harris Trust & Savings Bank, 114 S.
Ct. 517 (1993), an insurance company's general account may be deemed to include
assets of the Plans investing in the general account (e.g., through the purchase
of an annuity contract), and the insurance company might be treated as a
Party-in-Interest or Disqualified Person with respect to a Plan by virtue of
such investment. ERISA also imposes certain duties on persons who are
fiduciaries of Plans subject to ERISA, and ERISA and the Code prohibit certain
transactions between a Plan and Parties-in-Interest or Disqualified Persons with
respect to such Plan.


                                       61

<PAGE>



Status Under Plan Asset Regulations

                  The Department of Labor has issued a regulation (29 C.F.R.
Section 2510.3-101) concerning the definition of what constitutes the assets of
a Plan (the "Plan Asset Regulation"). The Plan Asset Regulation provides that,
as a general rule, the underlying assets and properties of corporations,
partnerships, trusts and certain other entities in which a Plan purchases an
equity interest will be deemed for purposes of ERISA and Section 4975 of the
Code to be assets of the investing Plan unless certain exceptions apply. Under
one such exception, the assets of such an entity are not considered to be Plan
assets where a Plan makes an investment in an equity interest that is a
"publicly-offered security." As described in more detail below, the Company
anticipates that the Series A Preferred Shares will, following the consummation
of the Offer, the Exchange Offer or the effectiveness of a Shelf Registration
Statement be "publicly-offered securities" for purposes of the Plan Asset
Regulation. Prior to the consummation of the Offer, the Exchange Offer or (if no
Exchange Offer is consummated) the effectiveness of a Shelf Registration
Statement, however, the Series A Preferred Shares will not be "publicly-offered
securities" and, accordingly, the assets of the Company may be treated as assets
of a Plan that purchases the Series A Preferred Shares.

                  Under the terms of the Plan Asset Regulation, if the Company
were deemed to hold plan assets by reason of a Plan's investment in the Series A
Preferred Shares, such plan assets would include an undivided interest in the
assets held by the Company including the Mortgage Assets. In such event, the
persons providing services, or exercising any discretionary authority or
control, with respect to the assets of the Company may become
Parties-in-Interest or Disqualified Persons with respect to such an investing
Plan and may be subject to the fiduciary responsibility provisions of Title I of
ERISA (including the general prohibition against maintaining the indicia of
ownership of Plan assets outside the jurisdiction of the U.S. district courts)
and the prohibited transaction provisions of ERISA and Section 4975 of the Code
with respect to transactions involving such assets. In this regard, if the
person or persons with discretionary responsibilities with respect to the
Mortgage Assets were affiliated with the Company, any such discretionary actions
taken with respect to such Mortgage Assets could be deemed to constitute a
prohibited transaction under ERISA or the Code (e.g., the use of such fiduciary
authority or responsibility in circumstances under which such persons have
interests that may conflict with the interests of the Plans for which they act
and affect the exercise of their best judgment as fiduciaries). In order to
avoid such prohibited transactions or other breaches of fiduciary duty, and to
delineate fiduciary responsibility appropriately, each investing Plan, by
purchasing the Series A Preferred Shares, will be deemed to have (i) directed
the Company to invest in the Initial Mortgage Assets (as well as the other
assets held by the Company and identified at the time of purchase) and (ii) in
the event that the Series A Preferred Shares are not treated as
"publicly-offered securities" as of the dates on which the Offer and the
Exchange Offer are consummated or a Shelf Registration Statement is declared
effective, then during the period commencing on such date and ending on the date
on which the Series A Preferred Shares become "publicly-offered securities,"
appointed the Independent Fiduciary (an entity unaffiliated with and independent
of the Bank and the Company) as a fiduciary of such Plan to exercise any
discretionary authority reserved to the Company, to the extent that the duties
of such entity involve discretionary authority or control respecting
transactions with the Bank or the Bank's affiliates. The Independent Fiduciary
will be identified by the Company prior to any such transaction and will be
subject to removal and replacement by a majority of the holders of the Series A
Preferred Shares.

                  The Company may from time to time invest the proceeds received
in connection with the repayment or disposition of the Initial Mortgage Assets,
the issuance of additional shares of Preferred Stock or additional capital
contributions with respect to the Common Stock. To the extent that the
investment of such proceeds occurs prior to the consummation of the Offer, the
Exchange Offer or the effectiveness of a Shelf Registration Statement, such
proceeds will be invested in Canadian or U.S. government guaranteed,
mortgage-backed certificates and other Canadian or U.S. government obligations,
which will be purchased on the open market or from entities unaffiliated with
the Bank or the Company. In addition, in the event that the Series A Preferred
Shares are not treated as "publicly-offered securities" as of the date on which
the Offer and the Exchange Offer are consummated or a Shelf Registration
Statement is declared effective, then during the period commencing on such date
and ending on the date on which the Series A Preferred Shares become

                                       62

<PAGE>



"publicly-offered securities," such proceeds may be invested in additional
Mortgage Assets, provided that, to the extent any such proceeds are invested in
Mortgage Assets in a transaction with the Bank or any Bank affiliate, any
discretionary authority reserved to the Company in respect of such transaction
will be exercised by the Independent Fiduciary.

Publicly-Offered Security Exception

                  For purposes of the Plan Asset Regulation, a "publicly-offered
security" is a security that is (a) "freely transferable," (b) part of a class
of securities that is "widely held," and (c) sold to the Plan as part of an
offering of securities to the public pursuant to an effective registration
statement under the Securities Act and part of a class of securities that is
registered under the Exchange Act within 120 days (or such later time as may be
allowed by the Commission) after the end of the fiscal year of the issuer during
which the offering of such securities to the public occurred. It is anticipated
that, in connection with the Offer and the Exchange Offer, the Series A
Preferred Shares will be registered under the Securities Act and the Exchange
Act within the time periods specified in the Plan Asset Regulation.

                  The Plan Asset Regulation provides that a security is "widely
held" only if it is a part of the class of securities that is owned by 100 or
more investors independent of the issuer and of one another. A security will not
fail to be "widely held" because the number of independent investors falls below
100 subsequent to the initial offering as a result of events beyond the control
of the issuer. The Company anticipates that the Series A Preferred Shares will
be "widely held" upon the consummation of the Exchange Offer or the
effectiveness of a Shelf Registration Statement.

                  The Plan Asset Regulation provides that whether a security is
"freely transferable" is a factual question to be determined on the basis of all
the relevant facts and circumstances. The Plan Asset Regulation further provides
that when a security is part of an offering in which the minimum investment is
US$10,000 or less, as is expected to be the case with respect to the Exchange
Offer or a Shelf Registration Statement, certain restrictions ordinarily will
not, alone or in combination, affect the finding that such securities are
"freely transferable." The Company believes that any restrictions imposed on the
transfer of the Series A Preferred Shares following the consummation of the
Offer and the Exchange Offer or the effectiveness of a Shelf Registration
Statement, will be limited to the restrictions on transfer generally permitted
under the Plan Asset Regulation and are not likely to result in the failure of
the Series A Preferred Shares to be "freely transferable."

Exemptions from Prohibited Transactions

                  Any purchaser that is an insurance company using the assets of
an insurance company general account should note that the Small Business Job
Protection Act of 1996 added new Section 401(c) of ERISA relating to the status
of the assets of insurance company general accounts under ERISA and Section 4975
of the Code. Pursuant to Section 401(c), the Department of Labor is required to
issue final regulations (the "General Account Regulations") with respect to
insurance policies issued on or before December 31, 1998 that are supported by
an insurer's general account. The General Account Regulations, which were issued
in proposed form on December 22, 1997, are to provide guidance on which assets
held by the insurer constitute "Plan Assets" for purposes of the fiduciary
responsibility provisions of ERISA and Section 4975 of the Code. Section 401(c)
also provides that, except in the case of avoidance of the General Account
Regulations and actions brought by the Secretary of Labor relating to certain
breaches of fiduciary duties that also constitute breaches of state or federal
criminal law, until the date that is 18 months after the General Account
Regulations become final, no liability under the fiduciary responsibility and
prohibited transaction provisions of ERISA and Section 4975 of the Code may
result on the basis of a claim that the assets of the general account of an
insurance company constitute Plan Assets. The Plan Asset status of insurance
company separate accounts is unaffected by new Section 401(c) of ERISA, and
separate account assets continue to be treated as the assets of any such Plan
invested in a separate account except to the extent provided in the Plan Asset
Regulation.


                                       63

<PAGE>



                  In addition, if the Bank, or in certain circumstances an
obligor with respect to a Mortgage Asset or other debt instrument held by the
Company, is a Party-in-Interest or Disqualified Person with respect to an
investing Plan, such Plan's investment could be deemed to constitute a
transaction prohibited under Title I of ERISA or Section 4975 of the Code (e.g.,
the extension of credit or sale of property between a Plan and a
Party-in-Interest or Disqualified Person). Such transactions may, however, be
subject to a statutory or administrative exemption such as Prohibited
Transaction Class Exemption ("PTCE") 90-1, which exempts certain transactions
involving insurance company pooled separate accounts; PTCE 95-60, which exempts
certain transactions involving insurance company general accounts; PTCE 91-38,
which exempts certain transactions involving bank collective investment funds;
PTCE 84-14, which exempts certain transactions effected on behalf of a Plan by a
"qualified professional asset manager"; and PTCE 96-23, which exempts certain
transactions effected on behalf of a Plan by an "in-house asset manager"; or
pursuant to any other available exemption. Such exemptions may not, however,
apply to all of the transactions that could be deemed prohibited transactions in
connection with such Plan's investment.

                  Each investor in Series A Preferred Shares will be deemed to
have represented and agreed that either (i) no part of the assets to be used by
it to acquire and hold such Series A Preferred Shares constitutes the assets of
any Plan or (ii) one or more prohibited transaction statutory or class
exemptions applies such that the use of such assets to acquire and hold the
Series A Preferred Shares will not constitute a non-exempt prohibited
transaction under ERISA or the Code. Any Plan fiduciary that proposes to cause a
Plan to acquire Series A Preferred Shares should consult with its counsel with
respect to the potential applicability of ERISA and the Code to such investment
and whether any exemption would be applicable and determine on its own whether
all conditions of such exemption or exemptions have been satisfied such that the
acquisition and holding of Series A Preferred Shares by the purchaser Plan are
entitled to the full exemptive relief thereunder. Any such Plan fiduciary should
also determine whether the investment in Series A Preferred Shares is permitted
under the governing Plan instruments and is appropriate for the Plan in view of
the overall investment policy and the composition and diversification of its
portfolio.

Unrelated Business Taxable Income

                  Plan fiduciaries should also consider the consequences of
holding more than 10% of the Series A Preferred Shares if the Company is
"predominantly held" by qualified trusts. See "United States Federal Income Tax
Considerations Treatment of Tax-Exempt Entities."

                                     RATINGS

                  The Series A Preferred Shares are rated "a2" by Moody's
Investors Service, Inc. and "BBB+" by Standard & Poor's Ratings Services. A
security rating is not a recommendation to buy, sell or hold securities and may
be subject to revision or withdrawal at any time by the assigning rating
organization. No person is obligated to maintain any rating on the Series A
Preferred Shares, and, accordingly, there can be no assurance that the ratings
assigned to the Series A Preferred Shares will not be lowered or withdrawn by
the assigning rating organization at any time thereafter.

                                INITIAL PURCHASER

                  The Series A Preferred Shares were originally purchased by the
Initial Purchaser in a transaction exempt from the registration requirements of
the Securities Act, to persons reasonably believed by such Initial Purchaser to
be "qualified institutional buyers" (as defined in Rule 144A under the
Securities Act), to certain qualified institutional buyers acting on behalf of
institutional "accredited investors" (as defined in Rule 501(a) (1), (2), (3) or
(7) under the Securities Act), or outside the United States to non-U.S. persons
in offshore transactions in reliance on Regulation S under the Securities Act.
The Initial Purchaser may from time to time offer and sell pursuant to this
Prospectus any or all of the Series A Preferred Shares.


                                       64

<PAGE>



                  As of January __, 1998, the Initial Purchaser held of record
61,600 or approximately 20.5% of the outstanding Series A Preferred Shares. The
Initial Purchaser disclaims beneficial ownership of these Series A Preferred
Shares.

                  The Initial Purchaser does not, and has never had, any
position, office or other material relationship with the Company or any of its
affiliates. Because the Initial Purchaser may, pursuant to this Prospectus,
offer all or some portion of the Series A Preferred Shares, no estimate can be
given as to the amount of the Series A Preferred Shares that will be held by the
Initial Purchaser upon termination of any such sales. In addition, the Initial
Purchaser may have sold, transferred or otherwise disposed of all or a portion
of their Series A Preferred Shares since the date on which they provided the
information regarding their Series A Preferred Shares, in transactions exempt
from the registration requirements of the Securities Act.

                              PLAN OF DISTRIBUTION

                  The Series A Preferred Shares may be sold from time to time to
purchasers directly by the Initial Purchaser. Alternatively, the Initial
Purchaser may from time to time offer the Series A Preferred Shares to or
through underwriters, brokers/dealers or agents, who may receive compensation in
the form of underwriting discounts, concessions or commissions from the Initial
Purchaser or the purchasers of such securities for whom they may act as agents.
The Initial Purchaser and any underwriters, broker/dealers or agents that
participate in the distribution of Series A Preferred Shares may be deemed to be
"underwriters" within the meaning of the Securities Act and any profit on the
sale of such securities and any discounts, commissions, concessions or other
compensation received by any such underwriter, broker/dealer or agent may be
deemed to be underwriting discounts and commissions under the Securities Act.

                  The Series A Preferred Shares may be sold from time to time in
one or more transactions at fixed prices, at prevailing market prices at the
time of sale, at varying prices determined at the time of sale or at negotiated
prices. The sale of the Series A Preferred Shares may be effected in
transactions (which may involve crosses or block transactions) (i) on any
national securities exchange or quotation service on which the Series A
Preferred Shares may be listed or quoted at the time of sale, (ii) in the
over-the-counter market, (iii) in transactions otherwise than on such exchanges
or in the over-the-counter market or (iv) through the writing of options. At the
time a particular offering of the Series A Preferred Shares is made, a
supplement to this Prospectus, if required, will be distributed which will set
forth the aggregate amount being offered and the terms of the offering,
including the name or names of any underwriters, broker/dealers or agents, any
discounts, commissions and other terms constituting compensation from the
Initial Purchaser and any discounts, commissions or concessions allowed or
reallowed or paid to broker/dealers.

                  To comply with the securities laws of certain jurisdictions,
if applicable, the Series A Preferred Shares will be offered or sold in such
jurisdictions only through registered or licensed brokers or dealers. In
addition, in certain jurisdictions the Series A Preferred Shares may not be
offered or sold unless they have been registered or qualified for sale in such
jurisdictions or any exemption from registration or qualification is available
and is complied with.

                  The Initial Purchaser will be subject to applicable provisions
of the Exchange Act and the rules and regulations thereunder, which provisions
may limit the timing of purchases and sales of any of the Series A Preferred
Shares by the Initial Purchaser. The foregoing may affect the marketability of
such securities.

                  Pursuant to the Registration Rights Agreement, all expenses of
the registration of the Series A Preferred Shares will be paid by the Company,
including, without limitation, Commission filing fees and expenses of compliance
with state securities or "blue sky" laws; provided, however, that the Initial
Purchaser will pay all underwriting discounts and selling commissions, if any.
The Initial Purchaser will be indemnified by the Company against certain civil
liabilities, including certain liabilities under the Securities Act, or will be
entitled to contribution in connection therewith. The Company will be
indemnified by the Initial Purchaser

                                       65

<PAGE>



against certain civil liabilities, including certain liabilities under the
Securities Act, or will be entitled to contribution in connection therewith.

                                  LEGAL MATTERS

                  The validity of the Series A Preferred Shares offered hereby
will be passed upon for the Company by Ballard Spahr Andrews & Ingersoll,
Baltimore, Maryland, with respect to certain matters governed by Maryland law.

                                     EXPERTS

                  The balance sheet of the Company, as of August 20, 1997,
included in this Prospectus has been audited by Deloitte & Touche, a general
partnership, independent auditors as set forth in their report thereon included
therein.



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



                                       66

<PAGE>



                                    GLOSSARY

         Adjusted Treasury Rate: With respect to any redemption date, the rate
per annum equal to the semi-annual equivalent yield to maturity of the
Comparable Treasury Issue assuming a price for the Comparable Treasury Issue
(expressed as a percentage of its principal amount) equal to the Comparable
Treasury Price for such prepayment date plus 0.50%.

         Administrative Action: Any judicial decision, official administrative
pronouncement, published or private ruling, regulatory procedure, notice or
announcement (including any notice or announcement of intent to adopt such
procedures or regulations).

         Advisory Agreement: The Advisory Agreement dated as of September 3,
1997 between the Company and the Bank.

         Automatic Exchange: The automatic exchange of each Series A Preferred
Share for one Bank Preferred Share upon the occurrence of an Exchange Event.

         Bank:  National Bank of Canada.

         Bank Act:  The Bank Act (Canada), as amended.

         Bank Preferred Shares: The 8.45% Noncumulative First Preferred Shares,
Series Z of the Bank.

         BHCA:  The Bank Holding Company Act of 1956.

         Board of Directors:  The Board of Directors of the Company.

         Branch: The Bank's only United States branch located in New York and
licensed by the New York Superintendent under the NYBL.

         business day: Any day other than Saturday, Sunday or a date on which
banking institutions are required or authorized by New York State law to be
closed.

         Bylaws:  The bylaws of the Company.

         C$ or $:  Canadian dollars.

         Capital Guidelines: Guidelines issued by the Superintendent with
respect to the maintenance of adequate capital by Canadian banking institutions.

         Charter:  The Company's charter.

         CMHC:  Canada Mortgage and Housing Corporation.

         Code:  The Internal Revenue Code of 1986, as amended.

         Commission:  The U.S. Securities and Exchange Commission.

         Common Stock:  The Company's common stock, par value US$.01 per share.

         Company:  NB Capital Corporation.


                                       67

<PAGE>



         Comparable Treasury Issue: The United States Treasury security selected
by the Quotation Agent as having a maturity comparable to the Make-Whole Term
that would be utilized, at the time of selection and in accordance with
customary financial practice, in pricing new issues of corporate debt securities
of comparable maturity to the Make-Whole Term.

         Comparable Treasury Price: With respect to any redemption date, (i) the
average of the bid and asked prices for the Comparable Treasury Issue (expressed
in each case as a percentage of its principal amount) on the third Business Day
preceding such redemption date, as set forth in the daily statistical release
published by the Federal Reserve Bank of New York and designated "Composite 3:30
p.m. Quotation for U.S. Government Securities" (or any successor release) or
(ii) if such release is not published or does not contain such prices on such
Business Day, (a) the average of the Reference Treasury Dealer Quotations for
such redemption date, after excluding the highest and lowest such Reference
Treasury Dealer Quotations, or (b) if the Company obtains fewer than three such
Reference Treasury Dealer Quotations, the average of all such Quotations.

         Depositor: Any person having tendered Old Preferred Shares in exchange
for New Preferred Shares in the Exchange Offer.

         Disqualified Persons: Under the Code, persons and entities who have
certain specified relationships to Plans.

         DTC:  The Depository Trust Company.

         Eligible Institution: A bank, broker, dealer, credit union, savings
association, clearing agency or other institution that is a member of a
recognized signature guarantee medallion program within the meaning of Rule
17Ad-15 under the Exchange Act.

         ERISA: The Employee Retirement Income Security Act of 1974, as amended.

         Excess Shares: Shares of any class or series of Preferred Stock owned,
or deemed to be owned, by, or transferred to, a stockholder in violation of the
Ownership Limit, or which would otherwise cause the Company to fail to qualify
as a REIT, which have been automatically transferred, by operation of law, to a
trustee in trust for the exclusive benefit of a charity to be named by the
Company as of the day prior to the day the prohibited transfer took place.

         Exchange Act:  The Securities Exchange Act of 1934, as amended.

         Exchange Event: An Exchange Event shall occur (i) immediately prior to
such time, if any, at which the Bank fails to declare and pay or set aside for
payment when due any dividend on any issue of its cumulative First Preferred
Shares or the Bank fails to pay or set aside for payment when due any declared
dividend on any of its non-cumulative First Preferred Shares, (ii) in the event
that the Bank has a Tier 1 risk-based capital ratio of less than 4.0% or a total
risk-based capital ratio of less than 8.0%, (iii) in the event that the
Superintendent takes control of the Bank pursuant to the Bank Act (Canada), as
amended (the "Bank Act"), or proceedings are commenced for the winding-up of the
Bank pursuant to the Winding-up and Restructuring Act (Canada), or (iv) in the
event that the Superintendent, by order, directs the Bank to act pursuant to
subsection 485(3) of the Bank Act and the Bank elects to cause the exchange.

         Exchange Offer: The offering by the Company to exchange up to 300,000
shares of its New Preferred Shares for up to all of its outstanding Old
Preferred Shares at the rate of one New Preferred Share for each Old Preferred
Share tendered.


                                       68

<PAGE>



         Expiration Date: The expiration date of the Exchange Offer which shall
be 5:00 p.m. New York City time on ________, 1998, unless the Company, in its
sole discretion, extends the period of time during which the Exchange Offer is
open.

         FBSEA:  The Foreign Bank Supervision Enhancement Act of 1991.

         Final Payment Date: The date on which payment in full of the Initial
Mortgage Loans is made.

         Five or Fewer Test: For a company to qualify, and to continue to
qualify, as a REIT under the Code, no more than 50% of the value of its
outstanding shares of capital stock may be owned, directly or indirectly, by
five or fewer individuals (defined by the Code to include certain entities)
during the last half of a taxable year (other than the first year) or during a
proportionate part of a shorter taxable year.

         General Account Regulations: Regulations issued by the Department of
Labor in proposed form on December 22, 1997 with respect to insurance policies
issued on or before December 31, 1998 that are supported by an issuer's general
account.

         Global Certificate: Any global certificate representing the Series A
Preferred Shares registered in the name of Cede & Co.

         hypothecation loans: secured by the pledge of mortgages as
security therefor.

         Income Tax Act:  The Income Tax Act (Canada).

         Independent Director: A director who is not a current officer or
employee of the Company or a current director, officer or employee of the Bank
or any affiliate of the Bank.

         Independent Fiduciary: An independent fiduciary which will be
identified by the Company to exercise any discretionary authority with respect
to transactions involving both the Company and the Bank or any Bank affiliate.

         Indirect Participants: Any entities such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly.

         Initial Mortgage Assets: Sixteen hypothecation loans issued to the
Company by NB Finance that are recourse only to the Initial Mortgage Loans.

         Initial Mortgage Loans: Sixteen pools of, in the aggregate, 12,101
Mortgage Loans acquired by NB Finance from the Bank pursuant to the Mortgage
Loan Purchase Agreement dated as of September 3, 1998, between NB Finance and
the Bank.

         Initial Purchaser:  Merrill Lynch, Pierce, Fenner & Smith Incorporated.

         Initial Purchaser's Discount: The $6,000,000 Initial Purchaser's
discount in connection with the purchase of the Old Preferred Shares by the
Initial Purchaser on August 22, 1997.

         Interested Stockholder: Any person who beneficially owns, directly or
indirectly, 10% or more of the voting power of a corporation's shares or an
affiliate of such corporation who, at any time within the two-year period prior
to the date of a "business combination" under the MGCL, was the beneficial owner
of 10% or more of the voting power of the then outstanding voting stock of such
corporation.

         IRS:  The Internal Revenue Service.

         Issue Date:  September 3, 1997.

                                       69

<PAGE>




         Make-Whole Amount: With respect to a Series A Preferred Share, the
greater of (i) 100% of the Maturity Amount of such Series A Preferred Share and
(ii) the sum of the present values of the remaining scheduled payments of
dividends on such Series A Preferred Share to September 3, 2007, plus the
present value of the Maturity Amount at September 3, 2007, discounted to the
date fixed for redemption of such Series A Preferred Share on a quarterly basis
(assuming a 360-day year consisting of 30-day months), computed using a discount
rate equal to the Adjusted Treasury Rate.

         Make-Whole Term: The period from the redemption date to September 3,
2007.

         Maturity Amount: The liquidation preference of the Series A Preferred
Shares.

         MGCL:  The Maryland General Corporation Law.

         Monthly Payment Date: The 1st day of each month through July 2001 or
such earlier date on which payment in full of the Initial Mortgage Loans is made
or, if the 1st day of a month is not a business day, on the first business day
following the 1st day of such month.

         Mortgage Assets: Assets consisting of obligations secured by real
property, as well as other qualifying REIT assets.

         Mortgage Loan Assignment Agreement: The Mortgage Loan Assignment
Agreement dated September 3, 1997 between the Company and NB Finance.

         Mortgage Loans: CMHC insured residential first mortgages that are
secured by real property located in Canada.

         NB Finance:  NB Finance, Ltd., a Bermuda corporation.

         New Preferred Shares: 8.35% Noncumulative Exchangeable Preferred Stock,
Series A, par value US$.01 per share, of NB Capital Corporation issued under the
Registration Statement.

         NHA:  National Housing Act.

         NHA-Approved Lender:  A lender approved under the NHA.

         NHA MBS:  A NHA Mortgage-Backed Security.

         Non-United States Holder: An exchanging stockholder that, for United
States federal income tax purposes, is not a "United States person."

         Notice of Guaranteed Delivery: The notice of guaranteed delivery
provided to holders of Old Preferred Shares in connection with the Exchange
Offer.

         NYBL:  The Banking laws of the State of New York.

         Offer: The offering of 61,600 Series A Preferred Shares by the Initial
Purchaser under this Prospectus.

                                       70

<PAGE>




         Old Preferred Shares: 8.35% Noncumulative Exchangeable Preferred Stock,
Series A, par value US$.01 per share, of NB Capital Corporation issued on the
Issue Date.

         One Hundred Persons Test: To qualify as a REIT under the Code the stock
of a company must be beneficially owned by 100 or more persons during at least
335 days of a taxable year (other than the first year) or during a proportionate
part of a shorter taxable year.

         Original Offering: The offering of Series A Preferred Shares by the
Company on the Issue Date.

         Other Series of First Preferred Shares: Various series of first
preferred shares which the Bank currently has outstanding, and may in the future
issue.

         Ownership Limit: Under the Charter, subject to certain exceptions
specified therein, any natural person or entity that is considered to be an
individual under Section 542(a)(2) of the Code is prohibited from owning
(including shares deemed to be owned by virtue of the relevant attribution
provisions of the Code) more than 5% of any issued and outstanding class or
series of Preferred Stock.

         Parity Stock: Any series of equity securities of the Company expressly
designated as being on a parity with or senior to the Series A Preferred Shares
as to dividend rights and rights upon liquidation, winding up or dissolution.

         Participants: Securities brokers and dealers, banks, trust companies,
clearing corporations and certain other organizations that hold securities on
behalf of DTC.

         Participating Broker-Dealer: Any broker-dealer who acquired the Series
A Preferred Shares for its own account as a result of market-making or other
trading activities.

         Parties-in-Interest: Under ERISA, persons and entities who have certain
specified relationships to Plans.

         Partnership Interests: Limited partnership interests in partnerships
the only activities of which are to purchase and own Mortgage Loans.

         PFIC:  Passive foreign investment company.

         Plan Asset Regulations: U.S. Department of Labor regulations (29 C.F.R.
Section 2510.3-101) concerning the definition of what constitutes the assets of
a Plan.

         Plans: Any (I) employee benefit plan (as defined in Section 3(3) of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA")) subject
to Title I of ERISA, (II) plan (as defined in section 4975(e)(1) of the Code) or
(III) entity whose underlying assets include "plan assets" under Department of
Labor Regulation 29 C.F.R. Section 2510.3-101.

         Preferred Shares: The Old Preferred Shares and the New Preferred
Shares.

         Preferred Stock: The Shares of preferred stock of the Company.

         Primary Treasury Dealer: A primary U.S. Government securities dealer in
New York City.

         Prospectus: This Prospectus dated January __, 1998 with respect to the
offering of Series A Preferred Shares.


                                       71

<PAGE>



         PTCE:  Prohibited Transaction Class Exemption.

         Purchase Agreement: The Purchase Agreement dated August 22, 1997, among
NB Capital Corporation, the Bank and the Initial Purchaser.

         Quotation Agent: The Reference Treasury Dealer appointed by the
Company.

         redemption date: The date fixed for redemption for a Series A Preferred
Share.

         Reference Treasury Dealer: (i) Merrill Lynch Government Securities,
Inc. and their respective successor; provided, however, that if the foregoing
shall cease to be a primary U.S. Government securities dealer in New York City
(a "Primary Treasury Dealer"), the Company shall substitute therefor another
Primary Treasury Dealer, and (ii) any other Primary Treasury Dealer selected by
the Company.

         Reference Treasury Dealer Quotations: With respect to each Reference
Treasury Dealer and any redemption date, the average, as determined by the
Company, of the bid and asked prices for the Comparable Treasury Issue
(expressed in each case as a percentage of its principal amount) quoted in
writing to the Company by such Reference Treasury Dealer at 5:00 p.m., New York
City time, on the third Business Day preceding such redemption date.

         Registration Rights Agreement: The Registration Rights Agreement dated
September 3, 1997, among the Company, the Bank and the Initial Purchaser.

         Registration Statement: The registration statement filed by the Company
on Amendment No. 2 to Form S-4/Amendment No. 1 to Form F-9/Form S-1 dated
January __, 1998.

         REIT:  Real estate investment trust.

         REIT Asset Tests: The Company must generally meet the following asset
tests at the close of each quarter of each taxable year:

                  (a) at least 75% of the value of the Company's total assets
         must consist of Qualified REIT Real Estate Assets, Government
         securities, cash, and cash items (the "75% Asset Test"); and

                  (b) not more than 25% of the Company's total assets may
         consist of securities other than those taken into account for purposes
         of the 75% Asset Test and, of those securities, (i) the value of the
         securities of any one issuer (other than another REIT) may not exceed
         5% of the value of the Company's total assets and, (ii) the Company may
         not own more than 10% of the outstanding voting securities of any such
         issuer.

         REIT Gross Income Tests: The Company must generally meet the following
gross income tests for each taxable year:

                  (a) at least 75% of the Company's gross income must be derived
         from certain specified sources including interest on obligations
         secured by mortgages on real property, gain from the disposition of
         Qualified REIT Real Estate Assets or "qualified temporary investment
         income" (i.e., income derived from "new capital" within one year of the
         receipt of such capital) (the "75% Gross Income Test"); and

                  (b) at least 95% of the Company's gross income must consist of
         income qualifying for the 75% Gross Income Test, dividends, interest,
         and gains from the sale of stock or other securities (including certain
         interest rate swap and cap agreements entered into to hedge variable
         rate debt

                                       72

<PAGE>



         incurred to acquire Qualified REIT Real Estate Assets) not held for
         sale in the ordinary course of business.

         REIT Requirements or REIT Provisions: Sections 856 through 860 of the
Code and the applicable Treasury Regulations.

         REIT taxable income: A REIT's taxable income computed without regard to
the dividends paid deduction and the REIT's net capital gain.

         Residential Mortgage Loans: Individual residential mortgages other than
Mortgage Loans.

         Securities Act:  The Securities Act of 1993, as amended.

         Senior Preferred Stock: A series of the Company's cumulative, senior
preferred stock with an aggregate liquidation preference of up to US$450,000.

         Series Z Preferred Shares: The 8.45% Noncumulative First Preferred
Shares, Series Z of National Bank of Canada.

         Servicer: The Bank in its role as servicer under the terms of the
Servicing Agreement.

         Servicing Agreement: The Servicing Agreement dated as of September 3,
1998 between the Company and NB Finance.

         Shelf Registration Statement: A shelf registration covering resales of
the Old Preferred Shares (and underlying interests in the Bank Preferred
Shares).

         Superintendent: The Office of Superintendent of Financial Institutions
Canada.

         Tax Event: The receipt by the Company of an opinion of a nationally
recognized law firm experienced in such matters to the effect that, as a result
of (i) any amendment to, clarification of, or change (including any announced
prospective change) in, the laws or treaties (or any regulations thereunder) of
the United States or Canada, or any political subdivision or taxing authority
thereof or therein, affecting taxation, (ii) any judicial decision, official
administrative pronouncement, published or private ruling, regulatory procedure,
notice or announcement (including any notice or announcement of intent to adopt
such procedures or regulations) ("Administrative Action") or (iii) any amendment
to, clarification of, or change in the official position or the interpretation
of such Administration Action or interpretation or pronouncement that provides
for a position with respect to such Administrative Action that differs from the
theretofore generally accepted position, in each case, by any legislative body,
court, governmental authority or regulatory body, irrespective of the manner in
which such amendment, clarification or change is made known, which amendment,
clarification or change is effective or such pronouncement or decision is
announced on or after the date of this Prospectus, there is more than an
insubstantial risk that (a) dividends paid or to be paid by the Company with
respect to the stock of the Company are not, or will not be, fully deductible by
the Company for United States federal income tax purposes or (b) the Company is,
or will be, subject to more than an insignificant amount of other taxes, duties
or other governmental charges and shall include an assessment by the Internal
Revenue Service that (a) dividends paid or to be paid by the Company with
respect to the stock of the Company are not, or will not be, fully deductible by
the Company for United States federal income tax purposes or (b) the Company is,
or will be, subject to more than an insignificant amount of other taxes, duties
or other governmental charges.

         Time of Exchange: The Automatic Exchange shall occur as of 8:00 a.m.
Eastern Time on the date for such exchange set forth in the requirements of the
Superintendent or, if such date is not set forth in such

                                       73

<PAGE>



requirements as of 8:00 a.m. on the earliest possible date such exchange could
occur consistent with such requirements as evidenced by the issuance by the Bank
of a press release prior to such time.

         Transferor: Any holder tendering Old Preferred Shares in the Exchange
Offer.

         Treaty:  The Canada-United States Income Tax Convention (1980).

         United States person: For purposes of this discussion, a citizen or
individual resident of the United States; a corporation, partnership, or other
entity created or organized in or under the laws of the United States or of any
political subdivision thereof; an estate the income of which is includible in
gross income for United States federal income tax purposes regardless of its
source; or a trust if both: (i) a United States court is able to exercise
primary supervision over the administration of the trust, and (ii) one or more
United States trustees or fiduciaries have the authority to control all
substantial decisions of the trust.

         U.S.$ or U.S. dollars:  U.S. dollars.

         USRPI:  United States real property interests.



                                       74

<PAGE>









                          INDEX TO FINANCIAL STATEMENTS

Audited Financial Statements

    Independent Auditors' Report...........................................F-2
    Balance Sheet..........................................................F-3

Unaudited Interim Financial Statements

    Balance Sheet..........................................................F-6
    Statement of Income....................................................F-7
    Statement of Retained Earnings (Deficit)...............................F-8
    Statement of Changes in Financial Position.............................F-9




                                       F-1

<PAGE>



                              Deloitte & Touche, S.E.N.C.
                              Chartered Accountants
                              1 Place Ville-Marie   Telephone:   (514) 393-7115
                              Suite 3000            Facsimile:   (514) 393-7140
                              Montreal QC  H3B 4T9



Independent Auditors' Report

To the Board of Directors and Stockholder of
NB Capital Corporation

We have audited the accompanying balance sheet of NB Capital Corporation as of
August 20, 1997. This financial statement is the responsibility of the Company's
management. Our responsibility is to express an opinion on this financial
statement based on our audit.

We conducted our audit in accordance with auditing standards generally accepted
in the United States of America. 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 audit provides a
reasonable basis for our opinion.

In our opinion, such balance sheet presents fairly, in all material respects,
the financial position of the Company as of August 20, 1997 in conformity with
accounting principles generally accepted in the United States of America.


DELOITTE & TOUCHE

Chartered Accountants

Montreal, Canada

January 7, 1998

                                       F-2

<PAGE>



                             NB CAPITAL CORPORATION
                                  Balance Sheet
                              as of August 20, 1997
                                (in U.S. dollars)


Assets
     Promissory note                                               $  1,000


Stockholder's equity (Note 2)
     Common Stock, US$0.01 par value per share;
         1,000 shares authorized,                                  $      1
                  100 shares issued and outstanding                     999
                                                                   --------     
     Additional paid-in capital                                    $  1,000
                                                                   ========




See accompanying notes.

                                       F-3

<PAGE>



                             NB CAPITAL CORPORATION
                           Notes to the Balance Sheet
                              as of August 20, 1997

1.       Incorporation and nature of operations

         The Company, a wholly-owned subsidiary of National Bank of Canada (the
         "Bank"), a bank chartered under the Bank Act (Canada), is a Maryland
         corporation incorporated on August 20, 1997. The Company was formed for
         the purpose of carrying on any business.

2.       Subsequent events

         a)       Articles of Amendment and Restatement

                  Subsequent to August 20, 1997, the Company amended and
                  restated its charter.

                  The authorized share capital was modified in order for the
                  Company to have the authority to issue 10,001,000 shares of
                  stock, consisting of 1,000 shares of Common Stock, $0.01 par
                  value per share, and 10,000,0000 shares of Preferred Stock,
                  $0.01 par value per share.

                  The Company's principal business objective will be to acquire,
                  hold, finance and manage mortgage assets. The Company will
                  elect to be taxable as a Real Estate Investment Trust (a
                  "REIT") under the Internal Revenue Code of 1986, as amended,
                  and generally will not be liable for United States federal
                  income tax to the extent that it distributes at least 95% of
                  its taxable income to its stockholders and maintains its
                  qualification as a REIT.

         b)       Offering Circular and capital contribution

                  Through an Offering Circular dated August 22, 1997, the
                  Company issued $300 million of the 8.35% Noncumulative
                  Exchangeable Preferred Stock, Series A.

                  Simultaneously with the consummation of the offering of the
                  Preferred Stock, the Bank made a capital contribution
                  approximately in the amount of $183 million.

         c)       Acquisition of Mortgage Assets

                  In September 1997, the Company used the aggregate net proceeds
                  of approximately $477 million received in connection with both
                  the offering and capital contribution to acquire mortgage
                  assets which consists of obligations of NB Finance, Ltd., a
                  wholly-owned subsidiary of the Bank. The mortgage assets are
                  collateralized only by mortgage loans, which are secured by
                  residential first mortgages.

         d)       Agreements with the Parent Company

                  In September 1997, the Company entered into agreements with
                  the Bank in relation to the administration of the Company's
                  operations.

         e)       Registration Statement with the U.S. Securities of Exchange
                  Commission ("SEC")

                  On November 25, 1997, the Company filed a Registration
                  Statement - Form S-4 with the SEC pertaining to the
                  registration of 300,000 shares of its 8.35% Noncumulative
                  Exchangeable Preferred Stock, Series A. These shares will be
                  offered in exchange for up to 300,000

                                       F-4

<PAGE>



                  Preferred Shares issued through the Offering Circular dated
                  August 22, 1997 referred to in Note 2b) above.

                                       F-5

<PAGE>



                             NB CAPITAL CORPORATION
                     Unaudited Interim Financial Statements

                  The financial statements presented below are the unaudited
interim financial statements of the Company which, in the opinion of management,
include all adjustments, which consist of only normally recurring adjustments,
necessary for a fair presentation of the financial position and the results of
operations of the Company as of September 30, 1997.

                                       F-6

<PAGE>



                             NB CAPITAL CORPORATION
                                  BALANCE SHEET
                            as at September 30, 1997

                                  (in dollars)
                                                                    (Unaudited)
Assets

Cash                                                           $      3,667,213
Hypothecation note with affiliated company                          473,681,802
Accrued interest hypothecation note                                   3,042,708
                                                              -----------------
                                                                $   480,391,723
Liabilities

Other liabilities
         Accrued dividends                  $    1,875,000
         Income tax payable                        471,307           $2,346,307
                                           ---------------

Equity

Preferred stock                                                           3,000
Common stock                                                                  1
Contribution Surplus                                                477,335,453
Retained Earnings                                                       706,962
                                                               ----------------
                                                                $   480,391,723



See accompanying Notes to Unaudited Interim Financial Statement.

                                       F-7

<PAGE>



                             NB CAPITAL CORPORATION
                               STATEMENT OF INCOME
            for the period from August 20, 1997 to September 30, 1997

                                  (in dollars)
                                                                    (Unaudited)
Interest income
         Hypothecation note                                     $    3,042,708
         Bank interest                                                  10,561
                                                                --------------

TOTAL                                                           $    3,053,269
                                                                ==============

Expenses
         Other fees(1)                                                       0

Income before income taxes                                           3,053,269
Income taxes                                                         1,221,307

NET INCOME                                                      $    1,831,962
                                                                ==============




See accompanying Notes to Unaudited Interim Financial Statement.

                                       F-8

<PAGE>



                             NB CAPITAL CORPORATION
                         STATEMENT OF RETAINED EARNINGS
            For the period from August 20, 1997 to September 30, 1997

                                  (in dollars)
                                                                   (Unaudited)
Beginning of the period                                          $          --

Net income                                                           1,831,962



Dividends on preferred notes net of $750,000 income taxes          (1,125,000)
                                                                 ------------

End of the period                                                $     706,962
                                                                 =============




See accompanying Notes to Unaudited Interim Financial Statement.

                                       F-9

<PAGE>



                             NB CAPITAL CORPORATION
                   STATEMENT OF CHANGES IN FINANCIAL POSITION

            For the period from August 20, 1997 to September 30, 1997

                                  (in dollars)
                                                                  (Unaudited)
OPERATING ACTIVITIES

Net income                                                       $     1,831,962
Items note affecting cash:
         accrued interest receivable                                 (3,042,708)
         accrued liabilities                                           2,346,307
         income taxes charged to retained earnings                       750,000
                                                                ----------------
                                                                 $     1,885,561
                                                                ================
FINANCING ACTIVITIES

Issue of common stock                                            $   183,338,454
Issue of preferred stock                                             300,000,000
Expenses related to shares issued                                    (6,000,000)
Dividends                                                            (1,875,000)
                                                                ----------------
                                                                 $   475,463,454
                                                                ================
INVESTING ACTIVITIES

Hypothecation note, net of repayment                             $     3,667,213
                                                                ----------------

INCREASE IN CASH                                                 $     3,667,213

Cash, at inception                                                            --
                                                                ----------------
Cash at end of period                                            $     3,667,213



See accompanying Notes to Unaudited Interim Financial Statement.


                                      F-10

<PAGE>



                             NB CAPITAL CORPORATION
                 NOTES TO UNAUDITED INTERIM FINANCIAL STATEMENTS

(1)      The unaudited interim Statement of Income provides information from the
         date of inception (August 20, 1997) through September 30, 1997. During
         the period ended September 30, 1997, no expenses had been paid directly
         by the Bank on bahalf of the Company. The Bank expects to pay certain
         expenses (comprised mainly of administration fees, legal and audit
         cost(s) on behalf of the Company. As of September 30, 1997, information
         regarding such expenses was not available and, accordingly, accruals
         not determinable. All such expenses will be properly reflected in the
         December 31, 1997 financial statements of the Company. With respect to
         an allocation of compensation expense by the Bank to the Company in
         respect of employees of the Bank serving as officers and employees of
         the Company, no such allocation is required since all expenses are
         accounted for through the C$50,000, advisory fee charged the Company by
         the Bank for advisory services.

                                      F-11

<PAGE>



                               AMENDMENT NO. 2 TO
                                    FORM S-4

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.  Indemnification of Directors and Officers

                  Indemnification under Maryland Law and under the Company's
Charter and Bylaws

                  The Maryland General Corporation Law ("MGCL") permits a
Maryland corporation to include in its charter a provision limiting the
liability of the corporation's directors and officers to the corporation and its
stockholders for money damages except for liability resulting from (a) actual
receipt of an improper benefit or profit in money, property or services or (b)
active and deliberate dishonesty established by a final judgment as being
material to the cause of action. The Charter contains such a provision which
eliminates such liability to the maximum extent permitted by the MGCL.

                  The Charter authorizes the Company, to the maximum extent
permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former director or officer or (b) any individual who, while a
director of the Company and at the request of the Company, serves or has served
another corporation, partnership, joint venture, trust, employee benefit plan or
any other enterprise as a director, officer, partner or trustee of such
corporation, partnership, joint venture, trust, employee benefit plan or other
enterprise, from and against any claim or liability to which such person may
become subject or which such person may incur by reason of his or her status as
a present or former director or officer of the Company. The Bylaws of the
Company (the "Bylaws") obligate it, to the maximum extent permitted by Maryland
law, to indemnify and to pay or reimburse reasonable expenses in advance of
final disposition of a proceeding to (a) any present or former director or
officer who is made a party to the proceeding by reason of his service in that
capacity or (b) any individual who, while a director of the Company and at the
request of the Company, serves or has served another corporation, partnership,
joint venture, trust, employee benefit plan or any other enterprise as a
director, officer, partner or trustee of such corporation, partnership, joint
venture, trust, employee benefit plan or other enterprise and who is made a
party to the proceeding by reason of his service in that capacity. The Charter
and Bylaws also permit the Company to indemnify and advance expenses to any
person who served a predecessor of the Company in any of the capacities
described above and to any employee or agent of the Company or a predecessor of
the Company.

                  The MGCL requires a corporation (unless its charter provides
otherwise, which the Charter does not) to indemnify a director or officer who
has been successful, on the merits or otherwise, in the defense of any
proceeding to which he is made a party by reason of his service in that
capacity. The MGCL permits a corporation to indemnify its present and former
directors and officers, among others, against judgments, penalties, fines,
settlements and reasonable expenses actually incurred by them in connection with
any proceeding to which they may be made a party by reason of their service in
those or other capacities unless it is established that (a) the act or omission
of the director or officer was material to the matter giving rise to the
proceeding and (i) was committed in bad faith or (ii) was the result of active
and deliberate dishonesty, (b) the director or officer actually received an
improper personal benefit in money, property or services or (c) in the case of
any criminal proceeding, the director or officer had reasonable cause to believe
that the act or omission was unlawful. However, under the MGCL, a Maryland
corporation may not indemnify for an adverse judgment in a suit by or in the
right of the corporation or for a judgment of liability on the basis that
personal benefit was improperly received, unless in either case a court orders
indemnification and then only for expenses. In addition, the MGCL requires the
Company, as a condition to advancing expenses, to obtain (a) a written
affirmation by the director or officer of his good faith belief that he has met
the standard of conduct necessary

                                      II-1

<PAGE>



for indemnification by the Company and (b) a written statement by or on his
behalf to repay the amount paid or reimbursed by the Company if it shall
ultimately be determined that the standard of conduct was not met.

Item 21.  Exhibits and Financial Statement Schedules

3(i)     --       Articles of Incorporation and Articles of Amendment and 
                  Restatement of NB Capital Corporation*
3(ii)    --       By-Laws of NB Capital Corporation*
4.1      --       Registration Rights Agreement dated as of September 3, 1997
                  by and among NB Capital Corporation, National Bank of Canada
                  and Merrill Lynch, Pierce, Fenner & Smith
                  Incorporated*
5.1      --       Opinion letter of Ballard, Spahr, Andrews & Ingersoll as 
                  Special Counsel to NB Capital Corporation and its Consent*
8.1      --       Tax Opinion of Shearman & Sterling and its Consent
10.1     --       Advisory Agreement dated as of September 3, 1997 between 
                  National Bank of Canada and NB Capital Corporation*
10.2     --       Servicing Agreement dated as of September 3, 1997 between 
                  National Bank of Canada and NB Finance, Ltd.**
10.3     --       Loan Agreement dated as of September 3, 1997 between 
                  NB Finance, Ltd. and NB Capital Corporation*
10.4     --       Custodial Agreement dated as of September 3, 1997 between
                  National Bank of Canada and NB Capital Corporation*
23.1     --       Consent of Deloitte & Touche
23.2     --       Consent of Desjardins Ducharme Stein Monast, Special Counsel 
                  to the Bank**
23.3     --       Consent of Conyers Dill & Pearman, Special Bermuda Counsel 
                  to the Company**
23.4     --       Consent of Osler, Hoskin & Harcourt, Canadian Counsel to the 
                  Initial Purchaser**
99.1     --       Letter of Transmittal
99.2     --       Notice of Guaranteed Delivery
99.3     --       Opinion letter of Desjardins Ducharme Stein Monast**
99.4     --       Opinion letter of Conyers Dill & Pearman**
99.5     --       Opinion letter of Osler, Hoskin & Harcourt**


- ----------
*        Previously filed.
**       To be filed by amendment.



                                      II-2

<PAGE>



Item 22.  Undertakings

                  (a)      The undersigned hereby undertakes:

                           (1) To file, during any period in which offers or
                  sales are being made, a post-effective amendment to this
                  registration statement:

                           (i) To include any prospectus required by section
                           10(a)(3) of the Securities Act of 1933;

                           (ii) To reflect in the prospectus any facts or events
                           arising after the effective date of the registration
                           statement (or the most recent post-effective
                           amendment thereof) which, individually or in the
                           aggregate, represent a fundamental change in the
                           information set forth in the registration statement.
                           Notwithstanding the foregoing, any increase or
                           decrease in volume of securities offered (if the
                           total dollar value of securities offered would not
                           exceed that which was registered) and any deviation
                           from the low or high end of the estimated maximum
                           offering range may be reflected in the form of
                           prospectus filed with the Commission pursuant to Rule
                           424(b) if, in the aggregate, the changes in volume
                           and price represent no more than a 20% change in the
                           maximum aggregate offering price set forth in the
                           "Calculation of Registration Fee" table in the
                           effective registration statement.

                           (iii) To include any material information with
                           respect to the plan of distribution not previously
                           disclosed in the registration statement or any
                           material change to such information in the
                           registration statement.

                  Provided, however, that paragraphs (a)(1)(i) and (a)(1)(ii) of
                  this section do not apply if the registration statement is on
                  Form S-3, Form S-8 or Form F-3, and the information required
                  to be included in a post-effective amendment by those
                  paragraphs is contained in periodic reports filed with or
                  furnished to the Commission by the registrant pursuant to
                  section 13 or section 15(d) of the Securities Exchange Act of
                  1934 that are incorporated by reference in the registration
                  statement.

                           (2) That, for the purpose of determining any
                           liability under the Securities Act of 1933, each such
                           post-effective amendment shall be deemed to be a new
                           registration statement relating to the securities
                           offered therein, and the offering of such securities
                           at that time shall be deemed to be the initial bona
                           fide offering thereof.

                           (3) To remove from registration by means of a
                           post-effective amendment any of the securities being
                           registered which remain unsold at the termination of
                           the offering.

                           (4) If the registrant is a foreign private issuer, to
                           file a post-effective amendment to the registration
                           statement to include any financial statements
                           required by ss. 210.3-19 of this chapter at the start
                           of any delayed offering or throughout a continuous
                           offering. Financial statements and information
                           otherwise required by Section 10(a)(3) of the Act
                           need not be furnished, provided that the registrant
                           includes in the prospectus, by means of a
                           post-effective amendment, financial statements
                           required pursuant to this paragraph (a)(4) and other
                           information necessary to ensure that all other
                           information in the prospectus is at least as current
                           as the date of those financial statements.
                           Notwithstanding the foregoing, with respect to
                           registration statements on Form F-3, a post-effective
                           amendment need not be filed to include financial
                           statements and

                                      II-3

<PAGE>



                           information required by Section 10(a)(3) of the Act
                           or ss. 210.3-19 of this chapter if such financial
                           statements and information are contained in periodic
                           reports filed with or furnished to the Commission by
                           the registrant pursuant to section 13 or section
                           15(d) of the Securities Exchange Act of 1934 that are
                           incorporated by reference in the Form F-3.

                  (b) Insofar as indemnification for liabilities arising under
         the Securities Act of 1933 may be permitted to directors, officers, and
         controlling persons of the registrant pursuant to the foregoing
         provisions, or otherwise, the registrant has been advised that in the
         opinion of the Securities and Exchange Commission such indemnification
         is against public policy as expressed in the Act and is, therefore,
         unenforceable. In the event that a claim for indemnification against
         such liabilities (other than the payment by the registrant of expenses
         incurred or paid by a director, officer or controlling person of the
         registrant in the successful defense of any action, suit or proceeding)
         is asserted by such director, officer or controlling person in
         connection with the securities being registered, the registrant will,
         unless in the opinion of its counsel the matter has been settled by
         controlling precedent, submit to a court of appropriate jurisdiction
         the question whether such indemnification by it is against public
         policy as expressed in the Act and will be governed by the final
         adjudication of such issue.

                  (c) The undersigned registrant hereby undertakes to provide to
         the underwriter at the closing specified in the underwriting agreements
         certificates in such denominations and registered in such names as
         required by the underwriter to permit prompt delivery to each
         purchaser.

                  (d) The undersigned registrant hereby undertakes to respond to
         requests for information that is incorporated by reference into the
         prospectus pursuant to Item 4, 10(b), 11 or 13 of this form, within one
         business day of receipt of such request, and to send the incorporated
         documents by first class mail or other equally prompt means. This
         includes information contained in documents filed subsequent to the
         effective date of the registration statement through the date of
         responding to the request.

                  (e) The undersigned registrant hereby undertakes to supply by
         means of a post-effective amendment all information concerning a
         transaction, and the company being acquired involved therein, that was
         not the subject of and included in the registration statement when it
         became effective.

                                      II-4

<PAGE>



                               AMENDMENT NO. 1 TO
                                    FORM F-9

                                     PART II
                            INFORMATION NOT REQUIRED
                    TO BE DELIVERED TO OFFEREES OR PURCHASERS

Indemnification of Directors and Officers

                  Under the Bank Act, the Bank may indemnify a present or former
director or officer or another person who acts or acted at the Bank's request as
a director or officer of another entity of which the Bank is or was a
shareholder or creditor, and his heirs or personal representatives, against all
costs, charges and expenses, including an amount paid to settle an action or
satisfy a judgment, reasonably incurred by the person in respect of any civil,
criminal or administrative action or proceeding to which he is made a party by
reason of such person's position with the Bank or such other corporation, except
for actions or proceedings brought by or on behalf of the Bank or such entity,
to procure a judgment in its favour, and provided that the director or officer
acted honestly and in good faith with a view to the best interests of the Bank
and, in the case of a criminal or administrative action or proceeding that is
enforced by a monetary penalty, had reasonable grounds for believing that the
person's conduct was lawful. Such indemnification may be made in connection with
a derivative action only with court approval. Such a director or officer or
person is entitled to indemnification from the Bank as a matter of right if such
person was substantially successful on the merits and fulfilled the conditions
set forth above.

                  In accordance with the Bank Act, the by-laws of the Bank
provide that the Bank shall indemnify out of its funds a director or officer, a
former director or officer, or a person who acts or acted at the Bank's request
as a director or officer of an entity of which the Bank is or was a shareholder
or creditor and the assigns, heirs and personal representatives of such person,
from and against all costs, charges and expenses, including amounts paid to
settle an action or satisfy a judgment reasonably incurred by the person in
respect of any civil, criminal or administrative action or proceeding to which
the person is made a party by reason of being or having been director or officer
of the Bank or such entity, except for actions or proceedings brought by or on
behalf of the Bank or such entity, to procure a judgment in its favour, if the
person acted honestly and in good faith with a view to the best interest of the
Bank and in the case of a criminal or administrative action or proceeding that
is enforced by a monetary penalty, he had reasonable grounds for believing that
his conduct was lawful. Such indemnification may be made in connection with a
derivative action only with court approval. Such person is also entitled to
indemnification from the Bank for all of its costs, charges and expenses
reasonably incurred during or as a result of business as a director or officer
of the Bank or of the entity. No indemnification is available, however, for
costs, charges and expenses resulting from the person's own fault, negligence or
willful omission.

                  A policy of directors and officers' liability insurance is
maintained by the Bank which insures directors and officers of the Bank and its
subsidiaries for losses as a result of claims based upon the acts or omissions
as directors and officers of the Bank and also reimburses the Bank for payments
made pursuant to the indemnity provisions under the Bank Act.

                  Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers or persons
controlling the Bank pursuant to the foregoing provisions, the Bank has been
informed that in the opinion of the U.S. Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is
therefore unenforceable.

                                      II-1

<PAGE>



Exhibits.

Exhibit
Number
- -------

4.1     Annual Report for the year ended October 31, 1997.*
4.2     Annual Information Form dated December 23, 1997 (included in Exhibit 
        4.1 hereto).*
4.3     Management's Discussion and Analysis of Operating Results and Financial
        Condition dated December 23, 1997 (included in Exhibit 4.1 hereto).*
4.4     Audited Consolidated Financial Statements of the Bank for the year
        ended October 31, 1997, together with the Auditors' Report thereon,
        which include comparative audited consolidated financial statements for
        the year ended October 31, 1996 (included in Exhibit 4.1 hereto).*
4.5     Management Circular dated December 23, 1997.*
5.1     Consent of Raymond, Chabot, Martin, Pare, a general partnership, Price
        Waterhouse and Samson Belair / Deloitte & Touche, a general
        partnership.**
5.2     Consent of Desjardins Ducharme Stein Monast, a general partnership.**
6.1     Power of Attorney (contained on the signature page of the Registration
        Statement of Form F-9)**
99.1    Form F-X of National Bank of Canada**

- -----------
*        As filed with the Quebec Securities Commission.
**       Previously filed

                                      II-2

<PAGE>




                                    FORM S-1
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  Other Expenses of Issuance and Distribution

                  The fees and expenses in connection with the issuance and
distribution of the securities being registered hereunder, other than discounts
and commissions, are estimated as follows:

Printing and engraving expenses.........................................$
Legal fees and expenses.................................................
Accounting fees and expenses............................................
Blue sky fees and expenses..............................................
Miscellaneous...........................................................
         Total..........................................................$

Item 20.  Indemnification of Directors and Officers

                  Indemnification under Maryland Law and under the Company's
Charter and Bylaws

                  The Maryland General Corporation Law ("MGCL") permits a
Maryland corporation to include in its charter a provision limiting the
liability of the corporation's directors and officers to the corporation and its
stockholders for money damages except for liability resulting from (a) actual
receipt of an improper benefit or profit in money, property or services or (b)
active and deliberate dishonesty established by a final judgment as being
material to the cause of action. The Charter contains such a provision which
eliminates such liability to the maximum extent permitted by the MGCL.

                  The Charter authorizes the Company, to the maximum extent
permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former director or officer or (b) any individual who, while a
director of the Company and at the request of the Company, serves or has served
another corporation, partnership, joint venture, trust, employee benefit plan or
any other enterprise as a director, officer, partner or trustee of such
corporation, partnership, joint venture, trust, employee benefit plan or other
enterprise, from and against any claim or liability to which such person may
become subject or which such person may incur by reason of his or her status as
a present or former director or officer of the Company. The Bylaws of the
Company (the "Bylaws") obligate it, to the maximum extent permitted by Maryland
law, to indemnify and to pay or reimburse reasonable expenses in advance of
final disposition of a proceeding to (a) any present or former director or
officer who is made a party to the proceeding by reason of his service in that
capacity or (b) any individual who, while a director of the Company and at the
request of the Company, serves or has served another corporation, partnership,
joint venture, trust, employee benefit plan or any other enterprise as a
director, officer, partner or trustee of such corporation, partnership, joint
venture, trust, employee benefit plan or other enterprise and who is made a
party to the proceeding by reason of his service in that capacity. The Charter
and Bylaws also permit the Company to indemnify and advance expenses to any
person who served a predecessor of the Company in any of the capacities
described above and to any employee or agent of the Company or a predecessor of
the Company.

                  The MGCL requires a corporation (unless its charter provides
otherwise, which the Charter does not) to indemnify a director or officer who
has been successful, on the merits or otherwise, in the defense of any
proceeding to which he is made a party by reason of his service in that
capacity. The MGCL permits a corporation to indemnify its present and former
directors and officers, among others, against judgments,

                                      II-1

<PAGE>



penalties, fines, settlements and reasonable expenses actually incurred by them
in connection with any proceeding to which they may be made a party by reason of
their service in those or other capacities unless it is established that (a) the
act or omission of the director or officer was material to the matter giving
rise to the proceeding and (i) was committed in bad faith or (ii) was the result
of active and deliberate dishonesty, (b) the director or officer actually
received an improper personal benefit in money, property or services or (c) in
the case of any criminal proceeding, the director or officer had reasonable
cause to believe that the act or omission was unlawful. However, under the MGCL,
a Maryland corporation may not indemnify for an adverse judgment in a suit by or
in the right of the corporation or for a judgment of liability on the basis that
personal benefit was improperly received, unless in either case a court orders
indemnification and then only for expenses. In addition, the MGCL requires the
Company, as a condition to advancing expenses, to obtain (a) a written
affirmation by the director or officer of his good faith belief that he has met
the standard of conduct necessary for indemnification by the Company and (b) a
written statement by or on his behalf to repay the amount paid or reimbursed by
the Company if it shall ultimately be determined that the standard of conduct
was not met.

Item 21.  Exhibits and Financial Statement Schedules

3(i)     --       Articles of Incorporation and Articles of Amendment and
                  Restatement of NB Capital Corporation*
3(ii)    --       By-Laws of NB Capital Corporation*
4.1      --       Registration Rights Agreement dated as of September 3, 1997
                  by and among NB Capital Corporation, National Bank of Canada
                  and Merrill Lynch, Pierce, Fenner & Smith
                  Incorporated*
5.1      --       Opinion letter of Ballard, Spahr, Andrews & Ingersoll as
                  Special Counsel to NB Capital Corporation and its Consent*
8.1      --       Tax Opinion of Shearman & Sterling and its Consent
10.1     --       Advisory Agreement dated as of September 3, 1997 between 
                  National Bank of Canada and NB Capital Corporation*
10.2     --       Servicing Agreement dated as of September 3, 1997 between 
                  National Bank of Canada and NB Finance, Ltd.**
10.3     --       Loan Agreement dated as of September 3, 1997 between 
                  NB Finance, Ltd. and NB Capital Corporation*
10.4     --       Custodial Agreement dated as of September 3, 1997 between 
                  National Bank of Canada and NB Capital Corporation*
23.1     --       Consent of Deloitte & Touche
23.2     --       Consent of Desjardin Ducharme Stein Monast, Special Counsel 
                  to the Bank**
23.3     --       Consent of Conyers Dill & Pearman, Special Bermuda Counsel 
                  to the Company**
23.4     --       Consent of Osler, Hoskin & Harcourt, Canadian Counsel to 
                  the Initial Purchaser**
99.1     --       Letter of Transmittal
99.2     --       Notice of Guaranteed Delivery
99.3     --       Opinion letter of Desjardin Ducharme Stein Monast**
99.4     --       Opinion letter of Conyers Dill & Pearman**
99.5     --       Opinion letter of Osler, Hoskin & Harcourt**

- ---------------
*        Filed or previously filed on a Registration Statement on Form S-4 of
         which this Registration Statement constitutes a part.
**       To be filed by amendment.



                                      II-2

<PAGE>



Item 22.  Undertakings

                  The undersigned hereby undertakes:

                  (a)      The undersigned registrant hereby undertakes:

                           (1) To file, during any period in which offers or
                  sales are being made, a post-effective amendment to this
                  registration statement:

                           (i) To include any prospectus required by section
                           10(a)(3) of the Securities Act of 1933;

                           (ii) To reflect in the prospectus any facts or events
                           arising after the effective date of the registration
                           statement (or the most recent post-effective
                           amendment thereof) which, individually or in the
                           aggregate, represent a fundamental change in the
                           information set forth in the registration statement.
                           Notwithstanding the foregoing, any increase or
                           decrease in volume of securities offered (if the
                           total dollar value of securities offered would not
                           exceed that which was registered) and any deviation
                           from the low or high end of the estimated maximum
                           offering range may be reflected in the form of
                           prospectus filed with the Commission pursuant to Rule
                           424(b) if, in the aggregate, the changes in volume
                           and price represent no more than a 20% change in the
                           maximum aggregate offering price set forth in the
                           "Calculation of Registration Fee" table in the
                           effective registration statement.

                           (iii) To include any material information with
                           respect to the plan of distribution not previously
                           disclosed in the registration statement or any
                           material change to such information in the
                           registration statement.

                  Provided, however, that paragraphs (a)(1)(i) and (a)(1)(ii) of
                  this section do not apply if the registration statement is on
                  Form S-3, Form S-8 or Form F-3, and the information required
                  to be included in a post-effective amendment by those
                  paragraphs is contained in periodic reports filed with or
                  furnished to the Commission by the registrant pursuant to
                  section 13 or section 15(d) of the Securities Exchange Act of
                  1934 that are incorporated by reference in the registration
                  statement.

                           (2) That, for the purpose of determining any
                           liability under the Securities Act of 1933, each such
                           post-effective amendment shall be deemed to be a new
                           registration statement relating to the securities
                           offered therein, and the offering of such securities
                           at that time shall be deemed to be the initial bona
                           fide offering thereof.

                           (3) To remove from registration by means of a
                           post-effective amendment any of the securities being
                           registered which remain unsold at the termination of
                           the offering.

                           (4) If the registrant is a foreign private issuer, to
                           file a post-effective amendment to the registration
                           statement to include any financial statements
                           required by ss. 210.3-19 of this chapter at the start
                           of any delayed offering or throughout a continuous
                           offering. Financial statements and information
                           otherwise required by Section 10(a)(3) of the Act
                           need not be furnished, provided that the registrant
                           includes in the prospectus, by means of a
                           post-effective amendment, financial statements
                           required pursuant to this paragraph (a)(4) and other
                           information necessary to ensure that all other
                           information in the prospectus is at least as current
                           as the date of those financial statements.

                                      II-3

<PAGE>



                           Notwithstanding the foregoing, with respect to
                           registration statements on Form F-3, a post-effective
                           amendment need not be filed to include financial
                           statements and information required by Section
                           10(a)(3) of the Act or ss. 210.3-19 of this chapter
                           if such financial statements and information are
                           contained in periodic reports filed with or furnished
                           to the Commission by the registrant pursuant to
                           section 13 or section 15(d) of the Securities
                           Exchange Act of 1934 that are incorporated by
                           reference in the Form F-3.

                  (b) Insofar as indemnification for liabilities arising under
         the Securities Act of 1933 may be permitted to directors, officers, and
         controlling persons of the registrant pursuant to the foregoing
         provisions, or otherwise, the registrant has been advised that in the
         opinion of the Securities and Exchange Commission such indemnification
         is against public policy as expressed in the Act and is, therefore,
         unenforceable. In the event that a claim for indemnification against
         such liabilities (other than the payment by the registrant of expenses
         incurred or paid by a director, officer or controlling person of the
         registrant in the successful defense of any action, suit or proceeding)
         is asserted by such director, officer or controlling person in
         connection with the securities being registered, the registrant will,
         unless in the opinion of its counsel the matter has been settled by
         controlling precedent, submit to a court of appropriate jurisdiction
         the question whether such indemnification by it is against public
         policy as expressed in the Act and will be governed by the final
         adjudication of such issue.

                  (c) The undersigned registrant hereby undertakes to provide to
         the underwriter at the closing specified in the underwriting agreements
         certificates in such denominations and registered in such names as
         required by the underwriter to permit prompt delivery to each
         purchaser.

                  (d) The undersigned registrant hereby undertakes to respond to
         requests for information that is incorporated by reference into the
         prospectus pursuant to Item 4, 10(b), 11 or 13 of this form, within one
         business day of receipt of such request, and to send the incorporated
         documents by first class mail or other equally prompt means. This
         includes information contained in documents filed subsequent to the
         effective date of the registration statement through the date of
         responding to the request.

                  (e) The undersigned registrant hereby undertakes to supply by
         means of a post-effective amendment all information concerning a
         transaction, and the company being acquired involved therein, that was
         not the subject of and included in the registration statement when it
         became effective.

                                      II-4

<PAGE>



                               AMENDMENT NO. 1 TO
                                    FORM F-9

                                    PART III
                  UNDERTAKING AND CONSENT TO SERVICE OF PROCESS

Item 1.  Undertaking

                  The registrant undertakes to make available, in person or by
telephone, representatives to respond to inquiries made by the Commission staff,
and to furnish promptly, when requested to do so by the Commission staff,
information relating to the securities registered pursuant to Form F-9 or to
transactions in said securities.

Item 2.  Consent to Service of Process.

                  The registrant is concurrently filing with the Commission a
written irrevocable consent and power of attorney on Form F-X.

                  Any change to the name or address of the agent for service of
the F-X referencing the file number of the relevant registration statement.

                                      III-1

<PAGE>



                               AMENDMENT NO. 2 TO
                                    FORM S-4

                                   SIGNATURES

                  Pursuant to the requirements of the Securities Act of 1933,
the registrant has duly caused this registration statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of New York,
State of New York, on January 27, 1998.


                                            NB CAPITAL CORPORATION


                                            By:  /s/ Roger Smock
                                                 ---------------------------
                                                 Roger Smock
                                                 Chairman of the Board;
                                                 Chief Executive Officer;
                                                 President

                  Pursuant to the requirements of the Securities Act of 1933,
this registration statement has been signed by the following persons in the
capacities and on the dates indicated.

         Signature                    Title                           Date
         ---------                    -----                           ----


     /s/ Roger Smock
- --------------------------    Chairman of the Board; Chief 
     Roger Smock              Executive Officer; President and 
                              Director                          January 27, 1998
                              (Principal Executive Officer)

     /s/ Tom Doss
- --------------------------    Chief Financial Officer,          January 27, 1998
     Tom Doss                 Treasurer and Director
                              (Principal Financial Officer
                              and Principal Accounting Director)
     /s/ John Richter
- --------------------------    Vice President                    January 27, 1998
     John Richter

     /s/ Michael Hanley
- --------------------------    Director                          January 27, 1998
     Michael Hanley

      /s/ Alain Michel
- --------------------------    Director                          January 27, 1998
     Alain Michel



<PAGE>



                               AMENDMENT NO. 1 TO
                                    FORM F-9

                                   SIGNATURES

                  Pursuant to the requirements of the U.S. Securities Act of
1993 (the "Securities Act", as amended), the registrant certifies that it has
reasonable grounds to believe that it meets all of the requirements for filing
on Form F-9 and has duly caused this registration statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Montreal,
Country of Canada, on January 27, 1998.

                                  NATIONAL BANK OF CANADA


                                  By:
                                                         *
                                       ----------------------------------------
                                       Name:    Jean Turmel
                                       Title:   Senior Executive Vice President,
                                                Treasury, Brokerage and
                                                Corporate Banking
                                                (Principal Financial Officer)




                  Pursuant to the requirements of the Securities Act, this
registration statement has been signed by the following persons in the
capacities and on the dates indicated.

         Signature                    Title                           Date
         ---------                    -----                           ----




              *                  Chairman of the Board and     January 27, 1998
- -----------------------------    Chief Executive Officer and 
     Andre Berard                Director
                                 (Principal Executive Officer)


              *                  Director                      January 27, 1998
- -----------------------------
     Leon Courville


              *                  Director                      January 27, 1998
- -----------------------------
     Maurice J. Closs


              *                  Director                      January 27, 1998
- -----------------------------
     Gerard Coulombe


              *                  Director                      January 27, 1998
- -----------------------------
      Shirley A. Dawe



<PAGE>




              *                  Director                      January 27, 1998
- -----------------------------
       Jean Douville


              *                  Director                      January 27, 1998
- -----------------------------
       Donald M. Green


              *                  Director                      January 27, 1998
- -----------------------------
       Suzanne Leclair


              *                  Director                      January 27, 1998
- -----------------------------
       Gaston Malette


              *                  Director                      January 27, 1998
- -----------------------------
      Leonce Montambault


              *                  Director                      January 27, 1998
- -----------------------------
       J.-Robert Ouimet


              *                  Director                      January 27, 1998
- -----------------------------
        Robert Parizeau


               *                 Director                      January 27, 1998
- -----------------------------
        Lino Saputo


               *                 Senior Executive              January 27, 1998
- -----------------------------    Vice-President,
        Jean Turmel              Treasury, Brokerage and
                                 Corporate Banking
                                 (Principal Financial Officer)


               *                 Vice-President and Chief      January 27, 1998
- -----------------------------    Accounting Officer,
         Jean Dagenais           (Principal Accounting Officer)



* By:    /s/ Francoise Bureau
         ------------------------
         As Attorney-in-Fact



<PAGE>



                  Pursuant to the requirements of Section 6(a) of the Securities
Act of 1933, the undersigned has signed this Registration Statement, solely in
the capacity of the duly authorized representative of National Bank of Canada in
the United States, in the City of New York, State of New York, on this 27th day
of January, 1998.



                           By:  NB Capital Corporation
                                Authorized Representative in the United States
                                125 West 55th Street
                                New York, New York 10019

                           By:  /s/ Roger Smock
                                ----------------------------------
                                Name:    Roger Smock
                                Title:   Chairman of the Board;
                                         Chief Executive Officer;
                                         President


<PAGE>



                                    FORM S-1

                                   SIGNATURES

                  Pursuant to the requirements of the Securities Act of 1933,
the registrant has duly caused this registration statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of New York,
State of New York, on January 27, 1998.


                                       NB CAPITAL CORPORATION


                                       By:   /s/ Roger Smock
                                             ---------------------------------
                                             Roger Smock
                                             Chairman of the Board;
                                             Chief Executive Officer; President


                  Pursuant to the requirements of the Securities Act of 1933,
this registration statement has been signed by the following persons in the
capacities and on the dates indicated.

         Signature                    Title                           Date
         ---------                    -----                           ----


     /s/ Roger Smock
- --------------------------    Chairman of the Board,Chief 
     Roger Smock              Executive Officer,President and 
                              Director                          January 27, 1998
                              (Principal Executive Officer)

     /s/ Tom Doss
- --------------------------    Chief Financial Officer,          January 27, 1998
     Tom Doss                 Treasurer and Director
                              (Principal Financial Officer
                              and Principal Accounting Director)
     /s/ John Richter
- --------------------------    Vice President and Director       January 27, 1998
     John Richter

     /s/ Michael Hanley
- --------------------------    Director                          January 27, 1998
     Michael Hanley

      /s/ Alain Michel
- --------------------------    Director                          January 27, 1998
     Alain Michel


<PAGE>



                               AMENDMENT NO. 2 TO
                                    FORM S-4

                                    EXHIBITS



Exhibit                                                                 Page
Number                       Description                               Number
- ------                       -----------                               ------


3(i)     Articles of Incorporation and Articles of Amendment and
         Restatement of NB Capital Corporation
3(ii)    By-Laws of NB Capital Corporation*
4.1      Registration Rights Agreement dated as of September 3, 1997
         by and among NB Capital Corporation, National Bank of Canada
         and Merrill Lynch, Pierce, Fenner & Smith Incorporated*
5.1      Opinion letter of Ballard, Spahr, Andrews & Ingersoll as
         Special Counsel to NB Capital Corporation and its Consent*
8.1      Tax Opinion of Shearman & Sterling and its Consent
10.1     Advisory Agreement dated as of September 3, 1997 between
         National Bank of Canada and NB Capital Corporation*
10.2     Servicing Agreement dated as of September 3, 1997 between
         National Bank of Canada and NB Finance, Ltd.**
10.3     Loan Agreement dated as of September 3, 1997 between NB
         Finance, Ltd. and NB Capital Corporation*
10.4     Custodial Agreement dated as of September 3, 1997 between
         National Bank of Canada and NB Capital Corporation*
23.1     Consent of Deloitte & Touche
23.2     Consent of Desjardins Ducharme Stein Monast, Special Counsel
         to the Bank**
23.3     Consent of Conyers Dill & Pearman, Special Bermuda Counsel to
         the Company**
23.4     Consent of Osler, Hoskin & Harcourt, Canadian Counsel to the
         Initial Purchaser**
99.1     Letter of Transmittal
99.2     Notice of Guaranteed Delivery
99.3     Opinion letter of Desjardins Ducharme Stein Monast**
99.4     Opinion letter of Conyers Dill & Pearman**
99.5     Opinion letter of Osler, Hoskin & Harcourt**

- -----------------------
*        Previously filed.
**       To be filed by amendment.


<PAGE>



                          AMENDMENT NO. 1 TO
                               FORM F-9

                               EXHIBITS



Exhibit                                                                 Page
Number                       Description                               Number
- ------                       -----------                               ------

4.1      Annual Report for the year ended October 31, 1997.*
4.2      Annual Information Form dated December 23, 1997 (included in
         Exhibit 4.1 hereto).*
4.3      Management's Discussion and Analysis of Operating Results and
         Financial Condition dated December 23, 1997 (included in
         Exhibit 4.1 hereto).*
4.4      Audited Consolidated Financial Statements of the Bank for the
         year ended October 31, 1997, together with the Auditors'
         Report thereon, which include comparative audited
         consolidated financial statements for the year ended October
         31, 1996 (included in Exhibit 4.1 hereto).*
4.5      Management Circular dated December 23, 1997.*
5.1      Consent of Raymond, Chabot, Martin, Pare, a general
         partnership, Price Waterhouse and Samson Belair / Deloitte &
         Touche, a general partnership.*
5.2      Consent of Desjardins Ducharme Stein Monast, a general
         partnership.**
6.1      Power of Attorney (contained on the signature page of the
         Registration Statement of Form F-9)**
=9.1     Form F-X of National Bank of Canada**

- ------------------------
*        As filed with the Quebec Securities Commission.
**       Previously filed


<PAGE>


                               FORM S-1

                               EXHIBITS

Exhibit                                                                 Page
Number                       Description                               Number
- ------                       -----------                               ------

3(i)     Articles of Incorporation and Articles of Amendment of and
         Restatement of NB Capital Corporation.*
3(ii)    By-Laws of NB Capital Corporation.*
4.1      Registration Rights Agreement dated as of September 3, 1997
         by and among NB Capital Corporation, National Bank of Canada
         and Merrill Lynch, Pierce, Fenner & Smith Incorporated.*
5.1      Opinion letter of Ballard, Spahr, Andrews & Ingersoll as
         Special Counsel to NB Capital Corporation and its Consent.*
8.1      Tax Opinion of Shearman & Sterling and its Consent.
10.1     Advisory Agreement dated as of September 3, 1997 between
         National Bank of Canada and NB Capital Corporation.*
10.2     Servicing Agreement dated as of September 3, 1997 between
         National Bank of Canada and NB Finance, Ltd.**
10.3     Loan Agreement dated as of September 3, 1997 between NB
         Finance, Ltd. and NB Capital Corporation.*
10.4     Custodial Agreement dated as of September 3, 1997 between
         National Bank of Canada and NB Capital Corporation.*
23.1     Consent of Deloitte & Touche.
23.2     Consent of Desjardin Ducharme Stein Monast, Special Counsel to
         the Bank.**
23.3     Consent of Conyers Dill & Pearman, special Bermuda Counsel to
         the Company.**
23.4     Consent of Osler, Hoskin & Harcourt, Canadian Counsel to the
         Initial Purchaser.**
99.1     Letter of Transmittal.
99.2     Notice of Guaranteed Delivery.
99.3     Opinion letter of Desjardin Ducharme Stein Monast.**
99.4     Opinion letter of Conyers Dill & Pearman.**
99.5     Opinion letter of Osler, Hoskin & Harcourt.**

- ------------------------
*        Previously filed with Registration Statement on Form S-4.
**       To be filed by amendment.


                              LETTER OF TRANSMITTAL

                                       for

           8.35% Noncumulative Exchangeable Preferred Stock, Series A

                                       of

                             NB CAPITAL CORPORATION




THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M. NEW YORK CITY TIME, ON __________,
1998 (THE "EXPIRATION DATE") UNLESS EXTENDED BY NB CAPITAL CORPORATION.

                                 EXCHANGE AGENT:

                THE BANK OF NOVA SCOTIA TRUST COMPANY OF NEW YORK

<TABLE>
<CAPTION>
<S>                           <C>                              <C>
By Hand or Overnight            Facsimile Transmissions:         By Registered or Certified Mail:
     Delivery:                Eligible Institutions Only

The Bank of Nova Scotia Trust    (212) 225-5436                     The Bank of Nova Scotia Trust
   Company of New York                                                  Company of New York
    One Liberty Plaza                                                    One Liberty Plaza
  New York, New York 10006                                             New York, New York 10006
  Attention: George Timmes                                            Attention: George Timmes
</TABLE>

                         To Confirm by Telephone or for
                                Information Call:

                                 (212) 225-5422



                  Delivery of this Letter of Transmittal to an address other
than as set forth above or transmission via a facsimile transmission to a number
other than as set forth above will not constitute a valid delivery.

                  The undersigned acknowledges receipt of the Prospectus dated
January __, 1998 (the "Prospectus") of NB Capital Corporation (the "Company")
and the National Bank of Canada (the "Bank"), and this Letter of Transmittal
(the "Letter of Transmittal"), which together describe the Company's offer (the
"Exchange Offer") to exchange $1,000 liquidation preference of its 8.35%
Noncumulative Preferred Stock, Series A, par value U.S.$.01 per share (the "New
Preferred Shares") which have been registered under the Securities Act of 1933,
as amended (the "Securities Act") for each $1,000 liquidation preference of its
8.35%


<PAGE>

                                        2

Noncumulative Exchangeable Preferred Stock, Series A issued on September 3, 1997
(the "Old Preferred Shares"). The terms of the New Preferred Shares are
identical in all material respects (including interest rate and maturity) to the
terms of the Old Preferred Shares for which they may be exchanged pursuant to
the Exchange Offer, except that the New Preferred Shares are freely transferable
by holders thereof (except as provided herein or in the Prospectus).

                  The undersigned has checked the appropriate boxes below and
signed this Letter of Transmittal to indicate the action the undersigned desires
to take with respect to the Exchange Offer.

PLEASE READ THE ENTIRE LETTER OF TRANSMITTAL AND THE PROSPECTUS CAREFULLY BEFORE
CHECKING ANY BOX BELOW.


<PAGE>

                                        3

YOUR BANK OR BROKER CAN ASSIST YOU IN COMPLETING THIS FORM. THE INSTRUCTIONS
INCLUDED WITH THIS LETTER OF TRANSMITTAL MUST BE FOLLOWED. QUESTIONS AND
REQUESTS FOR ASSISTANCE OR FOR ADDITIONAL COPIES OF THE PROSPECTUS AND THIS
LETTER OF TRANSMITTAL MAY BE DIRECTED TO THE EXCHANGE AGENT.

                  List below the Old Preferred Shares to which this Letter of
Transmittal relates. If the space provided below is inadequate, the Certificate
Numbers and the Number of Shares should be listed on a separate signed schedule
affixed hereto.

              DESCRIPTION OF OLD PREFERRED SHARES TENDERED HEREWITH

<TABLE>
<CAPTION>


<S>                       <C>             <C>                           <C>
                                                                        Liquidation Preference
Name(s) and Address(es)                   Aggregate Liquidation         of Old Preferred
of Registered Holder(s)  Certificate      Preference of                 Shares
(Please fill in)         Number(s)*       Old Preferred Shares*         Tendered**


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


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


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


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

                                       Total
- ------------------------------------------------------------------------------------------------
</TABLE>

- ---------------
*        Need not be completed by book-entry holders.
**       Need not be completed if tendering for exchange all Old Preferred
         Shared delivered to the Exchange Agent. All Old Preferred Shares
         delivered shall be deemed tendered unless a lesser number is specified
         in this column. See instruction 2.


                  This Letter of Transmittal is to be used either if
certificates representing Old Preferred Shares are to be forwarded herewith or
if delivery of Old Preferred Shares is to be made by book-entry transfer to an
account maintained by the Exchange Agent at The Depository Trust Company
("DTC"), pursuant to the procedures set forth in "The Exchange Offer--Procedures
for Tendering Old Preferred Shares" in the Prospectus. Delivery of documents to
the book-entry transfer facility does not constitute delivery to the Exchange
Agent.

                  Unless the context requires otherwise, the term "holder" for
purposes of this Letter of Transmittal means any person in whose name Old
Preferred Shares are registered or any other person who has obtained a properly
completed stock power from the registered holder or any person whose Old
Preferred Shares are held of record by DTC.


<PAGE>

                                        4

                  Holders whose Old Preferred Shares are not immediately
available or who cannot deliver their Old Preferred Shares and all other
documents required hereby to the Exchange Agent on or prior to the Expiration
Date must tender their Old Preferred Shares according to the guaranteed delivery
procedure set forth in the Prospectus under the caption "The Exchange
Offer--Procedures for Tendering Old Preferred Shares."

- ----     CHECK HERE IF TENDERED OLD PREFERRED SHARES ARE BEING
         DELIVERED BY BOOK-ENTRY TRANSFER MADE TO AN ACCOUNT
         MAINTAINED BY THE EXCHANGE AGENT WITH THE BOOK-ENTRY
         TRANSFER FACILITY AND COMPLETE THE FOLLOWING:
         Name of Tendering Institution 
                                       ----------------------------------------
         The Depository Trust Company
         Account Number 
                        -------------------------------------------------------
         Transaction Code Number
                                 ----------------------------------------------

- ----     CHECK HERE IF TENDERED OLD PREFERRED SHARES ARE BEING
         DELIVERED PURSUANT TO A NOTICE OF GUARANTEED DELIVERY AND
         COMPLETE THE FOLLOWING:
         Name of Registered Holder(s)
                                     ------------------------------------------
         Name of Eligible Institution that Guaranteed Delivery 
                                                               ----------------
         Date of Execution of Notice of Guaranteed Delivery 
                                                            -------------------
         If Delivered by Book-Entry Transfer:
         Account Number 
                        -------------------------------------------------------

- ----     CHECK HERE IF NEW PREFERRED SHARES ARE TO BE DELIVERED TO
         PERSON OTHER THAN PERSON SIGNING THE LETTER OF TRANSMITTAL:
         Name 
               ----------------------------------------------------------------
                                 (Please Print)

         Address
                 --------------------------------------------------------------
                              (Including Zip Code)

- ----     CHECK HERE IF NEW PREFERRED SHARES ARE TO BE DELIVERED TO
         ADDRESS DIFFERENT FROM THAT LISTED ELSEWHERE IN THIS LETTER
         OF TRANSMITTAL:
         Address
                 --------------------------------------------------------------
                              (Including Zip Code)

- ----     CHECK HERE IF YOU ARE A BROKER-DEALER AND WISH TO RECEIVE 10
         ADDITIONAL COPIES OF THIS PROSPECTUS AND 10 COPIES OF ANY
         AMENDMENTS OR SUPPLEMENTS THERETO:
         Name
              -----------------------------------------------------------------
         Address
                 --------------------------------------------------------------


<PAGE>

                                        5

                  If the undersigned, or the person receiving such New Preferred
Shares, whether or not such person is the undersigned, is not a broker-dealer,
the undersigned represents that neither it nor such person is engaged in, and
does not intend to engage in, a distribution of New Preferred Shares. If the
undersigned, or the person receiving such New Preferred Shares, whether or not
such person is the undersigned, is a broker-dealer that will receive New
Preferred Shares for its own account in exchange for Old Preferred Shares that
were acquired as a result of market-making activities or other trading
activities, the undersigned acknowledges that it or such person, as the case may
be, will deliver a prospectus in connection with any resale of such New
Preferred Shares; however, by so acknowledging and by delivering a prospectus,
neither the undersigned nor such person will be deemed to admit that it is an
"underwriter" within the meaning of the Securities Act. Any holder who is an
"affiliate" of the Company or who has an arrangement or understanding with
respect to the distribution of the New Preferred Shares to be acquired pursuant
to the Exchange Offer, or any broker-dealer who purchased Old Preferred Shares
from the Company to resell pursuant to Rule 144A under the Securities Act or any
other available exemption under the Securities Act, must comply with the
registration and prospectus delivery requirements under the Securities Act.

               PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

Ladies and Gentlemen:

                  Upon the terms and subject to the conditions of the Exchange
Offer, the undersigned hereby tenders to the Company the above described
aggregate liquidation preference of the Old Preferred Shares indicated above in
exchange for a like aggregate liquidation preference of the Old Preferred
Shares. Subject to, and effective upon, the acceptance for exchange of the Old
Preferred Shares tendered herewith, the undersigned hereby exchanges, assigns
and transfers to, or upon the order of, the Company all right, title and
interest in and to such Old Preferred Shares. The undersigned hereby irrevocably
constitutes and appoints the Exchange Agent the true and lawful agent and
attorney-in-fact of the undersigned (with full knowledge that said Exchange
Agent acts as the agent of the Company, in connection with the Exchange Offer)
to cause the Old Preferred Shares to be assigned, transferred and exchanged. The
undersigned represents and warrants that it has full power and authority to
tender, exchange, assign and transfer the Old Preferred Shares and to acquire
New Preferred Shares issuable upon the exchange of such tendered Old Preferred
Shares, and that, when the same are accepted for exchange, the Company will
acquire good and unencumbered title to the tendered Old Preferred Shares, free
and clear of all liens, restrictions, charges and encumbrances and not subject
to any adverse claim. The undersigned also warrants that it will, upon request,
execute and deliver any additional documents deemed by the Exchange Agent or the
Company to be necessary or desirable to complete the exchange, assignment and
transfer of tendered Old Preferred Shares or transfer ownership of such Old
Preferred Shares on the account books maintained by the book-entry transfer
facility. The undersigned further agrees that acceptance of any and all validly
tendered Old Preferred Shares by the Company and the issuance of New Preferred
Shares in exchange therefor shall constitute performance in full by the Company
of its obligations


<PAGE>

                                        6

under the Registration Rights Agreement (as defined in the Prospectus) and that
the Company shall have no further obligations or liabilities thereunder except
as provided in the first paragraph of Section 2 of said agreement.

                  The Exchange Offer is subject to certain conditions as set
forth in the Prospectus under the caption "The Exchange Offer--Certain
Conditions to the Exchange Offer." The undersigned recognizes that as a result
of these conditions (which may be waived, in whole or in part, by the Company),
as more particularly set forth in the Prospectus, the Company may not be
required to exchange any of the Old Preferred Shares tendered hereby and, in
such event, the Old Preferred Shares not exchanged will be returned to the
undersigned at the address shown above. In addition, the Company may amend the
Exchange Offer at any time prior to the Expiration Date if any of the conditions
set forth under "The Exchange Offer--Certain Conditions to the Exchange Offer"
occur.

                  By tendering, each holder represents to the Company that,
among other things, (a) the New Preferred Shares acquired pursuant to the
Exchange Offer are being acquired in the ordinary course of business of the
person receiving such New Preferred Shares, whether or not such person is the
holder, (b) neither the holder nor any such other person has an arrangement or
understanding with any person to participate in the distribution of such New
Preferred Shares and (c) neither the holder nor any such other person is an
"affiliate" of the Company as defined under Rule 405 of the Securities Act, or
if it is an affiliate, it will comply with the registration and prospectus
delivery requirements of the Securities Act to the extent applicable. Any holder
of Old Preferred Shares using the Exchange Offer to participate in a
distribution of the New Preferred Shares (i) cannot rely on the position of the
staff of the Securities and Exchange Commission (the "Commission") enunciated in
its interpretive letter with respect to Exxon Capital Holdings Corporation
(available April 13, 1989) or similar letters and (ii) must comply with the
registration and prospectus delivery requirements of the Securities Act in
connection with a secondary resale transaction.

                  If the undersigned, or the person receiving such New Preferred
Shares, whether or not such person is the undersigned, is not a broker-dealer,
the undersigned represents that neither it nor such person is engaged in, and
does not intend to engage in, a distribution of New Preferred Shares. If the
undersigned, or the person receiving such New Preferred Shares, whether or not
such person is the undersigned, is a broker-dealer that will receive New
Preferred Shares for its own account in exchange for Old Preferred Shares that
were acquired as a result of market-making activities or other trading
activities, the undersigned acknowledges that it or such person, as the case may
be, will deliver a prospectus in completion with any resale of such New
Preferred Shares; however, by so acknowledging and by delivering a prospectus,
neither the undersigned nor such person will be deemed to admit that it is an
"underwriter" within the meaning of the Securities Act.

                  All authority herein conferred or agreed to be conferred shall
survive the death or incapacity of the undersigned and every obligation of the
undersigned hereunder shall be binding upon the heirs, legal representatives,
successors, assigns, executors and administrators of the undersigned. Tendered
Old Preferred Shares may be withdrawn at any


<PAGE>

                                        7

time prior to the Expiration Date in accordance with the terms of this Letter of
Transmittal. See Instruction 2.

                  Certificates for all New Preferred Shares delivered in
exchange for tendered Old Preferred Shares and any Old Preferred Shares
delivered herewith but not exchanged, and in each case registered in the name of
the undersigned, shall be delivered to the undersigned at the address shown
below the signature of the undersigned.

                          TENDERING HOLDER(S) SIGN HERE
                   (Complete accompanying substitute Form W-9)

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

                            Signature(s) of Holder(s)

Dated
      --------------------

(Must be signed by registered holder(s) exactly as name(s) appear(s) on
certificate(s) for Old Preferred Shares. If signature is by a trustee, executor,
administrator, guardian, attorney-in-fact, officer of a corporation or other
person acting in a fiduciary or representative capacity, please set forth the
full title of such person.) See Instruction 3.

Name(s)
       ------------------------------------------------------------------------
- -------------------------------------------------------------------------------
                                 (Please Print)
Capacity (full title)
                      ---------------------------------------------------------
Address 
         ----------------------------------------------------------------------
                              (Including Zip Code)
Area Code and Telephone No. 
                            ---------------------------------------------------
Taxpayer Identification No. 
                            ---------------------------------------------------

                          GUARANTEE OF SIGNATURE(S) (If
                           Required See Instruction 3)

Authorized Signature
                     ----------------------------------------------------------
Name
     --------------------------------------------------------------------------
Title
      -------------------------------------------------------------------------
Address
        -----------------------------------------------------------------------
Name of Firm
             ------------------------------------------------------------------
Area Code and Telephone No.
                            ---------------------------------------------------
Dated
      -------------------------------------------------------------------------


<PAGE>


                                        8

                                  INSTRUCTIONS

         FORMING PART OF THE TERMS AND CONDITIONS OF THE EXCHANGE OFFER

1.       Delivery of this Letter of Transmittal and Certificates.

                  A holder of Old Preferred Shares may tender the same by (i)
properly completing and signing this Letter of Transmittal or a facsimile hereof
(all references in the Prospectus to the Letter of Transmittal shall be deemed
to include a facsimile thereof) and delivering the same, together with the
certificate or certificates representing the Old Preferred Shares being tendered
and any required signature guarantees and any other documents required by this
Letter of Transmittal, to the Exchange Agent at its address set forth above on
or prior to the Expiration Date (or complying with the procedure for book-entry
transfer described below) or (ii) complying with the guaranteed delivery
procedures described below.

                  The method of delivery of this Letter of Transmittal, the Old
Preferred Shares and any other required documents is at the election and risk of
the holder, and except as otherwise provided below, the delivery will be deemed
made only when actually received or confirmed by the Exchange Agent. If such
delivery is by mail, it is suggested that registered mail with return receipt
requested, properly insured, be used. In all cases sufficient time should be
allowed to permit timely delivery. No Old Preferred Shares or Letters of
Transmittal should be sent to the Company.

                  If tendered Old Preferred Shares are registered in the name of
the signer of the Letter of Transmittal and the New Preferred Shares to be
issued in exchange therefor are to be issued (and any untendered Old Preferred
Shares are to be reissued) in the name of the registered holder (which term, for
the purposes described herein, shall include any participant in The Depository
Trust Company (also referred to as a "book-entry transfer facility") whose name
appears on a security listing as the owner of Old Preferred Shares), the
signature of such signer need not be guaranteed. In any other case, the tendered
Old Preferred Shares must be endorsed or accompanied by written instruments of
transfer in form satisfactory to the Company and duly executed by the registered
holder, and the signature on the endorsement or instrument of transfer must be
guaranteed by a bank, broker, dealer, credit union, savings association,
clearing agency or other institution (each an "Eligible Institution") that is a
member of a recognized signature guarantee medallion program within the meaning
of Rule 17Ad-15 under the Securities Exchange Act of 1934, as amended. If the
New Preferred Shares and/or Old Preferred Shares not exchanged are to be
delivered to an address other than that of the registered holder appearing on
the note register for the Old Preferred Shares, the signature on the Letter of
Transmittal must be guaranteed by an Eligible Institution.

                  The Exchange Agent will make a request within two business
days after the date of receipt of this Prospectus to establish accounts with
respect to the Old Preferred Shares at the book-entry transfer facility for the
purpose of facilitating the Exchange Offer,


<PAGE>

                                        9

and subject to the establishment thereof, any financial institution that is a
participant in the book-entry transfer facility's system may make book-entry
delivery of Old Preferred Shares by causing such book-entry transfer facility to
transfer such Old Preferred Shares into the Exchange Agent's account with
respect to the Old Preferred Shares in accordance with the book-entry transfer
facility's procedures for such transfer. Although delivery of Old Preferred
Shares may be effected through book-entry transfer into the Exchange Agent's
account at the book-entry transfer facility, an appropriate Letter of
Transmittal with any required signature guarantee and all other required
documents must in each case be transmitted to and received or confirmed by the
Exchange Agent on or prior to the Expiration Date, or, if the guaranteed
delivery procedures described below are complied with, within the time period
provided under such procedures.

                  If a holder desires to accept the Exchange Offer and time will
not permit a Letter of Transmittal or Old Preferred Shares to reach the Exchange
Agent before the Expiration Date or the procedure for book-entry transfer cannot
be completed on a timely basis, a tender may be effected if the Exchange Agent
has received on or prior to the Expiration Date, a letter, telegram or facsimile
transmission (receipt confirmed by telephone and an original delivered by
guaranteed overnight courier) from an Eligible Institution setting forth the
name and address of the tendering holder, the names in which the Old Preferred
Shares are registered and, if possible, the certificate numbers of the Old
Preferred Shares to be tendered, and stating that the tender is being made
thereby and guaranteeing that within three business days after the Expiration
Date, the Old Preferred Shares in proper form for transfer (or a confirmation of
book-entry transfer of such Old Preferred Shares into the Exchange Agent's
account at the book-entry transfer facility), will be delivered by such Eligible
Institution together with a properly completed and duly executed Letter of
Transmittal (and any other required documents). Unless Old Preferred Shares
being tendered by the above-described method are deposited with the Exchange
Agent within the time period set forth above (accompanied or preceded by a
properly completed and duly executed Letter of Transmittal and any other
required documents), the Company may, at its option, reject the tender. Copies
of the notice of guaranteed delivery ("Notice of Guaranteed Delivery") which may
be used by Eligible Institutions for the purposes described in this paragraph
are available from the Exchange Agent.

                  A tender will be deemed to have been received as of the date
when (i) the tendering holder's properly completed and duly executed Letter of
Transmittal accompanied by the Old Preferred Shares (or a confirmation of
book-entry transfer of such Old Preferred Shares into the Exchange Agent's
account at the book-entry transfer facility) is received by the Exchange Agent,
or (ii) a Notice of Guaranteed Delivery or letter, telegram or facsimile
transmission to similar effect (as provided above) from an Eligible Institution
is received by the Exchange Agent. Issuances of New Preferred Shares in exchange
for Old Preferred Shares tendered pursuant to a Notice of Guaranteed Delivery or
letter, telegram or facsimile transmission to similar effect (as provided above)
by an Eligible Institution will be made only against deposit of the Letter of
Transmittal (and any other required documents) and the tendered Old Preferred
Shares (or a confirmation of book-entry transfer of such Old Preferred Shares
into the Exchange Agent's account at the book-entry transfer facility).


<PAGE>

                                       10


                  If the Letter of Transmittal is signed by a person or persons
other than the registered holder or holders of Old Preferred Shares, such Old
Preferred Shares must be endorsed or accompanied by appropriate powers of
attorney in a form satisfactory to the Company, in either case signed exactly as
the name or names of the registered holder or holders appear on the Old
Preferred Shares.

                  No alternative, conditional, irregular or contingent tenders
will be accepted. All tendering holders, by execution of this Letter of
Transmittal (or facsimile thereof), shall waive any right to receive notice of
the acceptance of the Old Preferred Shares for exchange.

2.       Partial Tenders; Withdrawals.

                  If less than all of the shares of Old Preferred Shares
evidenced by a submitted certificate are tendered, the tendering holder should
fill in the liquidation preference of shares of Old Preferred Shares to be
tendered in the box entitled "Number of Shares." A newly issued certificate for
the number of shares of Old Preferred Shares submitted but not tendered will be
sent to such holder as soon as practicable after the Expiration Date. All Old
Preferred Shares delivered to the Exchange Agent will be deemed to have been
tendered unless otherwise clearly indicated.

                  Tenders of Old Preferred Shares may be withdrawn at any time
prior to the Expiration Date.

                  For a withdrawal to be effective, a written notice of
withdrawal sent by telegram, facsimile transmission (receipt confirmed by
telephone) or letter must be received by the Exchange Agent at the address set
forth herein prior to the Expiration Date. Any such notice of withdrawal must
(i) specify the name of the person having tendered the Old Preferred Shares to
be withdrawn (the "Depositor"), (ii) identify the Old Preferred Shares to be
withdrawn (including the certificate number or numbers of such Old Preferred
Shares, (iii) specify the number of shares of Old Preferred Shares to be
withdrawn, (iv) include a statement that such holder is withdrawing its election
to have such Old Preferred Shares exchanged, (v) be signed by the holder in the
same manner as the original signature on the Letter of Transmittal by which such
Old Preferred Shares were tendered or as otherwise described above (including
any required signature guarantees) or be accompanied by documents of transfer
sufficient to have the Transfer Agent under the Transfer Agent and Registrar
Agreement register the transfer of such Old Preferred Shares into the name of
the person withdrawing the tender and (vi) specify the name in which any such
Old Preferred Shares are to be registered, if different from that of the
Depositor. The Exchange Agent will return the properly withdrawn Old Preferred
Shares promptly following receipt of notice of withdrawal. If Old Preferred
Shares have been tendered pursuant to the procedure for book-entry transfer, any
notice of withdrawal must specify the name and number of the account at the
book-entry transfer facility to be credited with the withdrawn Old Preferred
Shares or otherwise comply with the book-entry transfer facility procedure. All
questions as to the validity of notices of withdrawals, including time of
receipt, will be determined by the Company and such determination will be final
and binding on all parties.


<PAGE>

                                       11

                  Any Old Preferred Shares so withdrawn will be deemed not to
have been validly tendered for exchange for purposes of the Exchange Offer. Any
Old Preferred Shares which have been tendered fox exchange but which are not
exchanged for any reason will be returned to the holder thereof without cost to
such holder (or, in the case of Old Preferred Shares tendered by book-entry
transfer into the Exchange Agent's account at the book-entry transfer facility
pursuant to the book-entry transfer procedures described above, such Old
Preferred Shares will be credited to an account with such book-entry transfer
facility specified by the holder) as soon as practicable after withdrawal,
rejection of tender or termination of the Exchange Offer. Withdrawals of tenders
of Old Preferred Shares may not be rescinded; however, properly withdrawn Old
Preferred Shares may be retendered by following one of the procedures described
under the caption "The Exchange Offer--Procedures for Tendering Old Preferred
Shares" in the Prospectus at any time on or prior to the Expiration Date.

3.       Signature on  this Letter of  Transmittal; Written Instruments and 
         Endorsements; Guarantee of Signatures.

                  If this Letter of Transmittal is signed by the registered
holder(s) of the Old Preferred Shares tendered hereby, the signature must
correspond with the name(s) as written on the face of the certificates without
alteration, enlargement or any change whatsoever.

                  If any of the Old Preferred Shares tendered hereby are owned
of record by two or more joint owners, all such owners must sign this Letter of
Transmittal.

                  If a number of Old Preferred Shares registered in different
names are tendered, it will be necessary to complete, sign and submit as many
separate copies of this Letter of Transmittal as there are different
registrations of Old Preferred Shares.

                  When this Letter of Transmittal is signed by the registered
holder or holders (which term, for the purposes described herein, shall include
the book-entry transfer facility whose name appears on a security listing as the
owner of the Old Preferred Shares) of Old Preferred Shares listed and tendered
hereby, no endorsements of certificates or separate written instruments of
transfer or exchange are required.

                  If this Letter of Transmittal is signed by a person other than
the registered holder or holder of the Old Preferred Shares listed, such Old
Preferred Shares must be endorsed or accompanied by separate written instruments
of transfer or exchange in form satisfactory to the Company and duly executed by
the registered holder, in either case signed exactly as the name or names of the
registered holder or holders appear(s) on the Old Preferred Shares.

                  If this Letter of Transmittal, any certificates or separate
written instruments of transfer or exchange are signed by trustees, executors,
administrators, guardians, attorneys-in-fact, officers of corporations or others
acting in a fiduciary or representative capacity,


<PAGE>

                                       12

such persons should so indicate when signing, and, unless waived by the Company,
proper evidence satisfactory to the Company of their authority so to act must be
submitted.

                  Endorsements on certificates or signatures on separate written
instruments of transfer or exchange required by this Instruction 3 must be
guaranteed by an Eligible Institution.

                  Signatures on this Letter of Transmittal need not be
guaranteed by an Eligible Institution, provided the Old Preferred Shares are
tendered: (i) by a registered holder of such Old Preferred Shares, for the
holder of such Old Preferred Shares; or (ii) for the account of an Eligible
Institution.

4.       Transfer Taxes.

                  The Company shall pay all transfer taxes, if any, applicable
to the transfer and exchange of Old Preferred Shares pursuant to the Exchange
Offer. If, however, certificates representing New Preferred Shares or Old
Preferred Shares for shares not tendered or accepted for exchange are to be
delivered to, or are to be issued in the name of, any person other than the
registered holder of the Old Preferred Shares tendered, or if tendered Old
Preferred Shares are registered in the name of any person other than the person
signing the Letter of Transmittal, or if a transfer tax is imposed for any
reason other than the exchange of Old Preferred Shares pursuant to the Exchange
Offer, then the amount of any such transfer taxes (whether imposed on the
registered holder or any other persons) will be payable by the tendering holder.
If satisfactory evidence of payment of such taxes or exemption therefrom is not
submitted herewith, the amount of such transfer taxes will be billed directly to
such tendering holder.

                  Except as provided in this Instruction 4, it will not be
necessary for transfer tax stamps to be affixed to the Old Preferred Shares
listed in this Letter of Transmittal.

5.       Waiver of Conditions.

                  The Company reserves the right to waive in its reasonable
judgment, in whole or in part, any of the conditions to the Exchange Offer set
forth in the Prospectus.

6.       Mutilated, Lost, Stolen or Destroyed Old Preferred Shares.

                  Any holder whose Old Preferred Shares have been mutilated,
lost, stolen or destroyed, should contact the Exchange Agent at the address
indicated above for further instructions.

7.       Substitute Form W-9.

                  Each holder of Old Preferred Shares whose Old Preferred Shares
are accepted for exchange (or other payee) is required to provide a correct
taxpayer identification number


<PAGE>

                                       13

("TIN"), generally the holder's Social Security or federal employer
identification number, and certain other information, on Substitute Form W-9,
which is provided under "Important Tax Information" below, and to certify that
the holder (or other payee) is not subject to backup withholding. Failure to
provide the information on the Substitute Form W-9 may subject the holder (or
other payee) to a $50 penalty imposed by the Internal Revenue Service and 31%
federal income tax backup withholding on payments made in connection with the
New Preferred Shares. The box in Part 3 of the Substitute Form W-9 may be
checked if the holder (or other payee) has not been issued a TIN and has applied
for a TIN or intends to apply for a TIN in the near future. If the box in Part 3
is checked and a TIN is not provided by the time any payment is made in
connection with the New Preferred Shares, 31% of all such payments will be
withheld until a TIN is provided.

8.       Requests for Assistance or Additional Copies.

                  Questions relating to the procedure for tendering, as well as
requests for additional copies of the Prospectus and this Letter of Transmittal,
may be directed to the Exchange Agent at the address and telephone number set
forth above. In addition, all questions relating to the Exchange Offer, as well
as requests for assistance or additional copies of the Prospectus and this
Letter of Transmittal, may be directed to NB Capital Corporation, 125 West 55th
Street, New York, New York 10019, Attention: Investor Relations (telephone (212)
632-8500).

9.       Special Issuance and Delivery Instructions.

                  If New Preferred Shares are to be issued in the name of a
person other than the signer of this Letter of Transmittal, or if New Preferred
Shares are to be sent to someone other than the signer of this Letter of
Transmittal or to an address other than that shown above, the appropriate boxes
on this Letter of Transmittal should be completed. Certificates for Old
Preferred Shares not exchanged will be returned by mail or, if tendered by
book-entry transfer, by crediting the account indicated above maintained at DTC.

10.      Irregularities.

                  The Company will determine, in its sole discretion, all
questions as to the form of documents, validity, eligibility (including time of
receipt) and acceptance for exchange of any tender of Old Preferred Shares,
which determination shall be final and binding on all parties. The Company
reserves the absolute right to reject any and all tenders determined by either
of them not to be in proper form or the acceptance of which, or exchange for
which, may, in the view of counsel to the Company, be unlawful. The Company also
reserves the absolute right, subject to applicable law, to waive any of the
conditions of the Exchange Offer set forth in the Prospectus under "The Exchange
Offer--Certain Conditions to the Exchange Offer" or any conditions or
irregularities in any tender of Old Preferred Shares of any particular holder
whether or not similar conditions or irregularities are waived in the case of
other holders. The Company's interpretation of the terms and conditions of the
Exchange Offer (including this Letter of Transmittal and the


<PAGE>

                                       14

instructions hereto) will be final and binding. No tender of Old Preferred
Shares will be deemed to have been validly made until all irregularities with
respect to such tender have been cured or waived. The Company, any affiliates or
assigns of the Company, the Exchange Agent, or any other person shall not be
under any duty to give notification of any irregularities in tenders or incur
any liability for failure to give such notification.

                  IMPORTANT: This Letter of Transmittal or a facsimile hereof
(together with certificates for Old Preferred Shares (or confirmation of
book-entry transfer) and all other required documents) or a Notice of Guaranteed
Delivery must be received by the Exchange Agent on or prior to the Expiration
Date.


                            IMPORTANT TAX INFORMATION

                  Under U.S. Federal income tax law, a holder of Old Preferred
Shares whose Old Preferred Shares are accepted for exchange may be subject to
backup withholding unless the holder provides The Bank of Nova Scotia Trust
Company of New York (as payor) (the "Paying Agent"), through the Exchange Agent,
with either (i) such holder's correct taxpayer identification number ("TIN") on
Substitute Form W-9 attached hereto, certifying that the TIN provided on
Substitute Form W-9 is correct (or that such holder of Old Preferred Shares is
awaiting a TIN) and that (A) the holder of Old Preferred Shares has not been
notified by the Internal Revenue Service that he or she is subject to backup
withholding as a result of a failure to report all interest or dividends or (B)
the Internal Revenue Service has notified the holder of Old Preferred Shares
that he or she is no longer subject to backup withholding; or (ii) an adequate
basis for exemption from backup withholding. If such holder of Old Preferred
Shares is an individual, the TIN is such holder's social security number. If the
Paying Agent is not provided with the correct TIN, the holder of Old Preferred
Shares may be subject to certain penalties imposed by the Internal Revenue
Service.

                  Certain holders of Old Preferred Shares (including, among
others, all corporations and certain foreign individuals) are not subject to
these backup withholding and reporting requirements. However, exempt holders of
Old Preferred Shares should indicate their exempt status on Substitute Form W-9.
For example, a corporation must complete the Substitute Form W-9, providing its
TIN and indicating that it is exempt from backup withholding. In order for a
foreign individual to qualify as an exempt recipient, the holder must submit a
Form W-8, signed under penalties of perjury, attesting to that individual's
exempt status. A Form W-8 can be obtained from the Paying Agent. See the
enclosed "Guidelines for Certification of Taxpayer Identification Number on
Substitute Form W-9" for more instructions.

                  If backup withholding applies, the Paying Agent is required to
withhold 31% of any such payments made to the holder of Old Preferred Shares or
other payee. Backup withholding is not an additional tax. Rather, the tax
liability of persons subject to backup withholding will be reduced by the amount
of tax withheld. If withholding results in an overpayment of taxes, a refund may
be obtained from the Internal Revenue Service.


<PAGE>

                                       15

                  The box in Part 3 of the Substitute Form W-9 may be checked if
the surrendering holder of Old Preferred Shares has not been issued a TIN and
has applied for a TIN or intends to apply for a TIN in the near future. If the
box in Part 3 is checked, the holder of Old Preferred Shares or other payee must
also complete the Certificate of Awaiting Taxpayer Identification Number below
in order to avoid backup withholding. Notwithstanding that the box in Part 3 is
checked and the Certificate of Awaiting Taxpayer Identification Number is
completed, the Paying Agent will withhold 31%, of all payments made prior to the
time a properly certified TIN is provided to the Paying Agent.

                  The holder of Old Preferred Shares is required to give the
Paying Agent the TIN (e.g., Social Security number or employer identification
number) of the record owner of the Old Preferred Shares. If the Old Preferred
Shares are in more than one name or are not in the name of the actual owner,
consult the enclosed "Guidelines for Certification of Taxpayer Identification
Number on Substitute Form W-9" for additional guidance on which number to
report.



         PAYOR'S NAME:  THE BANK OF NOVA SCOTIA TRUST COMPANY OF NEW
         YORK, AS PAYING AGENT

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

SUBSTITUTE         Part 1  PLEASE PROVIDE YOUR    Social Security number(s) or
                   TIN IN THE BOX AT RIGHT        Employer Identification
                   AND CERTIFY BY SIGNING         Number(s)
                   AND DATING BELOW               -----------------------------

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

Form W-9           Part 2 Certification Under penalties of perjury, I certify 
                   that:

Department of the  (1) The number shown on this form is my correct taxpayer
Treasury Internal      identification number (or I am waiting for a number to be
Revenue Service        issued for me), and
                   (2) I am not subject to backup withholding
                       because: (a) I am exempt from backup
                       withholding, or (b) I have not been
                       notified by the Internal Revenue Service
                       (IRS) that I am subject to backup
                       withholding as a result of a failure to
                       report all interest or dividends, or (c)
                       the IRS has notified me that I am no
                       longer subject to backup withholding.


<PAGE>

                                       16

Payor's Request for  Certification Instructions. You must cross out item (2)  
Taxpayer             above if you have been notified by the IRS that you are  
Identification       currently subject to backup withholding because of       
Number ("TIN")        underreporting interest or dividends on your tax return.
                     
                    
                    
                    
                     ----------------------------------------------------------
                     Signature                           Part 3 Awaiting TIN --
                              --------------------------
                     Date
                          ------------------------------

NOTE:             FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN A $50
                  PENALTY IMPOSED BY THE INTERNAL REVENUE SERVICE AND BACKUP
                  WITHHOLDING OF 31% OF ANY CASH PAYMENTS MADE TO YOU. PLEASE
                  REVIEW THE ENCLOSED GUIDELINES FOR CERTIFICATION OF TAXPAYER
                  IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR ADDITIONAL
                  DETAILS.

     YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU CHECKED THE BOX IN PART
     3 OF THE SUBSTITUTE FORM W-9.

     CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

                  I certify under penalties of perjury that a taxpayer
identification number has not been issued to me, and either (1) I have mailed or
delivered an application to receive a taxpayer identification number to the
appropriate Internal Revenue Service Center or Social Security Administration
Officer or (2) I intend to mail or deliver an application in the near future. I
understand that if I do not provide a taxpayer identification number by the time
of payment, 31% of all reportable cash payments made to me thereafter will be
withheld until I provide a taxpayer identification number.


- ------------------------------                           ----------------------
          Signature                                                Date



                          NOTICE OF GUARANTEED DELIVERY
                      FOR TENDER OF ANY AND ALL OUTSTANDING
                        8.35% NONCUMULATIVE EXCHANGEABLE
                            PREFERRED STOCK, SERIES A
                                       OF
                             NB CAPITAL CORPORATION


                  As set forth in the Prospectus, dated January __, 1998 (the
"Prospectus"), of NB Capital Corporation (the "Company"), in the accompanying
Letter of Transmittal and instructions thereto (the "Letter of Transmittal"),
this form or one substantially equivalent hereto must be used to accept the
Company's exchange offer (the "Exchange Offer") to purchase all of its
outstanding 8.35% Noncumulative Exchangeable Preferred Stock, Series A (the "Old
Preferred Shares") if (i) certificates representing the Old Preferred Shares to
be tendered for purchase and payment are not lost but are not immediately
available, (ii) time will not permit the Letter of Transmittal, certificates
representing such Old Preferred Shares or other required documents to reach the
Exchange Agent prior to the Expiration Date or (iii) the procedures for
book-entry transfer cannot be completed prior to the Expiration Date. This form
may be delivered by an Eligible Institution by mail or hand delivery or
transmitted, via telegram, telex or facsimile, to the Exchange Agent as set
forth below. This Notice of Guaranteed Delivery may be delivered by hand,
overnight courier or mail, or transmitted by facsimile transmission, to the
Exchange Agent. See "The Exchange Offer-- Procedures for Tendering Old Preferred
Shares" in the Prospectus. In addition, in order to utilize the guaranteed
delivery procedure to tender Old Preferred Shares pursuant to the Exchange
Offer, a completed, signed and dated Letter of Transmittal relating to the Old
Preferred Shares (or facsimile thereof) must also be received by the Exchange
Agent prior to 5:00 P.M., New York City time, on the Expiration Date. All
capitalized terms used herein but not defined herein shall have the meanings
ascribed to them in the Prospectus.

THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON ________,
1998 UNLESS THE OFFER IS EXTENDED (THE "EXPIRATION DATE"). TENDERS OF OLD
PREFERRED SHARES MAY BE WITHDRAWN AT ANY TIME PRIOR TO 5:00 P.M. ON THE BUSINESS
DAY PRIOR TO THE EXPIRATION DATE.


<PAGE>

                                        2

<TABLE>
<CAPTION>

<S>                               <C>                               <C>
                                      The Exchange Agent:

                                    THE BANK OF NOVA SCOTIA
                                   TRUST COMPANY OF NEW YORK

      BY REGISTERED OR              FACSIMILE TRANSMISSIONS:          BY HAND OR OVERNIGHT
       CERTIFIED MAIL:             (ELIGIBLE INSTITUTIONS ONLY)            DELIVERY:

The Bank of Nova Scotia Trust            (212) 225-5436             The Bank of Nova Scotia
     Company of New York                                            Trust Company of New York
      One Liberty Plaza             TO CONFIRM BY TELEPHONE:           One Liberty Plaza
  New York, New York 10006          OR FOR YOUR INFORMATION         New York, New York 10006
     Attn: George Timmes                 (212) 225-5436               Attn: George Timmes
</TABLE>



                  DELIVERY OF THIS NOTICE OF GUARANTEED DELIVERY TO AN ADDRESS
OTHER THAN AS SET FORTH ABOVE OR TRANSMISSIONS OF THIS NOTICE OF GUARANTEED
DELIVERY VIA FACSIMILE TO A NUMBER OTHER THAN AS SET FORTH ABOVE WILL NOT
CONSTITUTE A VALID DELIVERY.

                  THIS NOTICE OF GUARANTEED DELIVERY IS NOT TO BE USED TO
GUARANTEE SIGNATURES. IF A SIGNATURE ON A LETTER OF TRANSMITTAL IS REQUIRED TO
BE GUARANTEED BY AN "ELIGIBLE INSTITUTION" UNDER THE INSTRUCTIONS THERETO, SUCH
SIGNATURE GUARANTEE MUST APPEAR IN THE APPLICABLE SPACE PROVIDED IN THE
SIGNATURE BOX ON THE LETTER OF TRANSMITTAL.


<PAGE>

                                        3

Ladies and Gentlemen:

                  The undersigned hereby tender(s) to the Company, upon the
terms and subject to the conditions set forth in the Exchange Offer and the
Letter of Transmittal, receipt of which is hereby acknowledged, the aggregate
principal amount of Old Preferred Shares set forth below pursuant to the
guaranteed delivery procedures set forth in the Prospectus.

                  The undersigned understands that tenders of Old Preferred
Shares will be accepted only in principal amounts equal to $1,000 or integral
multiples thereof. The undersigned understands that tenders of Old Preferred
Shares pursuant to the Exchange Offer may not be withdrawn after 5:00 P.M., New
York City time on the business Day prior to the Expiration Date. Tenders of Old
Preferred Shares may also be withdrawn if the Exchange Offer is terminated
without any such Old Preferred Shares being purchased thereunder or as otherwise
provided in the Prospectus.

                  All authority herein conferred or agreed to be conferred by
this Notice of Guaranteed Delivery shall survive the death or incapacity of the
undersigned and every obligation of the undersigned under this Notice of
Guaranteed Delivery shall be binding upon the heirs, personal representatives,
executors, administrators, successors, assigns, trustees in bankruptcy and other
legal representatives of the undersigned.

                            PLEASE SIGN AND COMPLETE
<TABLE>
<CAPTION>

<S>                                                             <C>
Signature(s) of Registered Owner(s) or                          Name(s) of Registered Holder(s):
     Authorized Signatory:

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


Principal Amount of Old Preferred Shares Tendered:                       Address:

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

Certificate No(s). of Old Preferred Shares (if available):      Area Code and Telephone No.:

- -----------------------------------------------------------    ---------------------------------
                                                                If Old Preferred Shares will be
                                                                delivered by book-entry transfer at 
                                                                The Depository Trust Company, 
                                                                insert, Depository Account No.:

Date:
     ------------------------                                   --------------------------------
</TABLE>

<PAGE>

                                        4

         This Notice of Guaranteed Delivery must be signed by the registered
holder(s) of Old Preferred Shares exactly as its (their) name(s) appear on
certificates for Old Preferred Shares or on a security position listing as the
owner of Old Preferred Shares, or by person(s) authorized to become registered
Holder(s) by endorsements and documents transmitted with this Notice of
Guaranteed Delivery. If signature is by a trustee, executor, administrator,
guardian, attorney-in-fact, officer or other person acting in a fiduciary or
representative capacity, such person must provide the following information.

                      Please print name(s) and address(es)

Name(s):
               ----------------------------------------------------------------
               ----------------------------------------------------------------
Capacity:
               ----------------------------------------------------------------
Address(es):
               ----------------------------------------------------------------
               ----------------------------------------------------------------



DO NOT SEND OLD PREFERRED SHARES WITH THIS FORM. OLD PREFERRED SHARES SHOULD BE
SENT TO THE EXCHANGE AGENT TOGETHER WITH A PROPERLY COMPLETED AND DULY EXECUTED
LETTER OF TRANSMITTAL.


<PAGE>

                                        5

                                    GUARANTEE
                    (NOT TO BE USED FOR SIGNATURE GUARANTEE)


              The undersigned, a firm or other entity identified in rule 17Ad-15
under the Securities Exchange Act of 1934, as amended, as an "eligible guarantor
institution," including (as such terms are defined therein): (i) a bank; (ii) a
broker, dealer, municipal securities broker, municipal securities dealer,
government securities broker, government securities dealer; (iii) a credit
union; (iv) a national securities exchange, registered securities association or
learning agency; or (v) a savings association that is a participant in a
Securities Transfer Association recognized program (each of the foregoing being
referred to as an "Eligible Institution"), hereby guarantees to deliver to the
Exchange Agent, at one of its addresses set forth above, either the Old
Preferred Shares tendered hereby in proper form for transfer, or confirmation of
the book-entry transfer of such Old Preferred Shares to the Exchange Agent's
account at The Depository Trust Company, pursuant to the procedures for
book-entry transfer set forth in the Prospectus, in either case together with
one or more properly completed and duly executed Letter(s) of Transmittal (or
facsimile thereof) and any other required documents within five business days
after the date of execution of this Notice of Guaranteed Delivery.

              THE UNDERSIGNED ACKNOWLEDGES THAT IT MUST DELIVER THE LETTER OF
TRANSMITTAL AND OLD PREFERRED SHARES TENDERED HEREBY TO THE EXCHANGE AGENT
WITHIN THE TIME PERIOD SET FORTH ABOVE AND THAT FAILURE TO DO SO COULD RESULT IN
FINANCIAL LOSS TO THE UNDERSIGNED.

Name of Firm:
               -----------------------------------    -------------------------
                                                        Authorized Signature

Address:                                              Name:
               -----------------------------------          -------------------

Area Code and Telephone No:                           Title:
                           ----------------------           -------------------

                                                      Date: -------------------


NOTE: DO NOT SEND CERTIFICATES FOR OLD PREFERRED SHARES WITH THIS FORM.
CERTIFICATES FOR OLD PREFERRED SHARES SHOULD ONLY BE SENT WITH YOUR LETTER OF
TRANSMITTAL.


                                                  Deloitte & Touche, S.E.N.C.
                                                  Chartered Accountants
                                                  1 Place Ville-Marie
                                                  Suite 3000
                                                  Montreal QC H3B 4T9





Independent Auditors' Consent


                  We consent to the use in and incorporation by reference in
this Amendment No. 2 to Form S-4 and Form S-1 Registration Statement No.
333-41009 of NB Capital Corporation ("Corporation") of our report dated January
7, 1998, relating to the balance sheet of the Corporation as of August 20, 1997,
appearing in the preliminary prospectuses, which are parts of this Registration
Statement.

                  We consent to the reference to us under the heading "Experts"
included in such prospectuses.



Chartered Accountants

Montreal, Canada

January 27, 1998



                                                  NOTICE OF ANNUAL MEETING
                                                  OF SHAREHOLDERS
                                                  AND MANAGEMENT PROXY CIRCULAR


                                 A WHOLE NEW WAY
                                    [GRAPHIC]



[LOGO] NATIONAL 
       BANK 
       OF CANADA
<PAGE>

NOTICE OF ANNUAL MEETING OF SHAREHOLDERS

Notice is hereby given that the Annual Meeting of Holders of Common Shares of
National Bank of Canada will be held on Wednesday, March 11, 1998
at 8:30 a.m. at The Queen Elizabeth Hotel, 900 Rene- Levesque Blvd. West,
Montreal, Quebec, for the following purposes:

a)   to receive the Annual Report including the Consolidated Financial
     Statements for the financial year ended October 31, 1997 and the Auditors'
     Report thereon; 

b)   to elect Directors;

c)   to appoint Auditors; 

d)   to examine and to vote on the proposals submitted by Shareholders
     regarding the following matters:

     -    Form of Proxy allowing a separate vote for each person proposed as a
          director;

     -    Stated number of directors fixed at 24;

     -    Cumulative voting for the purpose of electing directors;

     -    Adoption of a code of procedure for shareholder meetings;

     -    Appointment of an ombudsman who is not a current or retired employee
          of the Bank; 

     -    Ineligibility of candidates as directors if they sit on more than five
          other boards of directors;

     -    Increase in proportion of women candidates for the board of directors,
          up to one-third by the year 2000; and

e)   to transact such other business as may properly be brought before the
     Meeting.


By Order of the Board,


/s/ Francoise Bureau

Francoise Bureau, Assistant Secretary
Montreal, December 23, 1997


Holders of Common Shares of the Bank who are unable to attend the Meeting are
requested to complete, date and sign the enclosed Form of Proxy. In order to be
valid, proxies must be returned to: General Trust of Canada, Stock and Bond
Transfer Services, P.O. Box 888, Station B, Montreal, Quebec, H3B 9Z9, in the
postage-paid envelope provided or by fax to (514) 871-7442, no later than 5:00
p.m. on March 9, 1998.

<PAGE>

MANAGEMENT PROXY CIRCULAR
as at December 23, 1997

SOLICITATION OF PROXIES

This Management Proxy Circular is furnished in connection with the solicitation
by the Management of National Bank of Canada (the "Bank") of proxies to be used
at the Annual Meeting (the "Meeting") of Holders of Common Shares of the Bank,
to be held at the time and place and for the purposes set forth in the Notice of
Meeting accompanying this Management Proxy Circular and at any adjournment
thereof. The solicitation will be done by mail and by telephone by employees or
agents of the Bank. The costs of the solicitation by Management will be borne by
the Bank. The Bank also reserves the option of calling on the services of an
external firm to solicit proxies on its behalf; it estimates that the costs
which might be incurred for such solicitation would be nominal.

APPOINTMENT AND REVOCATION OF PROXIES

The proxyholders designated in the enclosed Form of Proxy are Directors or
Officers of the Bank. If a Shareholder wishes to appoint a person not designated
in the Form of Proxy, he or she may do so by striking out the names appearing
thereon and inserting the name of such person in the blank space provided. 
A proxyholder is not required to be a Shareholder of the Bank. In order to be
valid, proxies must be returned to General Trust of Canada ("General Trust"),
Stock  and Bond Transfer Services, P.O. Box 888, Station B, Montreal, Quebec,
H3B 9Z9, in the postage-paid envelope provided or by fax to (514) 871-7442, no
later than 5:00 p.m. on March 9, 1998.

A Shareholder may revoke a proxy by depositing an instrument in writing executed
by him or her or by his or her duly authorized agent:

i)   at the Head Office of the Bank, c/o Secretary's Office, 600 de La
     Gauchetiere West, 4th Floor, Montreal, Quebec, H3B 4L2, no later than the
     last business day preceding the day of the Meeting or any adjournment
     thereof; or

ii)  with the Chairman of the Meeting on the day of the Meeting or of any
     adjournment thereof.

VOTING BY PROXIES

Common Shares represented by a proxy are to be voted by the proxyholders
designated in the enclosed Form of Proxy in accordance with the directions of
the Shareholders. 

If no instructions are given, the voting rights attached to the Common Shares
will be exercised by the Management of the Bank FOR the election of Directors
and the appointment of Auditors and AGAINST the proposals presented by
Shareholders. If no instructions are given, any other Proxyholder will exercise
the voting rights attached to the shares at his or her discretion.

The Form of Proxy, if duly signed, confers discretionary authority with respect
to any changes or amendments proposed with respect to the matters set out
therein or any other matters which may properly come before the Meeting. Any
proxy previously given is thereby revoked.

As at the date hereof, the Management of the Bank knows of no amendments or
other matters which may come before the Meeting.




                                                     NATIONAL BANK OF CANADA  1
<PAGE>

VOTING COMMON SHARES

As at December 15, 1997, 170,905,446 Common Shares of the Bank were issued and
outstanding. Holders of Common Shares of record on January 20, 1998 or their
duly authorized agents are entitled to receive notice of the Annual Meeting and
to vote at the Meeting. However, any transferee of any share after that date who
requests, no later than 10 days before the Meeting, that his or her name be
included in the list is also entitled to vote upon presentation of evidence of
ownership.

Unless restricted as hereinafter provided, each holder of Common Shares of
record is entitled to one vote per share held. To the knowledge of the Directors
and Officers of the Bank, no individual or corporation beneficially owns or
exercises control over Common Shares carrying more than 10% of the voting rights
attached to all of the Common Shares of the Bank.

VOTING RESTRICTIONS

The BANK ACT (Canada) (the "Act") contains provisions which prevent the voting
rights attaching to the common shares of a bank from being exercised if the
shares are held by the government of Canada or of a province or an agency
thereof or by the government of a foreign country or any political subdivision
thereof or an agency thereof.

CONFIDENTIALITY OF VOTES

In order to protect the confidential nature of voting by proxy, General Trust,
the registrar and transfer agent of the Bank, receives the votes exercised by
proxy and compiles the results for the Meeting. It submits a Form of Proxy to
the Bank only when a Shareholder clearly wants his or her personal opinion made
known to Management or when it is required to do so by law.

PRESENTATION OF FINANCIAL STATEMENTS

The Annual Report including the Consolidated Financial Statements of the Bank
for the financial year ended October 31, 1997 and the Auditors' Report on these
financial statements will be submitted to the Meeting.

ELECTION OF DIRECTORS

The Management of the Bank recommends voting FOR the election of the nominees to
the Board of Directors proposed on pages 3 and 4. Each Director elected at the
Meeting will hold office until the subsequent Annual Meeting of the Bank, the
election or appointment of a replacement, or until the position is vacated,
whichever event occurs first.

During the financial year ended October 31, 1997, the Board of Directors of the
Bank held 14 meetings.

The number of meetings held by each Committee of the Board during this period
was as follows:

Executive Committee:                                                       7
Conduct Review and Corporate
   Governance Committee:                                                   6
Credit Committee:                                                          9
Audit Committee:                                                           4

In accordance with the requirements of the Act, the table below also presents a
record of attendance by Directors at meetings of the Board of Directors and of
its committees during the financial year ended October 31, 1997. It should be
noted that the table includes attendance by Directors as guests at meetings of
the committees and that Mr. Montambault was a member of the Executive Committee
until June 1997.

This table provides a list of the names of the nominees to the Board of
Directors, their principal occupation and sector of activity, the number of
shares of the Bank which they beneficially own or over which they exercise
control, as well as the date of their initial appointment as Director of the
Bank. 

2  NATIONAL BANK OF CANADA
<PAGE>


<TABLE>
<CAPTION>

NAME AND PLACE               PRINCIPAL                                     DIRECTOR            COMMON (A) AND               
OF RESIDENCE                 OCCUPATION                                    SINCE               FIRST PREFERRED (B)          
                                                                                               SHARES BENEFICIALLY OWNED,   
                                                                                               CONTROLLED OR DIRECTED       
                                                                                               (14)
- ----------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                                          <C>                 <C>                          
ANDRE BERARD (E) (C)          Chairman of the Board and                    July 1985           102,453 (a)                  
Montreal, Quebec              Chief Executive Officer
                              National Bank of Canada

PIERRE BOURGIE                President and Chief Executive Officer        -                       506 (a)                  
Montreal, Quebec              Societe Financiere Bourgie Inc.
                              (Investment company)

GERARD COULOMBE (R)           Senior Partner                               February 1994         1,680 (a)                  
Sainte-Marthe, Quebec         Desjardins Ducharme Stein Monast
                              (Barristers and solicitors)

MICHELLE COURCHESNE           General Manager                              -                            -                   
Laval, Quebec                 Montreal Symphony Orchestra

LEON COURVILLE (E) (C)        President and Chief Operating Officer        November 1993        33,260 (a)                  
Outremont, Quebec             National Bank of Canada

FRANCOIS JEAN COUTU (C)       President and Chief Operating Officer        January 1993          1,500 (a)                  
Outremont, Quebec             The Jean Coutu Group (PJC) Inc.
                              (Franchisor of a chain of pharmacies 
                              and distributor of pharmaceuticals
                              and other products)

SHIRLEY A. DAWE               President                                    July 1988             1,500 (a)                  
Toronto, Ontario              Shirley Dawe Associates Inc.
                              (Consultants)

NICOLE DIAMOND-GELINAS        Vice-President and                           -                     2,000 (a)                  
St-Barnabe-Nord               General Manager
Quebec                         Aspasie Inc. 
                              (Hair colour chart manufacturer)

JEAN DOUVILLE                 Chairman of the Board and                    January 1992          2,000 (a)                  
Montreal, Quebec              Chief Executive Officer
                              UAP Inc.
                              (Distributor of automotive parts)

 MARCEL DUTIL (E)             Chairman of the Board, President             January 1982         88,418 (a)                  

Outremont, Quebec             and Chief Executive Officer
                              Canam Manac Group Inc.
                              (Industrial and holding company: 
                              frames, joists, steel decks
                              and transportation equipment) 

PAUL GOBEIL (R) (A)           Vice-Chairman of the Board                   February 1994         4,000 (a)                  
Montreal, Quebec              Metro-Richelieu Inc.
                              (Distributor of food products)

DONALD M. GREEN(C)            Chairman of the Board                        July 1988             2,000 (a)                  
Burlington, Ontario           ACD Tridon Inc. 
                              (International automotive 
                              parts manufacturer)                                                                           

</TABLE>
<TABLE>
<CAPTION>

NAME AND PLACE                ATTENDANCE         ATTENDANCE           
OF RESIDENCE                  AT MEETINGS        AT MEETINGS          
                              of the Board       of Committees        
                              of Directors                            
                                                                      
- --------------------------------------------------------------
<S>                           <C>                <C>                  
ANDRE BERARD (E) (C)              14            12                    
Montreal, Quebec                                                      
                                                                      
                                                                      
PIERRE BOURGIE                     -              -                   
Montreal, Quebec                                                      
                                                                      
                                                                      
GERARD COULOMBE (R)               14             11                   
Sainte-Marthe, Quebec                                                 
                                                                      
                                                                      
MICHELLE COURCHESNE                -              -                   
Laval, Quebec                                                         
                                                                      
LEON COURVILLE (E) (C)            14              9                   
Outremont, Quebec                                                     
                                                                      
FRANCOIS JEAN COUTU (C)           13              7                   
Outremont, Quebec                                                     
                                                                      
                                                                      
                                                                      
                                                                      
SHIRLEY A. DAWE                   12              1                   
Toronto, Ontario                                                      
                                                                      
                                                                      
NICOLE DIAMOND-GElINAS             -              -                   
St-BarnabE-Nord                                                       
Quebec                                                                
                                                                      
                                                                      
JEAN DOUVILLE                     13              1                   
Montreal, Quebec                                                      
                                                                      
                                                                      
                                                                      
 MARCEL DUTIL (E)                 12              7                   
                                                                      
Outremont, Quebec                                                     
                                                                      
                                                                      
                                                                      
                                                                      
                                                                      
PAUL GOBEIL (R) (A)               12              8                   
                                                                      
Montreal, Quebec                                                      
                                                                      
                                                                      
DONALD M. GREEN(C)                13              7                   
Burlington, Ontario                                                   
</TABLE>
                                                                      
                                                                      




NATIONAL BANK OF CANADA  3
<PAGE>

<TABLE>
<CAPTION>
NAME AND PLACE                PRINCIPAL                                    DIRECTOR            COMMON (A) AND               
OF RESIDENCE                  OCCUPATION                                   SINCE0              FIRST PREFERRED (B)          
                                                                                               SHARES BENEFICIALLY OWNED,   
                                                                                               CONTROLLED OR DIRECTED       
                                                                                               (14)
- ----------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                                          <C>                  <C>                          

SUZANNE LECLAIR (A)           President and Chief Executive Officer        July 1989             5,150 (a)                  
Laval, Quebec                 Transit Truck Bodies Inc.
                              (Manufacturer of truck bodies)

BERNARD LEMAIRE (e)           Chairman of the Board                        October 1983         40,000 (a)                  

Kingsey Falls, Quebec         Cascades Inc.
                              (Manufacturer of paper and plastic)

GASTON MALETTE (R)(A)         Chairman of the Board                        July 1988            26,460 (b)                  
Timmins, Ontario              Malette Inc.                                                               
                              (Kraft pulp and forestry
                              products company)   

LEONCE MONTAMBAULT            Corporate Director                           January 1990         10,703 (a)                  
Sillery, Quebec

GORDON F. OSBALDESTON         Professor Emeritus                           July 1988             2,070 (a)                  
London, Ontario               Ivey School of Business
                              University of Western Ontario
                              (Educational institution)

J.-ROBERT OUIMET (C)          President and Chief Executive Officer        November 1972        65,500 (a)                  
Montreal, Quebec              Ouimet-Cordon Bleu Inc.
                              (Manufacturing and marketing
                              of food products)

ROBERT PARIZEAU (E)(R)        Chairman of the Board                        December 1978        10,073 (a)                  
Montreal, Quebec              AON Parizeau Inc.
                              (Insurance brokerage)

MICHEL PERRON(R)              Chairman of the Board and                    October 1979         50,000 (a)                  
Westmount, Quebec             Chief Executive Officer
                              Somiper Inc.
                              (Investment company)

RAYMOND ROYER(C)              President and Chief Executive Officer        July 1989            23,496 (a)                  
Ile-Bizard, Quebec            Domtar Inc.
                              (Manufacturer of pulp, paper and
                              forestry products)

LINO SAPUTO (E) (C)           President and Chief Executive Officer        July 1989           221,035 (a)                  
Montreal, Quebec              Saputo Cheese Limited
                              (Manufacturer of dairy products)

CLAUDE F. SAVOIE (A)          President                                    January 1988          8,850 (a)                  
Moncton, New Brunswick        Acadian Construction 
                              (1991) Ltd.
                              (General contractors)

PAUL-GASTON TREMBLAY (A)      President                                    0ctober 1978          5,665 (a)                  
Chicoutimi, Quebec            Primo-Gestion Inc. 
                              (Management Consultant and
                              Corporate Director)                                                                           


<CAPTION>

NAME AND PLACE                ATTENDANCE          ATTENDANCE      
OF RESIDENCE                  AT MEETINGS        AT MEETINGS      
                              OF THE BOARD       OF COMMITTEES    
                              OF DIRECTORS                        
                                                                  
- ----------------------------------------------------------------- 
<S>                           <C>                <C>              
                                                                  
SUZANNE LECLAIR (A)               12              6               
Laval, Quebec                                                     
                                                                  
                                                                  
BERNARD LEMAIRE (E)                7              5               
                                                                  
Kingsey Falls, Quebec                                             
                                                                  
                                                                  
GASTON MALETTE (R)(A)              9              8               
Timmins, Ontario                                                  
                                                                  
                                                                  
                                                                  
LEONCE MONTAMBAULT                12             11               
Sillery, Quebec                                                   
                                                                  
GORDON F. OSBALDESTON             12              1               
London, Ontario                                                   
                                                                  
                                                                  
                                                                  
J.-ROBERT OUIMET (C)              10              6               
Montreal, Quebec                                                  
                                                                  
                                                                  
                                                                  
ROBERT PARIZEAU (E)(R)            14             13               
Montreal, Quebec                                                  
                                                                  
                                                                  
MICHEL PERRON(R)                   8              4               
Westmount, Quebec                                                 
                                                                  
                                                                  
                                                                  
RAYMOND ROYER(C)                  10              8               
Ile-Bizard, Quebec                                                
                                                                  
                                                                  
                                                                  
LINO SAPUTO (E) (C)               11             15               
Montreal, Quebec                                                  
                                                                  
                                                                  
CLAUDE F. SAVOIE (A)              14              4               
Moncton, New Brunswick                                            
                                                                  
                                                                  
                                                                  
PAUL-GASTON TREMBLAY (A)          14              7               
Chicoutimi, Quebec                                                
                                                                  
</TABLE>


MEMBER OF THE EXECUTIVE COMMITTEE: (E)
MEMBER OF THE CONDUCT REVIEW AND CORPORATE GOVERNANCE COMMITTEE: (R) 
MEMBER OF THE CREDIT COMMITTEE: (C)
MEMBER OF THE AUDIT COMMITTEE: (A)



4  NATIONAL BANK OF CANADA

<PAGE>

The above nominees provided the information as to the shares beneficially owned
or over which control was exercised by them.

Maurice J. Closs, Director since August 1988, and Guy St-Germain, Director 
since November 1974, will not be standing for re-election. During the past 
financial year, Mr. Closs and Mr. St-Germain attended 13 and 14 meetings of 
the Board of Directors, respectively. Mr. St-Germain attended 4 meetings of 
the Executive Committee and 6 meetings of the Conduct Review and Corporate 
Governance Committee.

This year, the Bank is nominating three new candidates for election as
Directors: Pierre Bourgie, Michelle Courchesne and Nicole Diamond-Gelinas.
During the past five years, Pierre Bourgie has been President and Chief
Executive Officer of Urgel Bourgie Limitee and Societe Financiere Bourgie Inc.
and is currently the President and Chief Executive Officer of Societe Financiere
Bourgie Inc. Michelle Courchesne was Deputy Minister of the department of
culture and communications (Quebec) from 1991 to 1995 and has held the position
of General Manager of the Montreal Symphony Orchestra since that time. Nicole
Diamond-Gelinas has been Vice-President and General Manager of Aspasie Inc.
since 1976.


OTHER FUNCTIONS HELD BY DIRECTORS IN BANK SUBSIDIARIES

Andre Berard is a Director of Natcan International Trade Finance and Investment
Company Ltd. and Natcan Finance (Asia) Limited.

Leon Courville is a Director and Chairman of the Board of General Trust and of
National Bank Life Insurance Company, and a Director of Natcan (Nominees) Ltd.
and Natcan Finance (Asia) Limited.

Jean Douville and Robert Parizeau are Directors of Levesque, Beaubien and
Company Inc.

Suzanne Leclair, Gordon F. Osbaldeston and Michel Perron are Directors of Natcan
Trust Company.

Gerard Coulombe, Francois Jean Coutu, Jean Douville, Paul Gobeil, Leonce
Montambault and Claude F. Savoie are Directors of National Bank Life Insurance
Company.

Paul-Gaston Tremblay is a Director of General Trust.


APPOINTMENT OF AUDITORS

For the financial year beginning November 1, 1997 and ending October 31, 1998,
the Management of the Bank recommends voting for the appointment of Samson
Belair/Deloitte & Touche, General Partnership, and Mallette Maheu, General
Partnership, as auditors of the Bank.

In the past five years, Samson Belair/Deloitte & Touche, General Partnership, 
acted as auditor in 1993, 1994 and 1997 and Mallette Maheu, General 
Partnership, acted as auditor of the Bank in 1994 and 1995.

SHAREHOLDER PROPOSALS

Seven proposals made by Shareholders were received by the Bank within the time
limits prescribed in the Act.

The text of these proposals is presented in Appendix I of this Circular.

The Management of the Bank recommends voting AGAINST these proposals.



                                                      NATIONAL BANK OF CANADA  5
<PAGE>

REMUNERATION PAID BY THE BANK AND
ITS SUBSIDIARIES TO COMPENSATED DIRECTORS
AND OFFICERS

DEFINITIONS

In this Circular, the following expressions have the meanings set out below.

"COMPENSATED DIRECTORS" refers to the Directors of the Bank who are not Officers
and who receive compensation from the Bank in their capacity as Directors
thereof or of one of its subsidiaries, as applicable.

"EXECUTIVE OFFICERS" refers, within the meaning of applicable securities
legislation, to the Chairman of the Board and Chief Executive Officer, the
President and Chief Operating Officer, the Senior Executive Vice-President -
Treasury, Brokerage and Corporate Banking, the Executive Vice-Presidents and the
Senior Vice-Presidents.

"NAMED EXECUTIVE OFFICERS" refers, within the meaning of applicable securities
legislation, to the Chairman of the Board and Chief Executive Officer, the
President and Chief Operating Officer, the Senior Executive Vice-President -
Treasury, Brokerage and Corporate Banking, the President and Chief Executive
Officer of Levesque Beaubien Geoffrion Inc. and the Senior Vice-President and
Senior Executive Vice-President - Corporate Financing, Levesque Beaubien
Geoffrion Inc.

"OFFICERS" refers to the Officers of the Bank, namely, the Chairman of the Board
and Chief Executive Officer, the President and Chief Operating Officer, the
Senior Executive Vice-President - Treasury, Brokerage and Corporate Banking, the
Executive Vice-Presidents, the Senior Vice-Presidents and the Vice-Presidents.


AGGREGATE REMUNERATION

The information below is provided in compliance with the provisions of the
securities legislation of various Canadian provinces.

The Compensated Directors receive the following annual base remuneration and
attendance vouchers:

- -    Annual base remuneration of $10,000 for the Board of Directors of the Bank,
     $3,500 for the Executive Committee of the Board of Directors and $1,800 for
     the other committees of the Bank's Board of Directors. Additional base
     remuneration of $3,000 is paid to the Chair of each committee of the Bank.
     The Compensated Directors receive a voucher of $1,000 per meeting attended;

- -    Annual base remuneration of $1,800 for the Board of Directors of Levesque,
     Beaubien and Company Inc. The Compensated Directors receive a voucher of
     $1,000 per meeting attended;

- -    Annual base remuneration of $6,000 for the Board of Directors of General
     Trust and $1,000 for its committees. Additional base remuneration of $1,000
     is paid to the Chair of each committee of General Trust. The Compensated
     Directors receive a voucher of $500 per meeting attended;

- -    Annual base remuneration of $2,500 for the Boards of Directors of Natcan
     Insurance Company and National Bank Life Insurance Company and $1,800 for
     their committees. Additional base remuneration of $3,000 is paid to the
     Chair of each committee of National Bank Life Insurance Company. The
     Compensated Directors receive a voucher of $1,000 per meeting attended.

The Bank and its subsidiaries pay the expenses incurred by Compensated Directors
to attend meetings.



6  NATIONAL BANK OF CANADA

<PAGE>

REMUNERATION OF COMPENSATED DIRECTORS AND OFFICERS OF THE BANK AND ITS
SUBSIDIARIES FOR THE FINANCIAL YEAR ENDED OCTOBER 31, 1997


The table below shows the aggregate remuneration paid during the last completed
financial year to Compensated Directors, as Directors of the Bank or one of its
subsidiaries, and to Officers of the Bank or one of its subsidiaries, who
received aggregate remuneration in excess of $75,000.



<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                      FEES          SALARIES        BONUSES          OTHER       TOTAL
                                                        $              $               $               $           $
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>             <C>              <C>         <C>
REMUNERATION OF DIRECTORS

Number of Compensated Directors: 25
(including those who ceased to be a Director
during the year)

Corporations incurring the expenses:

  National Bank of Canada                            687,782                                                     687,782
  Natcan Trust Company                                22,000                                                      22,000
  Levesque, Beaubien and Company Inc.                 15,700                                                      15,700
  General Trust of Canada                             13,500                                                      13,500
  National Bank Life Insurance Company                49,000                                                      49,000
- ------------------------------------------------------------------------------------------------------------------------

REMUNERATION OF OFFICERS

Number of Officers: 78

Corporation incurring the expenses:

  National Bank of Canada                                        11,826,076    4,867,143(1)     645,973(2)    17,339,192
- ------------------------------------------------------------------------------------------------------------------------

TOTALS                                               787,982     11,826,076    4,867,143        645,973       18,127,174


- ------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1)  BONUSES GRANTED UNDER THE SHORT-TERM INCENTIVE COMPENSATION PROGRAM.

(2)  CONTRIBUTIONS MADE BY THE BANK TO THE PENSION PLAN FOR DESIGNATED EMPLOYEES
     AND THE EMPLOYEE SHARE OWNERSHIP PLAN OF THE BANK.



During the past financial year, no severance payments were made to Officers of
the Bank.


SUMMARY OF COMPENSATION

For the last completed financial year, the Bank had 20 Executive Officers.

The following table, presented in accordance with applicable securities
legislation, shows the aggregate compensation paid by the Bank and its
subsidiaries during each of the three most recently completed financial years to
the persons who, as at October 31, 1997, were Named Executive Officers.



                                                      NATIONAL BANK OF CANADA  7


<PAGE>

SUMMARY OF AGGREGATE COMPENSATION OF NAMED EXECUTIVE OFFICERS



<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                           LONG-TERM COMPENSATION
                                                                                           ----------------------
                                                           ANNUAL COMPENSATION             AWARDS         PAYOUTS
                                                 -----------------------------------
NAME AND POSITION                   YEAR         SALARY          BONUS         OTHER     SECURITIES       LONG-TERM        ALL
                                                    $              $           ANNUAL       UNDER         INCENTIVE       OTHER
                                                                              COMPEN-   OPTIONS/SARS       PROGRAM       COMPEN-
                                                                             SATION(1)     AWARDED(2)     PAYOUTS(3)      SATION
                                                                                 $                            $              $

- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>         <C>            <C>            <C>       <C>               <C>            <C>
ANDRE BERARD, Chairman of
the Board and Chief Executive
Officer                             1997        575,000        588,080         10,325        145,000          Nil          Nil
                              ----------------------------------------------------------------------------------------------------
                                    1996        487,910        588,080         31,330        134,000          Nil          Nil
                              ----------------------------------------------------------------------------------------------------
                                    1995        487,910        454,940         27,616         90,000        363,870        Nil
- ----------------------------------------------------------------------------------------------------------------------------------
LEON COURVILLE, President and
Chief Operating Officer             1997        385,000        360,000          4,155         74,000          Nil          Nil
                              ----------------------------------------------------------------------------------------------------
                                    1996        329,096        360,000         10,228         75,000          Nil          Nil
                              ----------------------------------------------------------------------------------------------------
                                    1995        329,096        275,000         11,303         48,000        134,134        Nil
- ----------------------------------------------------------------------------------------------------------------------------------
JEAN TURMEL, Senior Executive
Vice-President - Treasury,
Brokerage and Corporate Banking     1997        337,000        615,000          2,510         57,000          Nil          Nil
                              ----------------------------------------------------------------------------------------------------
                                    1996        306,159        574,246         10,055         60,000          Nil          Nil
                              ----------------------------------------------------------------------------------------------------
                                    1995        306,159        449,246          7,046         32,000        163,081        Nil
- ----------------------------------------------------------------------------------------------------------------------------------
PIERRE BRUNET, President and
Chief Executive Officer
Levesque Beaubien Geoffrion
Inc.(4)                             1997        200,000      1,800,000          N/A            N/A            N/A          N/A
                              ----------------------------------------------------------------------------------------------------
                                    1996        200,000      1,306,000          N/A            N/A            N/A          N/A
                              ----------------------------------------------------------------------------------------------------
                                    1995        175,000        510,000          N/A            N/A            N/A          N/A
- ----------------------------------------------------------------------------------------------------------------------------------
REAL RAYMOND, Senior
Vice-President and Senior
Executive Vice-President
Corporate Financing 
Levesque Beaubien 
Geoffrion Inc.                      1997        219,397        115,000             82         29,000          Nil          Nil
                              ----------------------------------------------------------------------------------------------------
                                    1996        199,452        100,000          3,046         32,000          Nil          Nil
                              ----------------------------------------------------------------------------------------------------
                                    1995        186,507         70,000          2,608         20,000         54,172        Nil
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>



(1)  THE AMOUNTS IN THIS COLUMN ONLY REPRESENT BENEFITS RELATING TO LOANS
     GRANTED AT PREFERRED INTEREST RATES TO NAMED EXECUTIVE OFFICERS. THE NAMED
     EXECUTIVE OFFICERS HAVE THE USE OF A LEASED CAR AND MAY, AT THEIR OPTION,
     PARTICIPATE IN THE EMPLOYEE SHARE PURCHASE PLAN OF THE BANK; THE AGGREGATE
     VALUE OF THESE BENEFITS FOR THE FINANCIAL YEAR ENDED OCTOBER 31, 1997 DOES
     NOT EXCEED THE LESSER OF: $50,000 OR 10% OF THE ANNUAL SALARY AND BONUSES
     PAID TO NAMED EXECUTIVE OFFICERS.

(2)  THESE SECURITIES WERE GRANTED UNDER THE STOCK OPTION PLAN AND THE STOCK
     APPRECIATION RIGHTS PLAN OF THE BANK. FOR FURTHER INFORMATION, REFER TO THE
     "STOCK OPTION PLAN" AND "STOCK APPRECIATION RIGHTS PLAN" SECTIONS.

(3)  THESE AMOUNTS REPRESENT LOANS GRANTED UNDER THE BANK'S FORMER LONG-TERM
     BONUS PROGRAM FOR THE 1992-1995 CYCLE. FOR FURTHER INFORMATION, REFER TO
     THE "LONG-TERM INCENTIVE COMPENSATION PROGRAMS" SECTION.

(4)  THE HUMAN RESOURCES COMMITTEE OF THE BOARD OF DIRECTORS OF LEVESQUE,
     BEAUBIEN AND COMPANY INC. APPROVES THE AGGREGATE REMUNERATION OF PIERRE
     BRUNET.




8  NATIONAL BANK OF CANADA


<PAGE>

SHORT-TERM INCENTIVE COMPENSATION PROGRAM

The Bank has a short-term incentive compensation program which complements the
base salary of Officers. Under the terms of this program, bonuses are generally
granted once a year if so justified by the results of the Bank and the relevant
sector in relation to the objectives set.


LONG-TERM INCENTIVE COMPENSATION PROGRAMS

FORMER LONG-TERM BONUS PROGRAM

On November 1, 1993, the Bank decided to discontinue its Long-Term Bonus Program
described below.

Under the provisions of this former program based on three-year cycles,
interest-free loans were granted to Officers in accordance with their line
level, salary and individual performance. These loans were used to purchase
Common Shares of the Bank at the market price prevailing at the time of
purchase. Each of the loans remained in effect as long as it had not been
repaid, unless the participant ceased to be employed by the Bank or to be a
qualified Officer. A bonus, granted to participants at the end of the three-year
cycle, allowed them to repay all or part of the loan granted at the start of the
cycle. For the 1992-1995 cycle, 63 Officers participated in this program and
acquired shares for an aggregate consideration of $1,184,660.

At the end of the 1992-1995 cycle, total bonuses of $2,390,702 were paid to
participants, representing, before taxes, repayment of 100% of the loans granted
at the start of the 1992-1995 cycle. Repayment of these loans, approved by the
Board of Directors, was effected based on the performance objectives reached for
each cycle. All the loans granted under this program were repaid between
December 15, 1994 and December 22, 1995.


STOCK OPTION PLAN (THE "PLAN")

The Plan was introduced by the Bank on September 30, 1993 and was approved by
its Shareholders at the Annual Meeting held on February 3, 1994.

The purpose of the Plan is to give Officers and other selected managers an
opportunity to benefit from the appreciation in the value of the Common Shares
of the Bank, thereby ensuring their interests are compatible with those of the
Shareholders.

The Plan is administered by a Bank committee (the "Committee") which awards the
options to employees based on their performance and their contribution to the
Bank's success. Each year, this Committee is responsible for determining which
employees may participate, and for setting the terms and conditions of each
award.

The maximum number of Common Shares that may be issued under the Plan is
8,000,000. The maximum number of Common Shares reserved per participant may not
exceed 5% of the total number of Common Shares issued and outstanding.

The exercise price for each option awarded shall be equal to the closing price
of the Common Shares of the Bank on the Montreal Exchange or the Toronto Stock
Exchange, whichever is higher, on the business day preceding the date of the
award.

In accordance with the Plan, options may be exercised in whole or in part before
the termination date determined by the Committee at the time they are awarded,
without exceeding the limit of 10 years. They shall expire on the termination
date or, in the event of certain circumstances provided for in the Plan, shall
expire in a specific timeframe. No options may be exercised in the first year
after they are awarded.

A fourth award was granted under the Plan during the financial year ended
October 31, 1997, with options on a total of 833,000 Common Shares being awarded
to 344 Bank employees. In fact, options on a total of 302,500 and 233,000 Common
Shares were awarded to 18




                                                      NATIONAL BANK OF CANADA  9

<PAGE>

Executive Officers and 54 other Officers respectively, at an exercise price of
$13.50. These options, up to 25% of which will be exercisable by their holders
as of December 1997, with a further 25% exercisable as of December 1998, another
25% exercisable as of December 1999, and the remainder as of December 2000,
shall expire on December 31, 2006. During the 30-day period prior to the options
being awarded, the closing price of the Common Shares on the Montreal Exchange
and the Toronto Stock Exchange fluctuated between $12.90 and $14.40.

STOCK APPRECIATION RIGHTS PLAN (THE "SAR PLAN")

The SAR Plan, which complements the Stock Option Plan, was presented to the
Conduct Review and Corporate Governance Committee on October 30, 1996 and took
effect following approval by the Bank's Board of Directors on November 7, 1996.
This plan has the same objectives as the Stock Option Plan and enables the Bank
to award stock appreciation rights ("SARs") on a discretionary basis to Officers
and selected managers instead of options. Under this plan, participants entitled
to SARs may receive, on the exercise date of the SAR, a cash amount equal to the
difference between the value of a share on the exercise date of the SAR and the
exercise price of the SAR. The exercise price for each SAR awarded shall be
equal to the closing price of the Common Shares of the Bank on the Montreal
Exchange or the Toronto Stock Exchange, whichever is higher, on the business day
preceding the date of the award. Linking compensation to the appreciation in the
value of Common Shares in this way ensures that the interests of employees
awarded SARs are compatible with those of the Shareholders.

A first award was granted under the SAR Plan during the financial year ended
October 31, 1997, with a total of 828,000 SARs being awarded to 344 Bank
employees. In fact, a total of 302,500 and 228,000 SARs were awarded to 18
Executive Officers and 54 other Officers respectively, at an exercise price of
$13.50. These SARs, which are exercisable in the same proportions and during the
same periods as the options which were awarded during the financial year ended
October 31, 1997, shall expire on December 31, 2006. During the 30-day period
prior to the SARs being awarded, the closing price of the Common Shares on the
Montreal Exchange and the Toronto Stock Exchange fluctuated between $12.90 and
$14.40. 

The table below specifies the number of stock options and SARs awarded to 
Named Executive Officers under the two plans during the financial year ended 
October 31, 1997.

OPTIONS/SARS AWARDED DURING THE FINANCIAL YEAR ENDED OCTOBER 31, 1997


<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------
NAME                  NUMBER OF OPTIONS/ % OF TOTAL OPTIONS/   EXERCISE PRICE OF        MARKET VALUE           EXPIRY
                      SARS AWARDED       SARS AWARDED              OPTION/SAR            OF SHARE ON            DATE
                                         TO EMPLOYEES                                    AWARD DATE
                                         DURING FINANCIAL                $                    $
                                         YEAR
- ------------------------------------------------------------------------------------------------------------------------
<S>                   <C>                <C>                   <C>                      <C>                <C>
ANDRE BERARD              145,000               8.7                  13.50                13.50             2006/12/31


LEON COURVILLE             74,000               4.5                  13.50                13.50             2006/12/31


JEAN TURMEL                57,000               3.4                  13.50                13.50             2006/12/31


PIERRE BRUNET (1)             N/A               N/A                    N/A                  N/A                    N/A


REAL RAYMOND                29,00               1.7                  13.50                13.50             2006/12/31

- ------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1)  AS AN EMPLOYEE OF LEVESQUE BEAUBIEN GEOFFRION INC., PIERRE BRUNET DOES NOT
     PARTICIPATE IN THE STOCK OPTION PLAN OR THE STOCK APPRECIATION RIGHTS PLAN
     OF THE BANK.



                                                                               
10  NATIONAL BANK OF CANADA
<PAGE>

The following table lists the number of Common Shares of the Bank acquired by
each of the Named Executive Officers upon exercising stock options
during the financial year ended October 31, 1997, the total value realized on
exercise, and the number and value of Common Shares of the Bank affected by
unexercised options under the terms of the SAR Plan as at October 31, 1997.

The value realized on exercise is equal to the difference between the fair
market value of the Common Shares of the Bank on the exercise date and the
exercise price of the option. The value of unexercised options at financial year
end is equal to the difference between the exercise price of the options and the
fair market value of Common Shares of the Bank as at October 31, 1997, namely
$20.15 per share. It should be noted that the SARs awarded during the financial
year ended October 31, 1997 could not be exercised before December 1997.

<TABLE>
<CAPTION>


                   OPTIONS EXERCISED AND NUMBER AND VALUE OF UNEXERCISED OPTIONS FOR FINANCIAL YEAR ENDED OCTOBER 31, 1997

- ---------------------------------------------------------------------------------------------------------------------------------
 Name               Number of Shares     Aggregate        Number of Unexercised                       Value of Unexercised
                    Acquired on          Value Realized   Options at Financial                        Options at Financial
                    Exercise                              Year End                                    Year End
                                               $                                                           $              $
                                                          Exercisable            Unexercisable        Exercisable   Unexercisable

- ---------------------------------------------------------------------------------------------------------------------------------
<S>                  <C>                  <C>              <C>                   <C>                  <C>           <C>          
 Andre Berard             46,500              359,260             78,500                 306,000         785,775       2,501,025
                            
 Leon Courville             0                   0                 66,750                 162,250         640,763       1,333,588
                            
 Jean Turmel                0                   0                 50,500                 124,500         481,200       1,019,050
                            
 Pierre Brunet              N/A                 N/A                 N/A                     N/A             N/A            N/A
                            
 Real Raymond             20,500              116,925              8,000                  66,500          73,200        550,100

</TABLE>

PENSION PLAN FOR NAMED EXECUTIVE OFFICERS 
OF THE BANK

Four of the Named Executive Officers of the Bank participate in a defined
benefit pension plan. This plan is fully funded according to the most recent
actuarial valuation. For each year of service credited, the plan grants 2% of
the average eligible earnings, defined as the average earnings for the 60
highest-paid consecutive months, based on salary and 25% of the bonus paid as of
January 1, 1996 (except for the Senior Vice-President and Senior Executive
Vice-President - Corporate Financing, Levesque Beaubien Geoffrion Inc., for whom
it is 20% of his salary), less the pension acquired under the Canada or Quebec
pension plans ("CPP/QPP") while the Named Executive Officer participated in the
Bank pension plan. However, this benefit shall not exceed the maximum pension
prescribed under the INCOME TAX ACT (Canada), currently $1,722 per year of
service credited. The normal retirement age is 60. However, the plan does allow
for early retirement, with the employer's consent, as of 55 years of age. In
such case, the benefits payable shall be reduced by the lesser of: 5% for each
year of early retirement prior to age 60 or 2.5% for each year by which the sum
of the participant's age and years of service falls short of 90.


                                                     NATIONAL BANK OF CANADA  11

<PAGE>

POST-RETIREMENT ALLOWANCE PROGRAM

Named Executive Officers of the Bank are also entitled to receive a
post-retirement allowance for life.

This program, in which four of the Named Executive Officers participate, grants
an allowance which, for each year of service credited under this program 
(maximum 35 years), is equal to the difference between the pension which would
be payable if there were no provision for a maximum pension and the pension
actually paid under the pension plan for the years recognized under the
Post-Retirement Allowance Program. For purposes of calculating the pension not
subject to a maximum, the average salary is limited to $250,000 for the Senior
Vice-President and Senior Executive Vice-President - Corporate Financing,
Levesque Beaubien Geoffrion Inc. The payment conditions of this allowance are
identical to those of the pension plan.

ESTIMATED ANNUAL BENEFITS PAYABLE AT RETIREMENT TO THE NAMED EXECUTIVE OFFICERS
OF THE BANK

The following tables show the estimated annual benefits payable under the Bank's
pension plan and the Post-Retirement Allowance Program to the Named Executive
Officers of the Bank, excluding the President and Chief Executive Officer of
Levesque Beaubien Geoffrion Inc.




PENSIONS PAYABLE AS OF AGE 60 TO THE CHAIRMAN OF THE BOARD AND CHIEF EXECUTIVE
OFFICER, TO THE PRESIDENT AND CHIEF OPERATING OFFICER AND TO THE SENIOR
EXECUTIVE VICE-PRESIDENT - TREASURY, BROKERAGE AND CORPORATE BANKING

- --------------------------------------------------------------------------------
AVERAGE ELIGIBLE                  YEARS OF PARTICIPATION
EARNINGS ($)
                      15            20           25           30          35
- --------------------------------------------------------------------------------
                      $             $            $            $           $

    225,000         64,027        85,369      106,712      128,735     151,235

    250,000         71,527        95,369      119,212      143,735     168,735

    300,000         86,527        115,369     144,212      173,735     203,735

    400,000         116,527       155,369     194,212      233,735     273,735

    500,000         146,527       195,369     244,212      293,735     343,735

    600,000         176,527       235,369     294,212      353,735     413,735

    700,000         206,527       275,369     344,212      413,735     483,735
- --------------------------------------------------------------------------------

THE SUM OF THE AMOUNTS IN THE "SALARY" COLUMN AND 25% OF THE AMOUNTS IN THE
"BONUS" COLUMN OF THE "SUMMARY OF AGGREGATE COMPENSATION OF NAMED EXECUTIVE
OFFICERS" TABLE IS USED TO CALCULATE THE AVERAGE ELIGIBLE EARNINGS FOR THE
PURPOSES OF THE ABOVE PROGRAMS.

YEARS OF SERVICE CREDITED ON THE NORMAL RETIREMENT DATE UNDER THE PENSION PLAN
HAVE BEEN ESTIMATED AS FOLLOWS:
     - CHAIRMAN OF THE BOARD AND CHIEF EXECUTIVE OFFICER: 37 YEARS
     - PRESIDENT AND CHIEF OPERATING OFFICER: 38 YEARS
     - SENIOR EXECUTIVE VICE-PRESIDENT - TREASURY, BROKERAGE AND CORPORATE 
       BANKING: 24 YEARS
HOWEVER, THE MAXIMUM NUMBER OF YEARS RECOGNIZED UNDER THE POST-RETIREMENT
ALLOWANCE PROGRAM IS 35.

THE PENSION IS PAYABLE FOR LIFE.  UPON THE PARTICIPANT'S DEATH, 50% OF THE
PENSION IS PAYABLE TO THE SPOUSE. IF THERE IS NO SPOUSE, PART OF THE PENSION IS
PAYABLE TO THE DEPENDENT CHILDREN.


12  NATIONAL BANK OF CANADA

<PAGE>

PENSION PAYABLE AS OF AGE 60 TO THE SENIOR VICE-PRESIDENT AND SENIOR EXECUTIVE
VICE-PRESIDENT - CORPORATE FINANCING, LEVESQUE BEAUBIEN GEOFFRION INC.

- --------------------------------------------------------------------------------
AVERAGE ELIGIBLE                              YEARS OF PARTICIPATION
EARNINGS ($)
                      15            20          25           30          35
- --------------------------------------------------------------------------------
                      $             $           $            $           $

100,000             26,334        34,945      43,556       52,414      61,348

125,000             31,751        40,369      48,973       57,830      66,764

150,000             37,168        45,779      54,390       63,247      72,181

175,000             42,584        51,195      59,806       68,664      77,598

200,000             48,001        56,612      65,223       74,080      83,014

225,000             53,418        62,029      70,640       79,497      88,431

250,000             58,834        67,445      76,056       84,914      93,848
- --------------------------------------------------------------------------------

THE SUM OF THE AMOUNTS IN THE "SALARY" COLUMN AND 25% OF THE AMOUNTS IN THE
"BONUS" COLUMN, UP TO 20% OF THE SALARY, IN THE "SUMMARY OF AGGREGATE
COMPENSATION OF NAMED EXECUTIVE OFFICERS" TABLE IS USED TO CALCULATE THE AVERAGE
ELIGIBLE EARNINGS FOR THE PURPOSES OF THE ABOVE PROGRAMS.

YEARS OF SERVICE CREDITED ON THE NORMAL RETIREMENT DATE HAVE BEEN ESTIMATED AT
35 YEARS. THE PENSION IS PAYABLE FOR LIFE. UPON THE PARTICIPANT'S DEATH, 50% OF
THE PENSION IS PAYABLE TO THE SPOUSE. IF THERE IS NO SPOUSE, PART OF THE PENSION
IS PAYABLE TO THE DEPENDENT CHILDREN.


PENSION PLAN FOR THE PRESIDENT AND CHIEF EXECUTIVE OFFICER OF LEVESQUE BEAUBIEN
GEOFFRION INC.

The President and Chief Executive Officer of Levesque Beaubien Geoffrion Inc.
participates in a defined benefit pension plan. This plan is fully funded
according to the most recent actuarial valuation. For the years of service
recognized as at December 31, 1992, the credited pension may not be less than 2%
of the average of the salaries earned between January 1, 1990 and December 31,
1992. For each year of service recognized as of January 1, 1993, the plan grants
2% of the salary for that year. For the purposes of the pension plan, salary is
defined as regular compensation up to a maximum of $60,000.

On December 31 of each financial year, the amount of the pension credited after
January 1, 1993, with the exception of the pension credited for the current
year, is increased by the Consumer Price Index, subject to a maximum of 2%. The
normal retirement age is 65. However, the plan does allow for early retirement
as of age 55. In such case, the benefits payable shall be reduced by the lesser
of: 6% for each year of early retirement prior to age 60 or 3% for each year of
early retirement between age 60 and 63.

The following table indicates the estimated annual benefits payable at
retirement under the pension plan to the President and Chief Executive Officer
of Levesque Beaubien Geoffrion Inc.


PENSION PAYABLE AS OF AGE 65 TO THE PRESIDENT AND CHIEF EXECUTIVE OFFICER OF
LEVESQUE BEAUBIEN GEOFFRION INC.

- --------------------------------------------------------------------------------
                                    YEARS OF PARTICIPATION
SALARY ($)
                      15            20          25           30          35
- --------------------------------------------------------------------------------
                      $             $           $            $           $

200,000             19,985        27,999      36,014       42,264      48,514

250,000             19,985        27,999      36,014       42,264      48,514

300,000             19,985        27,999      36,014       42,264      48,514

350,000             19,985        27,999      36,014       42,264      48,514

400,000             19,985        27,999      36,014       42,264      48,514
- --------------------------------------------------------------------------------

THE SALARY IN THIS TABLE IS LIMITED TO $60,000 FOR CALCULATION PURPOSES UNDER
THE PENSION PLAN.

YEARS OF SERVICE CREDITED ON THE NORMAL RETIREMENT DATE UNDER THE PENSION PLAN
HAVE BEEN ESTIMATED AT 33 YEARS. THE PENSION IS PAYABLE FOR LIFE AND GUARANTEED
FOR A PERIOD OF 10 YEARS AFTER RETIREMENT.


                                                     NATIONAL BANK OF CANADA  13


<PAGE>

REPORT ON THE COMPENSATION OF THE 
OFFICERS OF THE BANK

RESPECTIVE ROLES OF THE CONDUCT REVIEW AND CORPORATE GOVERNANCE COMMITTEE AND
THE EXECUTIVE COMMITTEE

The Conduct Review and Corporate Governance Committee of the Board of Directors
of the Bank is responsible for the annual review of the aggregate
compensation of the Named Executive Officers (except for Pierre Brunet,
President and Chief Executive Officer of Levesque Beaubien Geoffrion Inc. whose
compensation is approved by the Human Resources Committee of the Board of
Directors of Levesque, Beaubien and Company Inc.). It analyzes their
compensation conditions and submits timely recommendations to the Board of
Directors in that regard based on the objectives assigned to them and the
results achieved.

It is the responsibility of the Executive Committee of the Board of Directors of
the Bank to recommend to the Board of Directors the general guidelines for the
Bank in matters of aggregate compensation for Management, namely the Executive
Vice-Presidents, the Senior Vice-Presidents and the Vice-Presidents; it also
submits timely recommendations to the Board of Directors with respect to their
salaries and short-term bonuses.

COMPENSATION POLICIES OF THE BANK

Compensation policies are designed to attract, motivate and retain competent
Officers.

The basic principles underlying the Bank's current compensation policies are as
follows:

- -    The aggregate compensation of Officers is aligned with corporate
     performance;

- -    Base salaries are generally below the median for the comparison market;

- -    Short- and long-term incentive compensation programs support corporate
     objectives and offer fully competitive aggregate compensation if justified
     by financial and business development results;

- -    The proportion of variable compensation increases in line with the level of
     responsibility; and

- -    The employee benefits and pension plan are comparable, on the whole, to
     those of the Bank's comparison market.

The expression "comparison market" refers to a group of Canadian financial
institutions consisting of banks and trust companies, and encompasses all other
pertinent information obtained from compensation specialists at the Bank and
from external consultants.

All compensation programs must be submitted to the Board of Directors for
approval.

AGGREGATE COMPENSATION OF THE NAMED EXECUTIVE OFFICERS

COMPONENTS OF AGGREGATE COMPENSATION

The aggregate compensation of the Named Executive Officers consists of the
following:

- -    Base Salary
     The salary of the Named Executive Officers is based mainly on salary
     structures for positions with similar responsibilities and of similar
     complexity. In its recommendations to the Board of Directors, the Conduct
     Review and Corporate Governance Committee takes into account the aggregate
     compensation policy of the Bank, its relative size, its results in relation
     to the comparison market, the individual performance of each person
     concerned, his or her experience and specific competencies.

- -    Annual Incentive Compensation
     The annual incentive compensation program offers Named Executive Officers
     potential additional compensation based on financial objectives set at the
     beginning of the year and the personal contribution of the persons
     concerned during that year.

- -    Long-Term Incentive Compensation
     The purpose of the Stock Option Plan and the Stock Appreciation Rights Plan
     is to motivate the Named Executive Officers by aligning their interests
     with those of the Bank's Shareholders. The size of the annual awards is
     determined in accordance with the aggregate compensation policy. For
     further information in this regard, refer to the "Stock Option Plan" and
     the "Stock Appreciation Rights Plan" sections.


14  NATIONAL BANK OF CANADA

<PAGE>

PERFORMANCE OF THE BANK IN 1997 AND BONUSES

The Bank performed strongly in the 1997 financial year as evidenced by its
profitability which continued to improve. Net income amounted to $342 million,
up 7.3% over the previous year. These results reflect the Bank's ability to
adapt to new market realities and client demands.

Stronger synergy between the Bank and its subsidiaries, the introduction of new
products for businesses and individuals, the implementation of a new credit risk
evaluation and control system in the Commercial Banking sector, the
diversification of distribution networks and the restructuring of the Bank's
management in accordance with its principal markets and strategic priorities,
are all achievements that will ensure the future growth of the Bank.

In light of these results, in December 1997 the Board of Directors approved the
payment of bonuses and the awarding of stock appreciation rights to the Named
Executive Officers of the Bank.

UPDATE OF PARAMETERS FOR AGGREGATE COMPENSATION OF NAMED EXECUTIVE OFFICERS

In 1997, the Conduct Review and Corporate Governance Committee updated the
parameters for the aggregate compensation of the Named Executive Officers of the
Bank (excluding Pierre Brunet), as follows:

- -    Increase salaries within the parameters of the compensation policy of the
     Bank;

- -    Increase the scope of long-term incentive-based programs;

- -    Adopt, as of the 1997-1998 financial year, a new methodology for managing
     the composition and distribution of short-term incentive compensation,
     taking into account the overall results of the Bank and the individual
     performances of the persons concerned;

- -    Adopt a process to refine, in the short and medium terms, the specific,
     concrete assessment standards applicable to the senior executives.

COMPENSATION OF CHAIRMAN OF THE BOARD AND CHIEF EXECUTIVE OFFICER

The base salary of the Chairman of the Board and Chief Executive Officer was
increased in 1997. It remained unchanged from 1992 to 1996.

The Conduct Review and Corporate Governance Committee awarded Mr. Berard a bonus
of $588,080 in recognition of his special contribution as head of the Bank to
the 1997 financial results. The proportion of long-term incentive compensation
was increased with the award of 145,000 stock options and stock appreciation
rights.

In the opinion of the Conduct Review and Corporate Governance Committee, the
aggregate compensation paid to Mr. Berard is appropriate but remains below the
practices of the comparison market.

The table entitled "Summary of Aggregate Compensation of Named Executive
Officers" on page 8 presents the data pertaining to the compensation of the
Chairman of the Board and Chief Executive Officer, as approved by the Board of
Directors in December 1995, 1996 and 1997 under the incentive compensation 
programs.

This report is submitted by the Conduct Review and Corporate Governance
Committee in accordance with applicable securities legislation. As at December
11, 1997, this Committee was made up of the six Directors indicated below. The
Committee met six times between November 1, 1996 and October 31, 1997.
The Chairman of the Board and Chief Executive Officer is not a member of this
Committee.
                                             Paul Gobeil, Chair
                                             Gerard Coulombe
                                             Gaston Malette
                                             Leonce Montambault
                                             Robert Parizeau
                                             Michel Perron


                                                     NATIONAL BANK OF CANADA  15

<PAGE>

INDEBTEDNESS OF EXECUTIVE OFFICERS

As at December 23, 1997, total loans outstanding (other than routine
indebtedness as defined by Canadian securities legislation) granted to Officers
and employees of the Bank and its subsidiaries amounted to $341,339,677. This
total includes mortgage loans for an aggregate amount of $324,343,129 and
personal loans for an aggregate amount of $16,996,548. None of these loans was
granted to a Director who was not an Officer.

The table below shows the loans granted by the Bank to Executive Officers.


TABLE OF INDEBTEDNESS OF EXECUTIVE OFFICERS

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
Name and Occupation                                        Largest Amount Outstanding During            Balance as at 
                                                             the Year Ended October 31, 1997           December 23, 1997
                                                                            $                                 $
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>                                        <C>              
 Harvey L. Brooks, Senior Vice-President
 Ontario and Western Canada                                             201,668                            193,736
- ------------------------------------------------------------------------------------------------------------------------
 Richard Carter, Senior Vice-President and President 
 National Bank Information Corporation                                  112,798                             57,656
- ------------------------------------------------------------------------------------------------------------------------
 Gisele Desrochers, Senior Vice-President
 Human Resources and Administration                                     184,986                            179,507
- ------------------------------------------------------------------------------------------------------------------------
 Roger P. Smock, Senior Vice-President - United States                  760,329                            745,088
- ------------------------------------------------------------------------------------------------------------------------

</TABLE>


THESE LOANS ARE:
 -   LOANS SECURED BY A MORTGAGE EXCEEDING THE OFFICER'S ANNUAL SALARY AS
     DEFINED BY SECURITIES LEGISLATION; THESE LOANS ARE GRANTED AT ONE-THIRD OF
     PRIME ON THE FIRST $50,000 AND AT PRIME LESS 5% ON THE AMOUNT IN EXCESS
     THEREOF BUT SUCH RATE CANNOT BE LOWER THAN THE RATE APPLIED TO THE FIRST
     $50,000;
 -   PERSONAL LOANS GRANTED AT HALF OF PRIME AND FOR WHICH THE AGGREGATE BALANCE
     EXCEEDS $25,000.


LIABILITY INSURANCE

The Bank purchases and maintains liability insurance for the benefit of its
Directors and Officers. This insurance is also for the benefit of the Bank, to
cover any and all indemnity it may have to pay to a Director or Officer for any
liability incurred by such person in his or her function. The policy provides
coverage in the amount of $20,000,000 and the deductible for the Bank under this
policy is $1,000,000. A premium of $179,000 was paid for the period from
December 31, 1996 to December 31, 1997.


16  NATIONAL BANK OF CANADA

<PAGE>

PERFORMANCE GRAPH FOR COMMON SHARES OF THE BANK

The following graph compares the cumulative total return of a $100 investment in
Common Shares of the Bank made on October 31, 1992 and the cumulative total
return on the TSE 300 Stock Index as well as the "TSE - Banks and Trusts" and
"TSE - Financial Services" components for the five most recently completed
financial years, assuming dividends are fully reinvested at the
market price on each dividend payment date.

[GRAPH]

<TABLE>
<CAPTION>

                              OCT. 1992      OCT. 1993      OCT. 1994      OCT. 1995      OCT. 1996      OCT. 1997
                                  $              $              $              $              $              $
<S>                           <C>            <C>            <C>            <C>            <C>            <C>
NATIONAL BANK OF CANADA         100.00         136.43         127.17         151.47         188.79         301.04
TSE - BANKS AND TRUSTS          100.00         120.33         123.17         143.11         211.60         340.52
TSE - FINANCIAL SERVICES        100.00         122.66         125.83         146.35         220.03         359.74
TSE 300                         100.00         131.32         135.57         144.26         185.11         230.21

</TABLE>

DIRECTORS' APPROVAL

The Board of Directors of the Bank has approved
the contents of this Management Proxy Circular and 
the mailing thereof to the Shareholders.


/s/ Francoise Bureau

FRANCOISE BUREAU, Assistant Secretary
Montreal, December 23, 1997


                                                     NATIONAL BANK OF CANADA  17
<PAGE>


APPENDIX I
 
SHAREHOLDER PROPOSALS

Proposals 1 to 5 were presented to the Management of the Bank by Yves Michaud,
residing at 4765 Meridian Avenue, Montreal, Quebec, H3W 2C3.

Proposals 6 and 7 were presented to the Management of the Bank by Marie
Rousseau, residing at 417
St-Joseph Boulevard, #11, Outremont, Quebec, H2V 2P3.


PROPOSAL NO. 1

FORM OF PROXY ALLOWING A SEPARATE VOTE FOR EACH PERSON PROPOSED AS A DIRECTOR

SHAREHOLDER'S PROPOSAL AND STATEMENT:

"IT IS PROPOSED THAT THE BY-LAWS OF THE BANK INCORPORATE GUIDELINE NO. 12 ISSUED
BY THE CAISSE DE DEPOT ET PLACEMENT DU QUEBEC IN MARCH 1997, WHICH STATES THAT
THE FORM OF PROXY SENT TO SHAREHOLDERS SHOULD ALLOW A SEPARATE VOTE FOR EACH
PERSON NOMINATED AS A DIRECTOR."

"Current practice, with the exception of the Laurentian Bank, is that
shareholders, whether or not they have appointed proxies to act on their behalf
at the meeting, may vote directly for the election of directors on the proxy
form. However, their choice is either to vote FOR the slate of candidates
presented by the bank or to "WITHHOLD" (sic) from voting. The aim of this
proposal is to modify this practice so that shareholders may VOTE SEPARATELY for
each candidate on the proxy form." 

BANK'S POSITION:

If the only nominee directors are those presented by the Management of the Bank,
separate voting, as recommended by the CAISSE DE DEPOT ET PLACEMENT DU QUEBEC,
has no real impact on the results of the vote since the number of candidates
proposed is the same as the number of directors to be elected. The Bank plans to
continue using a proxy form which provides for voting for the slate of
candidates in order to make it easier for shareholders to express their choice
for the purpose of electing the nominated directors.

For these reasons, the Management of the Bank recommends voting AGAINST this
proposal.

PROPOSAL NO. 2

STATED NUMBER OF DIRECTORS FIXED AT 24

SHAREHOLDER'S PROPOSAL AND STATEMENT:

"NUMBER OF DIRECTORS OF THE BANK FIXED AT TWENTY-FOUR (24)."

"The adoption of this proposal is imperative in order to apply cumulative voting
since section 168 (1) a) of the Bank Act stipulates that "THERE SHALL BE A
STATED NUMBER OF DIRECTORS FIXED BY BY-LAW AND NOT A MINIMUM AND MAXIMUM NUMBER
OF DIRECTORS". The number 24 is taken from the Toronto Stock Exchange report on
corporate governance (1994), page 31, 5.41: "THE EFFECTIVENESS OF A BOARD OF
THIS SIZE HAS BEEN DEBATED WITHIN THE COMMITTEE. THERE IS A GENERAL VIEW WITHIN
THE COMMITTEE THAT AS THE NUMBER OF DIRECTORS ON A BOARD INCREASES BEYOND A
PARTICULAR THRESHOLD (APPROXIMATELY 20), THE EFFECTIVENESS OF THE BOARD
DECREASES. THE PUBLIC WONDERS HOW ANY GROUP OF 30 INDIVIDUALS FUNCTIONING WITHIN
TIME CONSTRAINTS CAN MAKE EFFECTIVE DECISIONS."

BANK'S POSITION:  

Until December 1996, the Board of Directors of the Bank consisted of a minimum
of 24 and a maximum of 48 directors. At the last Annual Meeting, more than 90%
of the Shareholders of the Bank approved a resolution stating that the Board of
Directors would be comprised of no less than 20 and no more than 30 directors.
This amendment to the By-Laws of the Bank was presented by the Management of the
Bank as part of an initiative undertaken in October 1995 to reduce the size of
the Board and fully respects the spirit and the letter of the recommendations
made by the Toronto Stock Exchange (Dey Report) in this regard.

Where cumulative voting does not apply, if the Bank were to specify a set number
of directors, it would limit its ability to adapt to changes in the marketplace.

It is in the Bank's interest to retain some leeway to adapt the membership and
representativeness of its Board of Directors to reflect its needs. The
Management of the Bank therefore proposes that the decision made by the
shareholders in this regard at the 1997 Annual Meeting be respected and
recommends voting AGAINST this proposal.


          18  -  NATIONAL BANK OF CANADA


<PAGE>


PROPOSAL NO. 3

CUMULATIVE VOTING FOR THE PURPOSE OF ELECTING DIRECTORS

SHAREHOLDER'S PROPOSAL AND STATEMENT:

"IT IS PROPOSED THAT THE BY-LAWS, IN COMPLIANCE WITH SECTION 168 OF THE BANK
ACT, PROVIDE FOR CUMULATIVE VOTING FOR THE PURPOSE OF ELECTING DIRECTORS."

"Cumulative voting, as set out and explained in section 168 of the Bank Act,
enables minority shareholders to participate in the election of directors. This
provision of the Act allows a maximum of one or two nominees who are not among
those selected by the Bank to be elected to the board of directors. This
provision was included in the legislation to temper the practice, which goes
against the principles of corporate governance, of having the chief executive
officer or the board of directors propose a slate of candidates because such a
practice favours a "buddy-buddy" system through co-option and "mutual
back-scratching" which could turn boards of directors into rubber stamps for
senior management decisions."


BANK'S POSITION:

Cumulative voting applies only to the election of directors. Under this process,
each shareholder is assigned a number of votes equal to the number of common
shares he or she holds, multiplied by the number of directors to be elected. In
this case, the shareholder may apply all of his or her assigned votes in favour
of one or more candidates, without expressing an opinion on the others.

The concept of cumulative voting was introduced in certain corporate legislation
to enable minority shareholders of companies with majority shareholders to
express their point of view. If the entire capital stock is held by minority
shareholders, as is the case with the National Bank since no shareholder owns
more than 10% of a class of shares in compliance with the Bank Act, cumulative
voting is not necessary.

Moreover, in certain cases, cumulative voting could result in one or more
directors being elected by a group of shareholders with special interests. The
directors elected in this manner would feel obliged to defend the positions of
this group, without necessarily taking into account the interests of all the
shareholders. At present, the Bank's Directors are on an equal footing and are
elected by every shareholder. They are not accountable to any specific group of
shareholders and work together in the interests of all shareholders.

The provisions of the Bank Act governing the election of directors allow for 
candidates other than those nominated by the Management of the Bank to be 
elected. Shareholders are therefore free to nominate one or more additional 
candidates, provided they meet the requirements of the Bank Act. These 
candidates would be voted on by all the shareholders, in the same way as the 
candidates proposed by Management.

In order to protect the interests of all its shareholders, the Management of the
Bank recommends voting AGAINST this proposal.

PROPOSAL NO. 4

ADOPTION OF A CODE OF PROCEDURE FOR SHAREHOLDER MEETINGS

SHAREHOLDER'S PROPOSAL AND STATEMENT:

"ADOPTION OF A CODE OF PROCEDURE FOR SHAREHOLDER MEETINGS."

"In the judgment Michaud vs. National Bank of Canada and Royal Bank of Canada
J.E. 96-245 (C.S.) confirmed by the Court of Appeal, the court concluded that
the intent of the legislation was for the annual meeting to be that of the
shareholders and not of the officers or directors. It naturally follows on from
this judgment that shareholders should not be subject to arbitrary decisions by
the chair of the meeting and that they be given ample opportunity to intervene
and make proposals. A code of procedure must, in particular, allow shareholders
making proposals a reasonable amount of time to explain each proposal (seven to
10 minutes) and five minutes to respond to anyone opposed to such proposal.
Similarly, the general meeting should not end until ALL the questions from
shareholders have been heard and debated."

                                        NATIONAL BANK OF CANADA  -  19


<PAGE>


BANK'S POSITION:

Like other financial institutions and large companies in Canada, the Bank
follows the rules of common law when conducting its annual meetings. These rules
give the chair of the meeting the necessary flexibility to allow everyone to
express themselves freely, within a reasonable timeframe, while ensuring that
the interests of shareholders are respected and that, in general, all
participants are satisfied.

To enable the Bank to maintain the necessary flexibility for its meetings, the
Management of the Bank recommends voting AGAINST this proposal.

PROPOSAL NO. 5

APPOINTMENT OF AN OMBUDSMAN WHO IS NOT
A CURRENT OR RETIRED EMPLOYEE OF THE BANK

SHAREHOLDER'S PROPOSAL AND STATEMENT:

"IT IS PROPOSED THAT THE POSITION OF OMBUDSMAN BE HELD BY SOMEONE WHO IS NOT
CURRENTLY OR WAS NOT FORMERLY EMPLOYED BY THE BANK."

"When it comes to justice, it is important not only that justice be rendered but
that it be seen to be rendered. This elementary principle is intended to ensure
that there is no appearance of conflict of interest between the person making a
decision and the person affected by that decision. Appointing a current or
retired employee as ombudsman could create a climate of distrust as a result of
the close relationship that can or could exist between the ombudsman and his
current or former employer."

BANK'S POSITION:

In the past year or so, Canadian banks have appointed ombudsmen to handle
complaints from clients. To ensure efficiency, the National Bank recently
created two ombudsman positions, with one ombudsman being responsible for
independent businesses and the other for consumers. As is the case for the other
banks, the persons appointed to these functions were selected from among the
Bank's current or retired employees because of their experience and knowledge of
the Bank's structure and its operations. Consequently, they are able to target
their actions more precisely in response to client complaints and settle files
more quickly and more efficiently than if they had come from outside the Bank.

The clients of any bank can also appeal the decision of their bank's ombudsman
to the Canadian Banking Ombudsman, who is not from the banking industry. He is
accountable for his actions and decisions to a non-profit organization, Canadian
Banking Ombudsman Inc., whose board of directors is made up of six external
representatives and five bank representatives. 

In light of the foregoing, the Management of the Bank recommends voting AGAINST
this proposal.

PROPOSAL NO. 6

INELIGIBILITY OF CANDIDATES AS DIRECTORS IF THEY SIT ON MORE THAN FIVE OTHER
BOARDS OF DIRECTORS

SHAREHOLDER'S PROPOSAL AND STATEMENT:

"IT IS RECOMMENDED THAT CANDIDATES WHO ALREADY SIT ON MORE THAN FIVE BOARDS OF
DIRECTORS OF PUBLIC COMPANIES NOT BE ELIGIBLE FOR ELECTION TO THE BOARD OF
DIRECTORS."

"Considering that approximately 10 board of directors' meetings are held per
year; considering that the participants must be informed of the topics to be
discussed and that they require a certain amount of time for preparation; and
considering that regular attendance should be a quality that is looked for, it
is therefore appropriate to favour candidates who can fully assume their role as
directors and ensure that objectives of sound administration are achieved. For
instance, a person sitting on six boards of directors would have to attend 60
meetings per year, representing about one third of the work year. By limiting
candidates for its board to persons who sit on fewer than six boards of
directors, the bank, investors and bank clients will obtain maximum efficiency
from the system in its existing form."

BANK'S POSITION:

Approximately 10 years ago, the Bank established eligibility criteria as part of
its selection process for new directors. These criteria, recently revised by the
Conduct Review and Corporate Governance Committee of the Board of Directors,
take into account the requirements of the Bank Act, the expectations and needs
of the Bank, the personal qualities of the candidate in question and his or her
availability.


          20  -  NATIONAL BANK OF CANADA


<PAGE>


Directors who are members of several boards of directors provide invaluable
support to the smooth running of the Board of Directors given the expertise they
acquire on other boards. By systematically limiting the number of boards on
which directors may sit, the Bank could be deprived of interesting candidates.

Consequently, the Management of the Bank recommends voting AGAINST this
proposal.

PROPOSAL NO. 7

INCREASE IN PROPORTION OF WOMEN 
CANDIDATES FOR THE BOARD OF DIRECTORS, 
UP TO ONE-THIRD BY THE YEAR 2000

SHAREHOLDER'S PROPOSAL AND STATEMENT:

"IT IS RECOMMENDED THAT POLICIES OF THE NATIONAL BANK BE DEVELOPED AND ADOPTED
WITH THE GOAL OF SYSTEMATICALLY INCREASING THE PROPORTION OF WOMEN CANDIDATES
FOR THE BOARD OF DIRECTORS TO ONE-THIRD OF ALL CANDIDATES BY THE YEAR 2000."

"This proposal applies solely to the nomination of women candidates. It is not
an initiative to establish quotas and should in no way be interpreted as a
mandate to implement anti-discriminatory measures of a restrictive nature. The
number of such candidates nominated may obviously exceed the number of places
available, in which case it will be for the shareholders to elect the candidates
who represent them best.

It is in the shareholders' interest that the bank's board of directors have as
wide a representation base as possible and looking for women candidates offers
many advantages in this regard. By showing greater sensitivity to women and
putting that into practice, the bank can improve its competitiveness in
attracting clients and employees and maintaining good relations with them."

BANK'S POSITION:

The Bank acknowledges the importance of the role women have on its Board of
Directors and intends to increase their representation in the future.

In accordance with the terms of its mandate, the Conduct Review and Corporate
Governance Committee of the Board of Directors of the Bank has already begun the
process of identifying potential women candidates who meet the eligibility
criteria in effect at the Bank. The Management of the Bank intends to benefit
from the services of these persons whenever circumstances and the context allow,
while remaining faithful to the orientation undertaken with respect to reducing
the size of its Board of Directors.

A proposal making it compulsory to increase the number of women candidates to
one-third of the representation of the Board of Directors by the year 2000 is
not realistic under the circumstances. 

The Management of the Bank therefore recommends voting AGAINST this proposal.

N.B. THE PROPOSALS AND STATEMENTS SUBMITTED BY SHAREHOLDERS WERE TRANSLATED INTO
ENGLISH BY THE BANK. EVERY EFFORT WAS MADE TO FAITHFULLY REFLECT THE MEANING AND
INTENT OF THE ORIGINAL FRENCH TEXTS.


                                        NATIONAL BANK OF CANADA  -  21
<PAGE>









     LEGAL DEPOSIT:
     1ST QUARTER 1998
     BIBLIOTHEQUE NATIONALE DU QUEBEC
     ISBN 2-921835-07-X



[LOGO] NATIONAL 
       BANK 
       OF CANADA 


     HEAD OFFICE:
     NATIONAL BANK TOWER
     600 DE LA GAUCHETIERE WEST
     MONTREAL, QUEBEC
     CANADA  H3B 4L2
<PAGE>

1 9 9 7  A n n u a l  R e p o r t

[PHOTO]

A N N U A L  R E P O R T                                     1997
[LOGO]
<PAGE>

PROFILE  OF NATIONAL BANK OF CANADA


NATIONAL BANK OF CANADA IS AN INTEGRATED FINANCIAL GROUP WHOSE MISSION IS TO
PROVIDE COMPLETE FINANCIAL SERVICES TO CONSUMERS, SMALL AND MEDIUM-SIZED
BUSINESSES AND LARGE CORPORATIONS IN ITS CORE MARKET, WHILE OFFERING SPECIALIZED
SERVICES TO ITS CLIENTS ELSEWHERE IN THE WORLD.

THE NATIONAL BANK OFFERS A FULL ARRAY OF BANKING SERVICES, INCLUDING ALL THE 
INVESTMENT BANKING SERVICES REQUIRED BY LARGE CORPORATIONS. IT IS AN ACTIVE 
PLAYER ON INTERNATIONAL CAPITAL MARKETS AND, THROUGH ITS SUBSIDIARIES, IS 
INVOLVED IN SECURITIES BROKERAGE, INSURANCE, WEALTH MANAGEMENT, MUTUAL FUNDS 
AND RETIREMENT PLANS.

RANKING SIXTH AMONG CANADA'S CHARTERED BANKS, THE NATIONAL BANK IS THE 
LEADING BANKING INSTITUTION IN QUEBEC AND THE BANK OF CHOICE FOR INDEPENDENT 
BUSINESSES. IT HAS BRANCHES IN EVERY PROVINCE OF CANADA. THROUGH ITS 
REPRESENTATIVE OFFICES, SUBSIDIARIES AND ALLIANCES, IT IS ALSO PRESENT IN THE 
UNITED STATES, EUROPE, ASIA AND LATIN AMERICA. FOUNDED IN 1859, NATIONAL BANK 
OF CANADA IS THE PRODUCT OF A SERIES OF MERGERS AND ACQUISITIONS. ITS ASSETS 
NOW EXCEED $65 BILLION AND, TOGETHER WITH ITS SUBSIDIARIES, IT EMPLOYS OVER 
16,000 PEOPLE. THE BANK'S HEAD OFFICE IS IN MONTREAL AND ITS SHARES ARE 
LISTED ON THE TORONTO, MONTREAL AND VANCOUVER STOCK EXCHANGES.

TABLE OF CONTENTS

 1   Highlights
 2   The Bank of Small and
       Medium-Sized Businesses
 5   Commitments and Challenges
 6   Major Accomplishments in 1997
 8   Message to Shareholders
13   Annual Information Form
15   Description of the Business of the Bank
19   Management's Discussion and Analysis
50   Management's Report
50   Auditors' Report
51   Consolidated Financial Statements
73   Corporate Governance Practices
       of the Bank
77   Directors
78   Committees of the Board of Directors
80   Officers
82   Business Development Committee Members
85   Major Subsidiaries and Offices Abroad
87   Information for Shareholders
       and Investors
88   Glossary of Financial Terms
<PAGE>

[GRAPH]

                                                                      PERCENTAGE
                                                                        CHANGE
                                             1997           1996         1997
                                                                         ----
                                                                         1996
- --------------------------------------------------------------------------------

RESULTS OF OPERATIONS
(MILLIONS OF DOLLARS)

Net interest income                       $  1,319       $  1,136        16
Other income                                 1,056            970         9
Net income                                     342            318         7

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

FINANCIAL RATIOS

Return on common shareholders' equity        14.0%          14.5%
Return on average assets                     0.62%          0.64%

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

PER COMMON SHARE

Net income
  - Basic                                  $  1.86       $   1.76         6
  - Fully diluted                             1.84           1.74         6
Dividends                                    0.575           0.49        17
Book value                                   13.99          12.70        10
Stock trading range
  - High                                     20.30          13.90
  - Low                                      13.20          10.38
  - Close                                    20.15          13.00

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

FINANCIAL POSITION
(MILLIONS OF DOLLARS)

Total assets                              $ 66,235       $ 53,134        25
Loans and bankers' acceptances              49,532         39,660        25
Deposits                                    43,270         40,125         8
Shareholders' equity and bank debentures     3,829          3,515         9
Capital ratios (BIS)
  - Tier 1                                     8.1%           6.9%
  - Total                                     11.3%          10.2%(1)

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

OTHER INFORMATION

Number of common shares
  at end of year (IN THOUSANDS)            170,461        167,151         2
Number of common shareholders
  of record                                 34,433         36,549        (6)
Number of employees                         16,320         15,829         3
Number of branches in Canada                   637            632         1
Number of banking machines                     738            712         4

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

(1)  TAKING INTO ACCOUNT THE ISSUE OF $150 MILLION IN DEBENTURES ON NOVEMBER 1,
     1996.


                                                    NATIONAL BANK OF CANADA    1
<PAGE>

                                      [PHOTO]

THE BANK OF SMALL AND MEDIUM-SIZED BUSINESSES

National Bank of Canada is the bank of small and medium-sized businesses (SMBs)
and it has every intention of remaining so. These businesses form the very
foundation of the economy, partly by virtue of their irreplaceable role in a
market economy and partly because of their sheer numbers.

In Quebec, businesses with fewer than 100 employees account for some 40% of
total wages and employment, in addition to creating the vast majority of new
jobs. Companies with assets of under $13 million generate between 40% and 50% of
corporate income.

But the role of SMBs in the economy goes far beyond their numerical importance.
Every large corporation started out as an SMB, and the many small businesses
being created every day serve an essential function by keeping markets dynamic
and flexible. Moreover, SMBs are frequently the originators of new ideas and
innovations.

IMPORTANCE OF SMBS FOR THE BANK
In proportion to its size, the National Bank leads the way among Canadian banks
in providing financing to independent businesses. More specifically, its 14%
share of the market for bank loans of under $500,000 is about twice the Bank's
size in relation to the rest of the banking industry.

In its core market, Quebec, the National Bank accounts for approximately
one-third of the SMB credit market. In the rest of Canada and in the United
States, the Bank serves businesses in specialized market niches.

The proportion of business loans in the National Bank's portfolio is higher 
than the banking industry average. In fact, more than nine out of 10 of the 
Bank's business loans are made to SMBs, with four-fifths of these loans being 
for amounts of under $750,000 and two-thirds for less than $100,000.

The Bank's SMB clients represent the full spectrum of the Canadian economy, 
with the result that the Bank's SMB credit portfolio is highly diversified.

2    NATIONAL BANK OF CANADA
<PAGE>

                                      [PHOTO]

MY READY-TO-WEAR CLOTHING BOUTIQUE WAS DOING SO WELL THAT I DECIDED TO EXPAND
AND PURCHASE THE BUILDING NEXT DOOR FOR A NEW LINE OF EXCLUSIVE DESIGNS. TO
FINANCE THIS EXPANSION, I HAD PLANNED ON GETTING A CONVENTIONAL LOAN UNTIL THE
NATIONAL BANK POINTED ME IN THE RIGHT DIRECTION BY SUGGESTING I APPLY FOR A
SMALL BUSINESS LOAN.

CREATIVELY


FULL SERVICE FOR SMBS
Credit is merely one aspect of the Bank's commitment to SMBs. These clients can
also count on the National Bank for the full range of banking and financial
services they need to ensure their development -- from electronic data
interchange to employee benefit programs, from cash management to payroll
services. Whether financing is needed for advanced technology projects or
audiovisual production, specialized teams are on hand to give businesses the
benefit of their expertise.  In the area of risk capital, the Bank also plays an
active role in 24 regional funds as well as a number of specialized technology
funds.

In a market that is daily becoming more global, the National Bank gives valuable
support to SMBs which export their products and services. Not only does it offer
the entire gamut of export-related financial services (such as letters of
guarantee, bills of exchange, foreign currency bank accounts and accounts in
other countries), but it is also the only Canadian bank to provide a factoring
service for companies' smaller foreign receivables.

Of all the Canadian banks, the National Bank has the most extensive commercial
network in the United States, consisting of 21 agencies and representative
offices. This network, in conjunction with the Bank's eight cooperation
agreements with European banks and its positioning in Latin America, means that
the National Bank can effectively accompany its clients as they expand their
operations in international markets.

The numerous partnership agreements the Bank has concluded with government
export finance agencies and the information seminars and workshops regularly
organized by the International division are just some of the other initiatives
introduced especially for the Bank's exporting clients.

                                                    NATIONAL BANK OF CANADA    3
<PAGE>

                                      [PHOTO]

RECOGNITION PROGRAM
Now in its third year, "The Small and Medium-Sized Enterprises of the 
National Bank" is a program to recognize the Bank's outstanding independent 
business clients. Every year, juries in each of the Bank's regions in Quebec 
choose three winners from among the local SMBs which have distinguished 
themselves. In the second phase of the program, three provincial winners are 
selected from among the regional finalists and are subsequently honoured at a 
gala event. A survey has shown that more than half of the Bank's commercial 
clients are aware of this program and that more than one-fifth of non-clients 
have heard of the program, mainly through the print media.

This year, the gold medal was awarded to MICRO THERMO, which designs 
innovative electronic systems for monitoring refrigeration equipment in 
supermarkets. LOGICIELS ET APPLICATIONS SCIENTIFIQUES (L.A.S.), a company 
which sells its remote sensing software in more than 40 countries, received 
the silver medal, while the bronze medal went to VERGERS D'EMILIE, 
distributors of apple- and maple-based food products in Canada and abroad.

ORIENTATIONS
The National Bank intends to maintain its standing as the principal banker 
and the best bank for SMBs, and it will do so by focusing more and more on 
the personalized relationships that companies look for with their banker. 
For instance, the information technology deployed for commercial credit must, 
first and foremost, make it easier for clients to do business, reduce their 
costs and enhance the company/banker relationship.

A project is under way to simplify the Bank's dealings with its SMB clients. 
The more streamlined application formalities introduced for loans of under 
$100,000 are part of this thrust, as is the upcoming launch of an SMB credit 
card for financing needs of less than $50,000.

The Bank's independent business clients can be confident that they will 
receive, both now and in the future, financial services that are on a par 
with their ambitions and backed by the National Bank's vast experience in 
this sector.

Through its unswerving support of SMBs, the National Bank plays a pivotal role
in the economic development of the communities where it is present. At the same
time, it is building a franchise which offers high growth potential and which,
through sound credit risk management, will enhance future profitability.

4    NATIONAL BANK OF CANADA
<PAGE>

                                      [PHOTO]

AFTER I QUIT MY JOB, I DECIDED TO TAKE ADVANTAGE OF THE SITUATION BY OPENING MY
OWN GRAPHIC ARTS STUDIO. I OWE MY SUCCESS TO NATIONAL BANK OF CANADA, WHICH GAVE
ME THE ONE TOOL I NEEDED TO GET MY BUSINESS OFF ON THE RIGHT FOOT. I JUST
DOWNLOADED THE BANK'S "YOUR KEY TO SUCCESS" SOFTWARE AND HAD EVERYTHING I NEEDED
TO PREPARE MY BUSINESS PLAN!

INTELLIGENTLY


COMMITMENTS AND CHALLENGES

PROFITABILITY

Pursue regular growth in income and profitability.

FINANCIAL STABILITY

Manage risks prudently in the interest of shareholders and clients alike. Build
up the necessary provisions to maintain the Bank's financial soundness.

THE BANK OF SMALL AND
MEDIUM-SIZED BUSINESSES

Remain the uncontested bank of small and medium-sized businesses in Quebec. Move
into profitable, specialized niches elsewhere.

INVESTMENT BANK

Offer corporate clients the full spectrum of investment banking services.

Finance the Bank's growing assets under the best possible conditions, notably
via international capital markets.

RETAIL BANK

Finalize the deployment of financial planners and personal bankers in the 
branches.

Forge even more personalized relationships with clients.

DIVERSIFICATION

Continue developing new distribution channels. Remain at the forefront of new
electronic networks. 

Occupy all niches of the financial industry as banking regulations are eased. 

Consolidate coordination among the various members of the National Bank 
Financial Group.

TRAINING

Continue to promote training for personnel. Expand the Employee Recognition
Program. Improve ways of recruiting and retaining personnel.

                                                    NATIONAL BANK OF CANADA    5
<PAGE>

                                      [PHOTO]

MAJOR ACCOMPLISHMENTS IN 1997


PROFITABILITY: CONSOLIDATION AND GROWTH

Growth in net income, which reached $342 million. 

Increase of 9% in loan volumes and bankers' acceptances (excluding reverse 
repurchase agreements), which exceeded $40 billion.

THE BANK'S PROFITABILITY

Earnings per share of $1.86, with dividends up 8.5 cents or 17%.

Higher share price brings total return to shareholders to 60%, in line with the
industry.

STRONGER CAPITALIZATION

Rise of 12% in common shareholders' equity, which reached $2,384 million.

Increase in internally generated capital, innovative financing operation on the
U.S. market and Tier 1 capital ratio raised to 8.1%, the highest among the major
Canadian banks.

MARKET DIVERSIFICATION AND ANTICIPATION

Over 25% growth in mutual funds and savings instruments other than deposits.

Levesque Beaubien Geoffrion income up 28%.

Multiplication and diversification of distribution channels: branches in
supermarkets, mortgage representatives in Vancouver, electronic data interchange
services through National Bank Information Corporation.

Initial group of over 100 financial planners deployed in branches.

Other income in regular operations up by 19%. Capital market fees: +29%; income
from loans and bankers' acceptances: +14%; income from trust services: +15%;
credit card service revenues: +16%; insurance income: +41%.

6    NATIONAL BANK OF CANADA
<PAGE>

                                      [PHOTO]

ACCESS MY ACCOUNTS AND MANAGE MY BUDGET BY COMPUTER? I THOUGHT I WAS DREAMING.
THANKS TO THE NATIONAL BANK'S PERSONAL COMPUTELLER, IT'S A DREAM COME TRUE!

EFFICIENTLY


THE BANK OF SMALL AND MEDIUM-SIZED
BUSINESSES

Growth of 13% in commercial loans and bankers' acceptances.

Increase in the Bank's share of the independent
business market in Quebec.

PRODUCT INNOVATION

New products for independent businesses: Group Benefits Plus employee benefits
plan from National Bank Life Insurance, General Trust retirement plans with
assisted portfolio management, ClickFinance software, package of services for
the self-employed.

New products for consumers: Money-Saver Mortgage, four new mutual funds,
InvesNet trading site on the World Wide Web.

COST AND RISK CONTROL

Non-interest expenses under control: 5.4% increase or 4.0% if only regular
operating expenses taken into account.

New credit risk assessment and control system in the Commercial Banking sector.

INNOVATION AND SYNERGY

Forging of strategic alliances continued in insurance, electronic services and
other transaction-oriented networks.

Enhanced synergies with the subsidiaries: corporate financing integrated into
Levesque Beaubien Geoffrion, cooperation with General Trust of Canada in
providing wealth management services, and a more effective referral process
implemented throughout the Bank's branch network.

Restructuring of senior management to reflect the Bank's main markets and
strategic objectives.

Continued emphasis on personnel training, specifically through the National Bank
university program.

                                                    NATIONAL BANK OF CANADA    7
<PAGE>

                                      [PHOTO]

THE BANK'S PROFITABILITY CONTINUED TO IMPROVE, WITH THE TOTAL RETURN TO
SHAREHOLDERS REACHING A LEVEL COMPARABLE TO THE INDUSTRY.

ANDRE BERARD


MESSAGE  TO SHAREHOLDERS

The Bank performed strongly in 1997 as evidenced by its profitability which
continued to improve, with the total return to shareholders reaching a level
comparable to the industry. Stronger economic growth and buoyant financial
markets both contributed to this performance. At the same time, however, the
financial industry had to contend with profound changes, characterized by
fiercer competition, rapid technological developments, the emergence of new
products and the proliferation of distribution networks.

OVERVIEW OF RESULTS
For 1997, the Bank reported net income of $342 million. Earnings for the year,
after adjusting 1996 net income for the one-time gain on the sale of the Bank's
interest in a Latin American bank, were up by more than 15%.

The pronounced increase in revenues, particularly from full-service and discount
brokerage activities and mutual funds, was responsible for this growth.

Earnings per share rose to $1.86 and the dividend increased by 8.5 cents, or
17.3%. Return on common shareholders' equity climbed from 13.4% to 14.0%,
excluding the non-recurring items which in 1996 boosted return on equity by 110
basis points. The Bank's share price reached a record high in 1997, returning a
total of 59.5% to shareholders. This return, which reflects a remarkable
improvement over the previous year, matched the average for Canadian banks and
trust companies.

The Bank further strengthened its capital structure in 1997. Internally
generated capital for the year amounted to $220 million, while common
shareholders' equity at year end totalled $2,384 million, for an increase of
12%. With a Tier 1 capital ratio of 8.1%, the National Bank is the best
capitalized of the major banks in Canada.

FINANCIAL INDUSTRY
"A whole new way of thinking" is more than just an advertising slogan; in just a
few words, it sums up the Bank's attitude towards the upheavals on financial
markets and its determination to capitalize on the advantages conferred by its
unique status among financial institutions.

For the banking industry as a whole, the prevailing feature of 1997 was the
migration of personal deposits into mutual funds and stock market securities. A
combination of very low inflation and government deficits under control exerted
downward pressure on interest rates, prompting consumers to react by switching
investment instruments. However, this shift is also indicative of a more
fundamental trend. With the appearance of new invest-

8    NATIONAL BANK OF CANADA
<PAGE>

                                      [PHOTO]

THE NATIONAL BANK OPERATES IN A MULTI-FACETED, GLOBAL FINANCIAL MARKET. IN SUCH
AN ENVIRONMENT, A MEDIUM-SIZED FINANCIAL INSTITUTION HAS TO ADOPT A WHOLE NEW
WAY OF THINKING IN ORDER TO GROW.

                                                                  LEON COURVILLE


ment instruments on the market, retail investors are increasingly drawn towards
more sophisticated investment strategies. Such disintermediation constitutes a
major challenge, but at the same time it provides the banking industry with an
opportunity to diversify its activities.

Given this migration in savings, the Bank continued to position itself with
respect to the products replacing personal deposits. By diversifying its
business lines and focusing on other income, the Bank is able to offer its
clients an integrated approach for managing their savings, regardless of the
instruments they choose.

A premier financial institution in Quebec, the National Bank operates in a
multi-faceted, global financial market where competition comes from large
institutions, specialized lenders and new distribution networks. In such an
environment, a medium-sized financial institution has to adopt a whole new way
of thinking if it is to advance and grow.

A NEW WAY OF THINKING ABOUT RETAIL BANKING
Our first priority is to bring a new way of thinking to the relationships we
forge with our individual clients. The challenge is to meet their needs and
expectations while helping them to find the best solution for their specific
situation. Clients naturally make their own decisions as to which products suit
them best, but they do expect the Bank to give them sound advice and to be there
to provide them with the right product at the right time.

The Bank's expanding role in managing its clients' assets explains the strong
growth in its brokerage subsidiary Levesque Beaubien Geoffrion, its discount
broker InvesTel, InvesNat mutual funds, and assets administered by General Trust
of Canada on behalf of individual clients.

Among the products launched by the Bank in 1997 were four new mutual funds,
various RRSP-eligible investment products such as the TSE 35 NatOption RRSP
(linked to the TSE 35 Index of the Toronto Stock Exchange), and InvesNet, an
InvesTel trading site on the Internet.

In response to the growing demand for advisory services and in order to ensure
that clients are efficiently directed to the National Bank Financial Group
company that can best address their needs, more than 100 financial planners were
deployed in branches during the year. They will soon be joined by personal
bankers who will focus on serving clients requiring financial advice of a
general nature.

                                                    NATIONAL BANK OF CANADA    9
<PAGE>

As clients are increasingly looking for a more personalized relationship with
their banker, the Bank has been reassigning branch personnel in recent years and
implementing new technologies which lighten their workload so that they can
develop the kind of banking relationship that clients want.

Another fundamental trend in the financial industry is the proliferation of
transaction-oriented networks. Clients wishing to perform banking transactions
or looking for a savings vehicle, a loan, an insurance policy or financial
advice can choose from among several such transaction-oriented networks. Since
the Bank firmly believes in respecting clients' preferences, it is positioning
itself in all the networks.

Redeployment of the Bank's branches continued in 1997 with the goal of bringing
our branch network closer to our clients and making it more accessible to them
in their day-to-day activities. In 1997, the Bank scored a first in this regard
when it opened branches in five supermarkets in Quebec and the results of this
initiative have been extremely positive. Other similar innovations are in the
works, including the opening of Bank branches in post offices.

Computer networks are proving to be another increasingly popular method of
accessing financial products and services. TelNat, the automated telephone
banking service introduced a few years ago, currently handles more than 30,000
calls a day. Moreover, the number of subscribers to Personal CompuTeller, which
lets clients do their banking at home via their personal computer, doubled in
1997. During the year, InvesTel also began offering its clientele the
possibility of executing trades on the Internet (www.invesnet.com).

The fierce competition that exists for personal and mortgage loans prompted the
Bank to increase its presence and develop non-traditional networks in these
sectors. In 1997, the Toronto Mortgage Centre doubled its lending volumes, while
in the dynamic Vancouver market the Bank created its own mortgage development
team which works on a commission basis. In Quebec, the new Money-Saver Mortgage,
an innovative formula that lets consumers realize substantial savings on their
loan, met with great success, attracting a large number of new clients to the
Bank.

A NEW WAY OF THINKING ABOUT COMMERCIAL BANKING
The National Bank is -- and will remain -- the undisputed business bank in
Quebec, especially for independent businesses. In fiscal 1997, loans and
bankers' acceptances in the Commercial Banking sector rose by 13%.

In Quebec, its core market, the Bank offers comprehensive banking services to
businesses and individuals alike. Elsewhere in Canada and North America, it
focuses on specialized niches, which serve to diversify its portfolio and reduce
risks.

In markets outside Quebec, the Bank continued to provide niche financing to
businesses.  In the United States, asset-based loans in the Bank's portfolio
rose by 23.7% to $3,400 million. Our group in Toronto, which specializes in this
type of lending, increased its loan volumes to $33 million as at October 31,
1997, and a similar group began operating in Vancouver during the year.
Moreover, our energy sector loans in Western Canada almost doubled. Although
specialized operations of this type represent only a fraction of the Bank's
total loans, they are nonetheless instrumental in diversifying and strengthening
its lending portfolio.

The Bank increased its market share of independent business financing in Quebec
and also recorded sizeable growth in its business with large corporations.

10    NATIONAL BANK OF CANADA
<PAGE>

Some of the new products and services rolled out specifically for small and
medium-sized businesses during the year were the Group Benefits Plus employee
benefits plan offered by the subsidiary National Bank Life Insurance Company,
General Trust retirement plans with assisted portfolio management, a package of
services for the self-employed, and one-stop banking for franchises. A team of
professionals with expertise in providing financing to the audiovisual industry
was also set up to support and expand our existing operations in this sector.

Various other activities for independent business clients were pursued and
expanded, the most notable examples being the Technology Group which specializes
in financing new technologies, and the risk capital funds in which the Bank is
involved.

A NEW WAY OF THINKING ABOUT INVESTMENT BANKING
In addition to serving consumers and independent businesses, the Bank, through
its active participation in capital markets, is also able to provide large
corporations with the many specialized services they need. The complete line of
financing services offered to institutional and commercial clients combined with
treasury operations on capital markets make the National Bank a real investment
bank.

Concurrently with its traditional banking services, the Corporate Banking sector
offers risk management instruments developed in conjunction with the Treasury
division, as well as advisory services for non-traditional financing. In 1997,
other income from Corporate Banking operations rose by 11%.

The institutional and corporate financing services of Levesque Beaubien
Geoffrion constitute a cornerstone of the investment bank. In 1997, revenues
from these services soared by 30%. Nearly 80% of the institutional revenues
earned by Levesque Beaubien Geoffrion came from outside Quebec.

During the year, the Bank pursued its goal of integrating its investment banking
business by consolidating its money market operations with those of Levesque
Beaubien Geoffrion, in addition to jointly completing a number of corporate
financing transactions. Under the Bank's new organizational structure
implemented at fiscal year end, all corporate financing services now come under
the responsibility of the President of Levesque Beaubien Geoffrion, who reports
directly to the Bank's Senior Executive Vice-President - Treasury, Brokerage and
Corporate Banking.

A NEW WAY OF THINKING ABOUT BANK MANAGEMENT
The Bank has to adopt a new way of thinking about its management approach. Its
new organizational structure is designed to reflect our strategic priorities
more clearly and to foster responsibility-based management throughout the
organization.

Further progress was made in 1997 in developing synergies and alliances. For
instance, the Bank worked closely with General Trust of Canada to provide wealth
management services to its clients, as well as with National Bank Securities to
provide mutual fund and discount brokerage services and with Metropolitan Life
to distribute new life insurance products.

National Bank Information Corporation is now responsible for overseeing all
corporate electronic services in addition to the Bank's in-house systems. The
ongoing development of its electronic data interchange (EDI) services continued
to be a priority for this subsidiary. One of the highlights of the year was the
agreement it signed with the German-based firm SAP to facilitate the use of R/3
management software, specifically by the government and parapublic sector in
Quebec. Moreover, the Bank again drew on technology to diversify its revenue
streams when it sold an operating licence for its account management software to
another major Canadian bank.

                                                   NATIONAL BANK OF CANADA    11
<PAGE>

A NEW WAY OF THINKING ABOUT PERSONNEL
The Bank's personnel are in the frontline when it comes to customer service and
operational efficiency. They too have to acquire a whole new way of thinking,
and the Bank in turn has to rethink its relationship with them.

Our training efforts were consolidated during the year to focus on skills,
motivation and customer service. Moreover, in 1997, the National Bank university
program produced its very first graduates. Over 2,000 students have enrolled in
this program since it was launched, making it the fifth largest Faculty of
Business Administration in Quebec.

The Bank's policy towards its employees aims to provide them with work
conditions that are on a par with what is asked of them. An example of the
Bank's commitment in this respect is its Work and Family Responsibilities
Program, which was expanded during the year to accommodate employees who want to
further their education.

The Recognition Program, for its part, is intended to acknowledge the
performance of exceptional employees and their successes. Incentive compensation
is just one of the ways in which outstanding employees are acknowledged and
rewarded for their achievements.

The Bank plans to step up its efforts in this regard, notably by encouraging
managers at all levels to develop a "recognition reflex". Another challenge will
be to improve ways of attracting and retaining personnel.

Despite rationalization and the many changes experienced in recent years, the
Bank continued to create jobs in 1997. As at October 31, the number of regular
full- and part-time employees totalled 16,320, compared to 15,829 a year
earlier.

Finally, we would like to thank all the members of the Board of Directors who
consistently gave the Bank the benefit of their knowledge and experience. In
particular, we wish to single out the contribution of Maurice J. Closs, who will
not be standing for re-election in 1998, and of Guy St-Germain, who has left the
Board for personal reasons after 23 years of dedicated service.

In view of the progress made by the National Bank in recent years and its
achievements in 1997, it is well placed to tackle the challenges of the future.
With its new way of thinking, the Bank can be relied on to successfully take its
place in a rapidly changing industry, put its clients first at all times,
provide its personnel with motivating employment conditions and earn its
shareholders a higher return.




ANDRE BERARD                                    LEON COURVILLE

CHAIRMAN OF THE BOARD AND                       PRESIDENT AND
CHIEF EXECUTIVE OFFICER                         CHIEF OPERATING OFFICER

12    NATIONAL BANK OF CANADA
<PAGE>

ANNUAL INFORMATION  FORM
- --------------------------------------------------------------------------------

INCORPORATION
National Bank of Canada (the "Bank") was formed through a series of
amalgamations, notably with The Provincial Bank of Canada in 1979, with The
Mercantile Bank of Canada effective November 1, 1985, and with National Bank
Leasing Inc., its whollyowned subsidiary, on November 1, 1992. The Bank's roots
in fact date back to 1859 with the founding of the BANQUE NATIONALE in Quebec
City.

The Bank is a Schedule I bank under the Bank Act (the "Act"). Its head office
and principal place of business is located at the National Bank Tower, 600 de La
Gauchetiere West, Montreal, Quebec, Canada H3B 4L2.

COMPETITION
The barriers to competition in the financial industry are steadily disappearing
as the various markets merge and new types of investments and transactions are
developed. The Bank's competitors in traditional banking services are the major
Canadian banks together with the credit unions in its primary market of Quebec,
where it has an aggregate market share of 20%. The same competitive environment
exists in the brokerage industry, where the role of the major banks is growing
in importance. At the Bank, brokerage operations are carried out by Levesque
Beaubien Geoffrion Inc. and National Bank Securities Inc. through its InvesTel
service. For mutual funds, trust services and investment management, there is a
greater range of competitors, including a number of specialized financial
companies. In the United States, a large number of financial corporations
compete for asset-based lending business. The size of the Bank's portfolio
enables it to precisely target markets in order to limit risk exposure. In
addition, the Bank understands the importance of being at the leading edge when
it comes to the new electronic payment and marketing methods which are
experiencing strong growth as computer networks become more widely accessible.
The ongoing development of a number of electronic services by the Bank reflects
its determination to maintain its position in this new, very competitive market.

ENVIRONMENTAL ISSUES
In order to minimize risks related to the environment, a few years ago the Bank
introduced a procedure setting out its environmental responsibilities when
granting credit and taking possession of contaminated assets. To date, the risks
involved have not had a material impact on the Bank's operations.

BANK SUPERVISION
The Superintendent of Financial Institutions Canada (the "Superintendent"), who
reports to the Minister of Finance, is responsible for applying the Act. He
must, at least once a year, examine the affairs and business of the Bank for the
purpose of determining whether the provisions of the Act are being duly observed
and that the Bank is in sound financial condition, and report thereon to the
Minister. Outside Canada, the Bank's subsidiaries, branches and representative
offices are required to comply with the Act and with legislation in the various
jurisdictions in which they operate.

RESTRICTIONS ON OWNERSHIP OF BANK SHARES
The Act prohibits any person from owning, either directly or by way of entities
controlled by the person, more than 10% of all the outstanding shares of any
class of shares of the Bank. Governments, their agents or agencies, whether
Canadian or foreign, may not own shares of the Bank.

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

FINANCIAL DATA
All amounts in this Annual Information Form are expressed in Canadian dollars
unless otherwise indicated.

REFERENCES TO LEGISLATION
The information contained in this Annual Information Form is submitted in
compliance with the applicable regulations governing securities.

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


                                                  NATIONAL BANK OF CANADA     13

<PAGE>

EXECUTIVE OFFICERS 
The officers mentioned on page 80 have held management, executive or senior 
executive positions with the Bank during the past five years, with the 
exception of Pierre Desbiens who, from 1990 to 1994, was employed by Empire 
Financial Group as Regional Vice-President and General Manager; Gisele 
Desrochers who, from 1989 to 1994, was employed by the Quebec Government as 
Deputy Minister - Department of Recreation, Fish and Game; Associate Secretary 
General - Administrative Reform and Higher Employment; and Deputy Minister - 
Department of Revenue; and Michel Labonte who, from 1988 to 1993, was 
employed by Hydro-Quebec as Vice-President - Industrial Markets; 
Vice-President - Financing and Treasurer; and Executive Vice-President - 
Finance and Administration.

The directors and executive officers of the Bank, as a group, beneficially own
less than 1% of the outstanding common shares of the Bank.

ADDITIONAL INFORMATION
The Bank undertakes to provide to any person, upon request, a copy of the Annual
Information Form of the Bank, together with a copy of any document incorporated
therein by reference, a copy of the annual consolidated financial statements for
the year ended October 31, 1997 with the accompanying auditors' report, a copy
of any subsequent quarterly financial statements, a copy of the Management Proxy
Circular of the Bank in respect of its most recent annual meeting of
shareholders that involved the election of directors and a copy of any other
document that is incorporated by reference into a preliminary short form
prospectus or a short form prospectus whenever the securities of the Bank are
part of a distribution.

The Bank's Management Proxy Circular dated December 23, 1997, which is enclosed
with the Notice of Annual Meeting of Shareholders scheduled for March 11, 1998,
contains additional information such as the remuneration and indebtedness of
directors and executive officers, the number of Bank shares held and share
options awarded.

Copies of these documents may be obtained upon request from the Corporate
Secretary's Office of the Bank, 600 de La Gauchetiere West, Montreal, Quebec,
Canada H3B 4L2.

DOCUMENTS INCORPORATED BY REFERENCE
Additional items comprising the Bank's Annual Information Form are disclosed in
portions of this Annual Report and are incorporated by reference
as set out below.

- --------------------------------------------------------------------------------
     ITEM                                                   REFERENCE
- --------------------------------------------------------------------------------

     1.   Major Subsidiaries                                PAGE 85

     2.   Description of the Business                       PAGES 15 TO 17

     3.   General Development                               PAGES 8 TO 12
          of the Business

     4.   Loans by Borrower                                 PAGE 31, TABLE 7
          Category

     5.   Impaired Loans                                    PAGE 40, TABLE 14,
                                                            AND PAGE 58, NOTE 4

     6.   Interest on Impaired Loans                        PAGE 41, TABLE 15

     7.   Provision for Credit Losses                       PAGE 26, TABLE 3

     8.   Designated Countries                              PAGE 39, TABLE 13

     9.   Personal, Business                                PAGE 24, TABLE 2,
          and Mortgage Loans                                AND PAGE 52

     10.  Earning Assets Abroad                             PAGE 30, TABLE 6

     11.  Assets Under                                      PAGE 35, TABLE 11
          Administration/Management

     12.  Personnel                                         PAGES 1, 17 AND 72

     13.  Cash Dividends                                    PAGE 48 AND PAGE 61,
          and Dividend Policy                               NOTE 11

     14.  Main Consolidated                                 PAGES 48 AND 72
          Financial Data

     15.  Quarterly Results                                 PAGE 48

     16.  Management's                                      PAGES 19 TO 47
          Discussion and Analysis

     17.  Market for Trading Bank's                         PAGE 87
          Securities

     18.  Directors and Senior
          Management                                        PAGES 77 TO 80
- --------------------------------------------------------------------------------


14     NATIONAL BANK OF CANADA

<PAGE>

DESCRIPTION  OF THE BUSINESS OF THE BANK
- --------------------------------------------------------------------------------

The National Bank, which ranks sixth among Canadian banks in terms of total
assets, is present in each of Canada's provinces. It delivers an extensive range
of financial services to individuals, commercial enterprises, financial
institutions and governments both in Canada and abroad.

The Bank's main sectors and divisions are the following: Banking, which consists
of Retail Banking, Commercial Banking, International and Commercial Electronic
Networks; Wealth Management, which includes Trust Services and Insurance;
Treasury, Brokerage and Corporate Banking; and Human Resources and
Administration.

BANKING

RETAIL BANKING
Through its network of 637 branches, Retail Banking provides services to
individuals and serves as support to the commercial banking centres and the
Corporate Banking, International Commercial Operations and Treasury divisions.

In addition to personal and mortgage loans, the Bank offers a wide choice of
transaction accounts and investment vehicles, such as term deposits and
guaranteed investment certificates, mutual funds (managed by the Bank or by
third parties) and registered retirement savings plans and income funds, as well
as credit card and travellers cheque services. In response to clients' growing
demand for financial advisory services, the Bank increased to more than 100 the
number of accredited financial planners integrated into its branches.

Clients can access their accounts at any of the Bank's 738 banking machines as
well as at the more than 303,426 banking machines in North America and Europe
which belong to the Cirrus, Interac and MasterCard ATM networks. Furthermore,
through the Interac Direct Payment network, debit card holders can pay for their
purchases without using cash at any of the Bank's 28,337 point-of-sale
terminals.

The Bank continues to be at the forefront in customer service by offering its
clients non-traditional services such as TelNat for banking by phone and
Personal CompuTeller for banking by computer. Personal CompuTeller gives clients
direct access to their transaction accounts via their personal computer.

The Bank also confirmed its leadership in Quebec by becoming the only
institution to set up branches in supermarkets, thereby offering personalized
service to its clients seven days a week.

Finally, the Bank developed a client segmentation model which enables it to
better anticipate the needs of individual clients, to "make the right offer to
the right client at the right time", using the delivery method which best suits
their expectations.

COMMERCIAL BANKING
The Commercial Banking division administers loans to independent businesses and
offers them an array of complementary services. Of the 38 commercial banking
centres in operation as at October 31, 1997, 20 were in Quebec, nine in Ontario
and nine in Atlantic Canada. The centres are staffed by account managers, each
of whom services a small number of business clients, and by experts in special
financing methods. In addition to the specialized services offered by Treasury
and International Commercial Operations, businesses can obtain a full range of
services such as bankers' acceptances, operating loans and fixed- or
variable-rate term loans, as well as computerized payroll processing, bank
reconciliation with cheques in consignment and pre-authorized payments.

In the United States, the Bank also serves mid-market companies through offices
in 20 cities, including its own representative offices and the offices of its
subsidiary National Canada Finance Corp.


                                                  NATIONAL BANK OF CANADA     15
<PAGE>

INTERNATIONAL
The International division is responsible for all the services offered to
Canadian clients who are involved in foreign transactions. Available through
centres in Moncton, Quebec City, Montreal, Toronto and Vancouver, as well as the
branch network, these services include guarantees and letters of credit, foreign
exchange transactions and foreign payments. In addition to these transaction
services, the Bank offers financing adapted to the needs of exporters, such as
discounted foreign receivables, identification of foreign partners or clients,
as well as advisory services for establishing foreign trade or an international
strategy.

The International division has also made its presence felt abroad through its
representative offices in New York, the Caribbean, Mexico, Santiago, London,
Paris, Hong Kong, Seoul, Singapore, Taiwan and Shanghai; cooperation agreements
with seven European financial institutions and a Mexican bank; and via a vast
network of some 2,800 banking correspondents spanning 120 countries.

Through this presence abroad, the International division can efficiently serve
its clientele which includes Canadian clients, foreign companies, international
banks which obtain traditional services such as correspondent banking, and
immigrant investors to whom the Bank provides private banking services as well
as other products designed specifically to meet their needs.

COMMERCIAL ELECTRONIC NETWORKS
The Commercial Electronic Networks division ensures both the Bank's presence in
this market and the development of its own information technology systems.

WEALTH MANAGEMENT

TRUST SERVICES
Further to its acquisition by the Bank in July 1993, General Trust has been
restructured to focus on its primary vocation, namely, providing trust and 
financial advisory services.

With its private investment management services, personal trust services and
branches now integrated into the Bank's network, General Trust offers wealth
management services for high net worth households. Its corporate trust services
are geared to the needs of independent businesses and large corporations
in Quebec.

National Bank Securities Inc., another Bank subsidiary, administers the InvesNat
family of mutual funds on behalf of its clients. National Bank Securities Inc.
also offers discount brokerage services and a wide selection of third-party
mutual funds.

INSURANCE
The Insurance division is responsible for managing the Bank's insured risks and
credit insurance and for marketing its various insurance products to clients.

As part of its management of insured risks, this division ensures that the
various policies underwritten by the Bank provide good coverage for possible
claims related to the Bank's assets and premises as well as its officers'
liability. National Bank Life Insurance Company administers credit insurance
plans for loans granted by the Bank and markets various general insurance
products. Personal and group insurance products are delivered through National
Bank Financial Services, a joint company formed by the Bank and Metropolitan
Life.

TREASURY, BROKERAGE AND CORPORATE BANKING

With offices in Montreal, Toronto, Vancouver, London, New York and Singapore,
the Treasury division of the Treasury, Brokerage and Corporate Banking sector
manages the Bank's liquidity; it is responsible for matching assets and
liabilities, and is in constant communication with financial markets in Canada
and abroad. It develops financial instruments adapted to the needs of both
institutional and commercial clients and is responsible for raising and managing
the Bank's Tier 1 and Tier 2 capital. This division, which oversees the
securitization of NHA mortgage loans, is also very active in the negotiation and
sale of off-balance sheet instruments such as options, swaps and other futures
contracts. It handles foreign exchange transactions on behalf of the Bank and
its clients on both the spot and futures markets.


16     NATIONAL BANK OF CANADA
<PAGE>

The Corporate Banking division, with the support of specialized teams based in
Montreal and Toronto, provides a wide array of services customized to clients'
needs. In addition to providing traditional operating credit and term financing,
these teams structure financing for acquisitions or recapitalization and arrange
high-yield bond issues, often through syndicates involving other institutions.
They also offer advisory services for restructuring, mergers and acquisitions
and for hybrid financings combining debt and equity. Together with the Treasury
division, Corporate Banking offers financial risk management instruments for
hedging interest rates, foreign exchange and import-export transactions. The
division's specialists in banking operations can suggest a vast range of
electronic products, such as point-of-sale debit and electronic data interchange
(EDI), and tailor them to each client's requirements.

The securities brokerage subsidiary Levesque Beaubien Geoffrion Inc. provides
services to business clients and individuals, in addition to playing an
important role in securing financing for various levels of government. This
subsidiary is active on all the major markets through its network of 65 offices.

To reflect the new reality of the financial market industry and enhance our
presence among corporations, the Corporate Banking division and the Corporate
Finance Department of Levesque Beaubien Geoffrion Inc. have been grouped
together in a new division under the responsibility of Levesque Beaubien
Geoffrion Inc. The newly formed Corporate Financing division reports to the
Senior Executive Vice-President - Corporate Financing of Levesque Beaubien
Geoffrion Inc.

Another subsidiary, Natcan Investment Management Inc., specializes in portfolio
management for institutional clients and identifies investment opportunities in
Canada, the United States and abroad. Pension funds, insurance companies, mutual
funds, foundations and religious orders are among the many clients for which
this subsidiary manages close to $9 billion in assets.

HUMAN RESOURCES AND ADMINISTRATION

The Human Resources and Administration sector is responsible for policies
concerning personnel and certain areas of administration.

In its human resources function, the sector is responsible for employee
relations, staffing, succession planning, training, employee benefits,
compensation and employment equity. In terms of administration, it is
responsible for audit, public relations, legal affairs and the corporate
secretary's office.

As at October 31, 1997, the Bank had 16,320 employees compared to 15,829 a year
earlier. This increase was most notably due to the integration of Municipal
Savings & Loan employees, and growth in activities at our subsidiaries Levesque
Beaubien Geoffrion Inc., National Bank Securities Inc. and National Bank
Information Corporation, as well as in our call and telemarketing centres and in
the U.S. commercial loans sector.

PROPERTIES

With respect to real estate holdings, as at October 31, 1997, the Bank owned its
head office in Montreal and, for its operations, also owned 130 other properties
across Canada and leased 593 premises, including 34 abroad.

The Bank's consolidated fixed assets at cost, less accumulated amortization, and
excluding furniture, equipment and leasehold improvements, amounted to $175
million as at October 31, 1997. However, no independent assessment of the market
value of the Bank's fixed assets was available. Information concerning the
Bank's fixed assets is provided in Note 6 to the Consolidated Financial
Statements on page 59 of the Annual Report.


                                                  NATIONAL BANK OF CANADA     17
<PAGE>

[PHOTO]

NEW WAY
OF THINKING
WORKING
CREATIVELY
INTELLIGENTLY
EFFICIENTLY
<PAGE>

MANAGEMENT'S DISCUSSION  AND ANALYSIS
- --------------------------------------------------------------------------------

ECONOMIC ENVIRONMENT

The sharp contrast between countries enjoying vigorous growth and those
recording modest or even negative growth was the chief characteristic of global
economic conditions in 1997.

The U.S. economy surpassed its 1996 performance and GDP growth in 1997 should
reach 3.7%, still without any inflationary pressures. Even though the
unemployment rate was very low, the increase in wages was modest and largely
offset by gains in productivity. As a result, the Federal Reserve did not raise
interest rates significantly and borrowing costs remained relatively low.

Strong economic growth in the United Kingdom again set it apart from the other
European countries, notably France and Germany. The sluggish recovery in
continental Europe produced the same kind of fairly accommodating monetary
policy that characterized most of the industrialized world.

At the other end of the spectrum, economic activity in Japan fell sharply in
1997, after showing some signs of recovery.

Canada made up for its particularly disappointing economic performance of 1996
by growing robustly in 1997. Over 300,000 jobs were created, or more than in the
previous two years combined. The unemployment rate in Canada dipped slightly,
even though the labour force expanded substantially as the job market became
more attractive.

The series of interest rate cuts in 1996 and the healthier employment picture in
1997 touched off a strong recovery in consumer spending. In fact, consumers
usurped the role of exports which had been the engine of growth for Canada's GDP
since the beginning of the decade.

Residential construction continued to expand, with housing starts up by more
than 20%. Greater demand caused new housing prices to rally, ending a three-year
slide.

Business spending on machinery and equipment also stimulated economic growth by
climbing 20%, a figure rarely seen in the past 50 years.

After peaking in 1996, commercial bankruptcies in Canada were down
significantly. The number of personal bankruptcies, however, continued to rise
although at a much slower rate.

The war on government deficits carried on into 1997, and the expectations are
that the federal budget should be balanced as of this year. Canadians have
already begun to reap the benefits since the efforts made to clean up public
finances have been taken seriously by financial markets. Canadian interest rates
(both short and long) were at historically low levels, boosting consumer and
investment spending as well as spurring economic growth.

Despite a slight rise in short-term rates at year end, the entire Canadian
interest rate curve was below its U.S. counterpart. In all likelihood, the wide
gap between Canadian and U.S. short-term rates, combined with the return to a
current account deficit in the balance of payments, worked against the Canadian
dollar. The Bank of Canada twice intervened to shore it up by raising the bank
rate by 0.25 of a point.

Reflecting the growth in the rest of Canada and the United States, Quebec's
economic situation was much improved in 1997. Employment growth in the province
was close to the Canadian average, residential construction posted a healthy
rise after stagnating in 1996, commercial bankruptcies fell and personal
bankruptcies increased at a slower pace than in the previous year.

The banking industry benefited from the more favourable economic climate that
prevailed in 1997. Gains in employment and lower interest rates sparked renewed
growth in consumer and mortgage loans, while the marked decline in commercial
bankruptcies lowered commercial credit risks.


                                                  NATIONAL BANK OF CANADA     19
<PAGE>

However, the combination of low interest rates, buoyant stock markets and the
development of new investment products prompted consumers to shift their savings
away from bank deposits to other instruments, with the result that the banks had
to turn to capital markets to fund a larger proportion of their loans. Consumer
preference for savings instruments offering higher potential returns, such as
stocks and mutual funds, is causing a groundswell that is shaking up the entire
banking industry.

National Bank of Canada was quick to take advantage of these changes. The
decline in commercial bankruptcies, more pronounced in Quebec than in the rest
of Canada, was particularly significant for the Bank as its portfolio is more
concentrated in Quebec and in loans to independent businesses than the
portfolios of the other major banks. The diversification of the Bank's financial
activities, and especially its strong presence in securities brokerage and
mutual funds, also helped to offset the erosion in deposits.

In 1998, economic conditions should continue to improve in Canada as a whole and
in Quebec, despite a slight upswing in short-term interest rates. Inflationary
pressures could emerge in the United States after what are probably temporary
factors, such as the appreciation of the U.S. dollar and the drop in the price
of oil and of certain other commodities, have run their course.

Demand for consumer credit and mortgage credit should continue to expand in
response to the improved job market and higher personal income. The outlook for
bankruptcies should also continue to improve.

The fundamental trend away from traditional bank deposits towards
non-traditional investment instruments will persist, and Canadian banks will
become more dependent on their capital market income. Competition among
financial institutions will remain fierce.

OVERVIEW OF RESULTS

The National Bank's 1997 results demonstrate its ability to adapt to new market
realities as well as to customer demand.

[GRAPH]

Net income continued to grow, reaching $341.6 million, or 7.3% more than in
1996. Total income (net interest income plus other income) posted a 12.7%
increase, loans and bankers' acceptances were up 24.9% and deposits grew by
7.8%.

The steady progress made in terms of profitability translated into a stronger
capital position. As shown in Table 9 on page 33, total capital amounted to
$4,295 million as at October 31, 1997, for an increase of 20.7%. The year's
highlights, which are presented at the beginning of this report, also
demonstrate the continued improvement in shareholders' equity and debentures, as
well as capital ratios in 1997.

STEADY PROGRESSION IN RESULTS
Table 1 summarizes the Bank's overall results on a taxable equivalent basis. The
growth in net income was essentially generated by a favourable trend in all
income components. Net interest income was up by 15.9% and other income by 8.8%.
The increase in non-interest expenses was confined to 5.4%.


20     NATIONAL BANK OF CANADA
<PAGE>

As at October 31, 1997, the Bank's total assets amounted to $66,235 million, or
24.7% higher than at the same date in 1996. Average assets for the year were
$55,524 million, for an increase of 12.8% over the previous year.

[GRAPH]

BETWEEN 1993 AND 1997, THE BANK'S TOTAL ASSETS GREW BY $23,501 MILLION, FOR AN
INCREASE OF 55.0%.

During the year, the Bank declared dividends of 57.5 CENTS per common share,
which was 17.3% higher than for the previous 12 months.

Return on common shareholders' equity was 14.0% in 1997, compared with the
previous year's figure of 13.4% (or 14.5% when the special gains are included).
Share price appreciation combined with a higher dividend yield brought the total
return on common shares for the year to 59.5%. Earnings per share rose to $1.86.

[GRAPH]

BREAKDOWN BY SECTOR
The first four sections of Table 1A (page 22) present a breakdown of the Bank's
main financial results by sector.

Retail Banking encompasses the branch network, credit cards, mutual funds,
Levesque Beaubien Geoffrion's retail activities, the InvesTel discount brokerage
service and the operations of General Trust of Canada.

The Retail Banking sector earned net income of $215 million, or 26.5% more than
in 1996. The sector's total income rose by 9.9%, largely as a result of the
18.9% growth in other income. Capital market fees chiefly accounted for this
rise in other income, while higher net interest income was generated primarily
by Municipal Savings & Loan and increased business with individuals.

The provision for credit losses declined by 13.0%. Non-interest expenses showed
an increase of 9.6%, the main reasons for which were the variable remuneration
of our brokerage subsidiary and the acquisition of Municipal Savings & Loan.

The Commercial Banking sector includes all the financial services provided to
local independent businesses as well as to U.S. commercial clients. Although it
mobilizes less than 20% of the Bank's assets, this sector alone generates
one-third of its net income.

The sector's net income of $108 million was up slightly compared to the previous
year because of the growth in income. In Canada, this growth occurred chiefly in
other income as interest income came under pressure from narrower margins. In
the United States, interest income rose because of strong growth in business
volumes. The increase in income more than offset the rise in costs, which was
particularly evident in Canada.


TABLE 1
OVERVIEW OF RESULTS
FOR THE YEAR ENDED OCTOBER 31
(TAXABLE EQUIVALENT BASIS)
(MILLIONS OF DOLLARS AND AS A PERCENTAGE OF AVERAGE ASSETS)

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                         1997                1996                1995                1994                1993
                               ----------------------------------------------------------------------------------------------------
                                   $          %        $          %        $          %        $          %        $          %
<S>                              <C>          <C>    <C>          <C>    <C>          <C>    <C>          <C>    <C>          <C>
Net interest income              1,323.9      2.38   1,142.2      2.32   1,180.6      2.48   1,094.9      2.54   1,016.2      2.56
Other income                     1,055.6      1.90     970.1      1.97     711.6      1.50     719.3      1.67     635.3      1.60
Provision for credit losses        290.0      0.52     235.0      0.48     255.0      0.54     275.0      0.64     325.0      0.82
Non-interest expenses            1,488.8      2.68   1,413.1      2.87   1,229.3      2.58   1,168.7      2.71   1,042.0      2.63
Income taxes                       243.1      0.43     135.8      0.28     156.3      0.33     144.6      0.34     101.3      0.25
Non-controlling interest            16.0      0.03      10.1      0.02       6.6      0.02       8.7      0.02       8.6      0.02
                               ----------------------------------------------------------------------------------------------------
Net income                         341.6      0.62     318.3      0.64     245.0      0.51     217.2      0.50     174.6      0.44
- -----------------------------------------------------------------------------------------------------------------------------------
Average assets                    55,524              49,239              47,582              43,160              39,657
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

AS OF 1996, REALIZED AND UNREALIZED GAINS OR LOSSES ON SECURITIES ARE RECORDED
UNDER OTHER INCOME.


                                                  NATIONAL BANK OF CANADA     21
<PAGE>

The U.S. commercial portfolio, comprised of asset-based loans, contained US
$2,410 million in loan volumes (or CDN $3,400 million) as at October 31, 1997,
for an increase of 23.7% over 1996. The Bank's commercial operations in the
United States, which are among its most profitable, accounted for most of the
growth in the commercial sector's net interest income in 1997. More than
one-third of this sector's net income and over 10% of the Bank's consolidated
net income were derived from U.S. commercial operations, which recorded net
income of $41 million.

Asset-based lending is an example of one of the niche markets occupied by the
Bank outside its core commercial market. The asset-based lending group in
Toronto increased its volumes to $33 million as at October 31, and the Bank also
set up a similar group in Vancouver during the year. Another highly profitable
niche for the Bank is the Western Canada energy sector, where loan volumes
soared by 88.0%. Even though such specialized operations represent only a small
proportion of the Bank's loans, they do serve to diversify and strengthen its
total lending portfolio.

The third section of Table 1A details investment banking activities, consisting
of the financing services offered by the Bank and its brokerage subsidiary
Levesque Beaubien Geoffrion to institutional and corporate clients as well as
the Treasury sector's investment and trading operations.

The vigorous growth in these operations contributed substantially to the Bank's
bottom line in 1997. Net income earned on investment banking business grew 49.4%
to reach $124 million, or more than one-third of the Bank's consolidated net
income. The robust growth enjoyed by this sector in 1997 stemmed from a 36.1%
increase in income. Levesque Beaubien Geoffrion's institutional operations
accounted for about half of the growth in other income, with Treasury generating
most of the remainder in addition to being the source of three-quarters of the
increase in net interest income.


TABLE 1A
OVERVIEW OF RESULTS BY SECTOR OF ACTIVITY
FOR THE YEAR ENDED OCTOBER 31
(TAXABLE EQUIVALENT BASIS)
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                            Corporate and
                                         Retail          Commercial         Capital Markets          Other               Total
                                 --------------------------------------------------------------------------------------------------
                                    1997      1996      1997      1996      1997      1996      1997      1996      1997      1996
                                 --------------------------------------------------------------------------------------------------
<S>                               <C>      <C>        <C>        <C>      <C>       <C>         <C>      <C>      <C>       <C>
Net interest income                  791       763       249       237       123        82       161        60     1,324     1,142
Other income                         636       535       109       101       307       234         4       100     1,056       970
                                 --------------------------------------------------------------------------------------------------
Total income                       1,427     1,298       358       338       430       316       165       160     2,380     2,112
Provision for credit losses          100       115        62        50        17         4       111        66       290       235
Non-interest expenses                986       900       118       112       195       167       190       234     1,489     1,413
                                 --------------------------------------------------------------------------------------------------
Net income before income taxes       341       283       178       176       218       145      (136)     (140)      601       464
Income taxes                         122       109        70        70        85        56       (34)      (99)      243       136
Non-controlling interest               4         4         -         -         9         6         3         -        16        10
                                 --------------------------------------------------------------------------------------------------
Net income                           215       170       108       106       124        83      (105)      (41)      342       318
- -----------------------------------------------------------------------------------------------------------------------------------
Average assets                    22,005    21,016    10,470     9,267    22,719    17,493       330     1,463    55,524    49,239
                                 --------------------------------------------------------------------------------------------------
Loans and bankers' acceptances    21,752    20,756    10,369     9,164     4,876     3,977       339       138    37,336    34,035
                                 --------------------------------------------------------------------------------------------------
Deposits                          23,450    23,984     2,056     1,906    14,301    11,964       557       750    40,364    38,604
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

RETAIL SECTOR:           This sector consists of the branch network,
                         intermediary services, LBG retail brokerage, discount
                         brokerage, mutual funds, trust services, credit cards
                         and insurance.
COMMERCIAL SECTOR:       This sector consists of commercial banking services in
                         Canada and the United States.
CORPORATE AND
CAPITAL MARKETS:         This sector consists of corporate lending, treasury
                         operations which include managing the Bank's assets and
                         liabilities, corporate brokerage and portfolio
                         management.
OTHER:                   This heading includes the real estate sector, the
                         international division and the unallocated portion of
                         centralized service units.


22     NATIONAL BANK OF CANADA
<PAGE>

Institutional financing services at Levesque Beaubien Geoffrion constitute one
of the pillars of its investment banking activities. In 1997, income from these
services climbed 30%, representing approximately 50% of other income from all
investment banking business. Close to 80% of institutional income at Levesque
Beaubien Geoffrion came from sources outside Quebec.

In keeping with its policy of promoting synergy, the Bank combined its money
market operations with those of Lvesque Beaubien Geoffrion, and also led a
number of joint corporate financing operations. In conjunction with Levesque
Beaubien Geoffrion, the Bank formed CanCap, a wholly-owned subsidiary that
manages a portfolio of Canadian common shares weighted according to the Toronto
Stock Exchange 35 Index. CanCap's portfolio was financed by a $152 million issue
of preferred shares and a private capital stock issue. The expertise acquired in
managing index-linked products has been and will continue to be useful in
developing new products.

The Bank's new organizational structure, implemented at year end, assigns
responsibility for the entire corporate financing sector to the President of
Levesque Beaubien Geoffrion, who reports to the Bank's Senior Executive
Vice-President - Treasury, Brokerage and Corporate Banking.

The "Other" category comprises real estate, international operations other than
U.S. and the unallocated portion of centralized service units. This last
component naturally accounts for the predominance of costs and the negative net
income for this category.

The decline in other income can be traced to the inclusion in 1996 of a special
$80 million gain realized on the sale of the Bank's stake in a Latin American
bank. Changes in the provision for credit losses were due to the inclusion of
real estate loans and the general allowance, net of the reversal of a portion of
the country risk allowance (Table 3, page 26).

In response to the Bank's desire to broaden its revenue streams and to follow
its clients wherever in the world their business takes them (including emerging
markets), our international operations outside the United States continued to
post steady growth. The main initiatives undertaken in 1997 revolved around
alliances and equity investments aimed at achieving these goals.

The Bank consolidated its network of alliances by signing a cooperation
agreement with BACOB Bank of Belgium, its eighth such agreement in Europe. In
Latin America, the Bank joined CorpBanca, a strategic partnership made up of
major financial institutions from Chile and the United States. CorpBanca, which
aims to invest in the Latin American financial industry, has already acquired
two South American banks. This partnership will not only provide the Bank with
profitable investment opportunities, but will give it the means to further
expand the international network it has built for its clients.

Again with the goal of helping its clients who do business abroad, the Bank
opened 11 new foreign exchange offices in Canada, bringing the total to 42.


                                                  NATIONAL BANK OF CANADA     23
<PAGE>

ANALYSIS OF RESULTS

NET INTEREST INCOME
Table 2 presents changes in net interest income by major asset and liability
category on a taxable equivalent basis. Assets generated interest income of
$3,075.6 million, for an average interest rate of 5.54%, compared to 6.33% in
1996. Liabilities and shareholders' equity cost the Bank $1,751.7 million in
interest, equivalent to a rate of 3.16%, versus 4.01% the previous year. Net
interest income ($1,323.9 million) is the difference between interest earned and
interest paid on asset and liability volumes, while the interest spread (2.38%)
is the difference between average interest rates.

The average rate paid by the Bank on its liabilities fell more than the rate
earned on its assets (a decline of 0.85 and 0.79 points respectively), widening
the interest spread slightly from 2.32% in 1996 to 2.38% in 1997.

Net interest income rose by $181.7 million or 15.9%. The relative contribution
of rate and volume variations can be analyzed using the last two columns of
Table 2, where the net impact is broken down into its volume component and its
rate component, calculated on 1997 rates and on 1996 volumes respectively.


TABLE 2
CHANGES IN NET INTEREST INCOME
FOR THE YEAR ENDED OCTOBER 31
(TAXABLE EQUIVALENT BASIS)
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                     $ Variation
                                             1997                      1996                     1997/1996               due to:
                                   -------------------------------------------------------------------------------------------------
                                    AVERAGE                   Average                    Average                    Average
                                    VOLUME   RATE   INTEREST   volume   Rate  Interest    volume    Rate  Interest   volume   Rate
                                   -------------------------------------------------------------------------------------------------
                                      $      %         $        $       %         $        $       %         $
<S>                                <C>      <C>    <C>       <C>       <C>     <C>        <C>     <C>      <C>      <C>      <C>
Assets
  Deposits with other banks         3,348   4.85     162.4    3,692     5.47     202.0     (344)  (0.62)   (39.6)   (16.7)   (22.9)
  Securities                        8,694   3.89     338.4    8,256     3.14     259.4      438    0.75     79.0     17.0     62.0
  Mortgage loans                   13,183   7.20     948.7   11,315     8.19     926.2    1,868   (0.99)    22.5    134.5   (112.0)
  Personal loans                    6,094   8.59     523.2    5,822    10.08     587.1      272   (1.49)   (63.9)    23.4    (87.3)
  Business and other loans         20,241   5.35   1,082.7   16,447     6.99   1,150.1    3,794   (1.64)   (67.4)   203.0   (270.4)
  Impaired loans, net                 511   3.95      20.2      678    (1.25)     (8.5)    (167)   5.20     28.7     (6.6)    35.3
                                   ------------------------------------------------------------------------------------------------
Earning assets                     52,071   5.91   3,075.6   46,210     6.74   3,116.3    5,861   (0.83)   (40.7)   354.6   (395.3)
Other assets                        3,453      -         -    3,029        -         -      424       -        -        -       -
                                   ------------------------------------------------------------------------------------------------
Total assets                       55,524   5.54   3,075.6   49,239     6.33   3,116.3    6,285   (0.79)   (40.7)   354.6   (395.3)
- -----------------------------------------------------------------------------------------------------------------------------------
Liabilities
  Personal deposits                21,112   4.14     874.2   21,279     5.22   1,111.1     (167)  (1.08)  (236.9)    (6.9)  (230.0)
  Deposits by banks                 4,937   5.11     252.4    6,177     5.82     359.5   (1,240)  (0.71)  (107.1)   (63.4)   (43.7)
  Other deposits                   14,303   4.05     579.9   11,138     4.66     519.2    3,165   (0.61)    60.7    128.2    (67.5)
                                   ------------------------------------------------------------------------------------------------
                                   40,352   4.23   1,706.5   38,594     5.16   1,989.8    1,758   (0.93)  (283.3)    57.9   (341.2)
Debentures                          1,141   7.33      83.6    1,175     7.23      85.0      (34)   0.10     (1.4)    (2.5)     1.1 
Liabilities other than deposits     3,927   0.39      15.5    2,408     0.61      14.8    1,519   (0.22)     0.7      5.9     (5.2)
Other (1)                               -      -     (53.9)       -        -    (115.5)       -       -     61.6        -     61.6
                                   ------------------------------------------------------------------------------------------------
Interest-bearing liabilities       45,420   3.86   1,751.7   42,177     4.68   1,974.1    3,243   (0.82)  (222.4)    61.3   (283.7)
Other liabilities                   7,463      -         -    4 666        -         -    2,797       -        -       -        -
Shareholders' equity                2,641      -         -    2 396        -         -      245       -        -       -        -
Impact of non-interest bearing
  assets and liabilities                -      -         -        -        -         -        -       -        -    137.4   (137.4)
- -----------------------------------------------------------------------------------------------------------------------------------
Total liabilities and
  shareholders' equity             55,524   3.16   1,751.7   49,239     4.01   1 974.1    6,285   (0.85)  (222.4)   198.7   (421.1)
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest income                         2.38   1,323.9              2.32   1 142.2             0.06    181.7    155.9     25.8 
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1) OTHER INTEREST INCOME AND INTEREST EXPENSE INCLUDING HEDGING OPERATIONS.


24     NATIONAL BANK OF CANADA
<PAGE>

On the assets side, the $40.7 million reduction in interest income was the
result of falling rates, which were only partially offset by higher volumes.

Securities and mortgage loans were chiefly responsible for the increase in
interest income. The higher volumes of securities held by the Bank and, more
specifically, the higher returns they earned made a positive contribution of
$79.0 million to interest income. Average mortgage volumes also recorded strong
growth of 16.5% but this success was tempered by the drop in interest rates.
Interest income was further boosted by interest received on impaired loans,
which included past-due interest bonds from designated countries.

The downward trend in market interest rates affected personal and business loans
primarily as the growth in volumes (at 23.1% and 4.7% respectively) was not
sufficiently robust to offset the rate decline. Most of the 1997 growth in
business loan volumes came from the commercial portfolio in both Canada and the
United States.

On the liabilities side, the $222.4 million reduction in interest expense was
largely attributable to lower rates on deposits, which more than compensated for
the increase in volumes.

The last three figures on the last line of Table 2 summarize the impact of
variations in volumes and rates on net interest income. Volume growth was
essentially responsible for the rise in net interest income, although changes in
the interest spread also played a role.

LOAN LOSSES
In 1997, the Bank raised its annual provision for credit losses from $235
million to $290 million (Table 3, page 26). This provision included an
additional $100 million in the general allowance, specific provisions of $275
million and an $85 million reversal in the country risk allowance.

As a precautionary measure, the Bank decided to increase its general allowance
by $100 million, thus enabling it to benefit from a new rule issued by the
Superintendent of Financial Institutions Canada under which banks can include
their general allowance in calculating Tier 2 capital. In issuing this rule, the
Canadian regulatory authorities have adopted a practice that is stipulated in
the Basel accords and which is already being applied by the regulatory
authorities of several other countries, including the United States.

Total specific provisions for private risks were $275 million, a $40 million
increase over 1996. New provisions were taken in order to dispose of problem
loans under favourable conditions, especially in the domestic real estate
sector. As a result, the Bank can consider lowering its provision for credit
losses in 1998.

On the domestic scene, the provision for private risks was up $141 million. The
special provision of $100 million included in the general allowance accounts for
most of this increase. The remainder is the result of increases in specific
provisions for the real estate sector.

In the United States, our success in paring down the real estate portfolio led
to a 46.2% reduction in the provision for this sector. As for the U.S.
commercial sector, the higher provision for credit losses reflected the growth
in these operations, as well as the particularly low level of loan losses in
1996. However, the $10 million under this heading represented only a fraction of
a total portfolio of some $3,400 million. For the U.S. market as a whole, the
provision for credit losses was down 29.5%.

In the International sector, not including the United States, the provision was
increased to enable the Bank to eliminate some of the riskier components in its
portfolio.

The negative provision for losses on sovereign risks is the result of a decision
to adjust the book value of sovereign loans to their market value by reversing a
portion of the allowance assigned to this loan category. After the Bank sold off
a substantial part of this portfolio, bringing gross volumes down from $206
million as at October 31, 1996 to $109 million a year later, the provisioning
for sovereign risks became disproportionate during the year. Further to the $85
million reversal, the $53 million in net volumes was equal to the market value
of the sovereign loans.


                                                  NATIONAL BANK OF CANADA     25
<PAGE>

TABLE 3
PROVISION FOR CREDIT LOSSES
FOR THE YEAR ENDED OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
                                                           1997        1996         1995        1994      1993
<S>                                                     <C>          <C>          <C>         <C>       <C>
Provision for credit losses
  Domestic
      Individuals and small businesses                     100          115           69          64        66
      Commercial                                            52           45           41          72        66
      Corporate                                             17            4           34          31        28
      Real estate                                           60           26           33          41        26
      General allowance                                    100            -           44          25        25
      Other                                                  2            -            -           3         6
                                                        -------------------------------------------------------
   Domestic - Private risks                                331          190          221         236       217
                                                        -------------------------------------------------------
   International
      Commercial - United States                            10            5            4          19        41
      Real estate - United States                           21           39           26          15        41
      Real estate - Other                                    -           (8)           -           2        10
      Other                                                 13            9            4           3        16
                                                        -------------------------------------------------------
   International - Private risks                            44           45           34          39       108
                                                        -------------------------------------------------------
   Designated countries                                    (85)           -            -           -         -
                                                        -------------------------------------------------------
   Provision for credit losses
      posted to income                                     290          235          255         275       325
- ---------------------------------------------------------------------------------------------------------------
Net average loans
   and bankers' acceptances
   Domestic                                             32,510       29,424       28,382      26,462    24,187
   International - United States                         4,249        3,967        3,179       3,993     4,225
                 - Other                                   577          644        1,481         787       808
                                                        -------------------------------------------------------
   Total                                                37,336       34,035       33,042      31,242    29,220
- ---------------------------------------------------------------------------------------------------------------
Provision for credit losses as a percentage
   of net average loans and bankers'
   acceptances
   Domestic                                              1.02%        0.65%        0.78%       0.89%     0.90%
   International - United States                         0.73%        1.11%        0.94%       0.85%     1.94%
                 - Other                                 2.25%        0.16%        0.27%       0.64%     3.22%
   Total                                                 0.78%        0.69%        0.77%       0.88%     1.11%
- ---------------------------------------------------------------------------------------------------------------
Allowances 
   Balance at beginning of year                            751          792          819         868     1,027
   Retroactive application of new accounting 
     standard as at November 1, 1995                         -           77            -           -         -
   Provision for credit losses 
     posted to income                                      290          235          255         275       325
   Write-offs (1)                                         (242)        (364)        (313)       (345)     (495)
   Recoveries                                               40           11           31          21        11
                                                        -------------------------------------------------------
   Balance at end of year                                  839          751          792         819       868
- ---------------------------------------------------------------------------------------------------------------
Components of allowances:
   Designated countries
     Portion related to loans                               52           69           85          85       228
     Portion related to securities                           4           85          105         105        46
   Specific                                                583          497          502         573       563
   General                                                 200          100          100          56        31
- ---------------------------------------------------------------------------------------------------------------

</TABLE>

(1) INCLUDING EXCHANGE RATE FLUCTUATIONS.


26     NATIONAL BANK OF CANADA
<PAGE>

As a proportion of loans and bankers' acceptances, the provision for private
risks was equivalent to 0.73% in the United States versus 1.11% in 1996. If the
general allowance is excluded, then the ratio for Canada is 0.71% compared to
0.65% for the previous year, the increase being attributable to the specific
provisions taken to pare down the real estate portfolio.

The allowance for credit losses appearing on the balance sheet is analyzed in
the lower two sections of Table 3. In 1997, this allowance rose to $839 million
under the combined effect of the $290 million provision, $40 million in
recoveries and $242 million in write-offs. As Table 14 on page 40 indicates, the
increase in the allowance amply covers gross private risks.

OTHER INCOME
Other income, described in Table 4, includes all income other than interest and
dividend income. In 1997, other income amounted to $1,056 million, up $166
million or 18.6% over regular income in this category in 1996 (i.e., excluding
the sale of the Bank's interest in a Latin American bank).

Capital market fees, which rose 29.0%, were the main source of the growth in
other income.

Most of the capital market fees were generated by brokerage operations at
Levesque Beaubien Geoffrion. This Bank subsidiary is a full-service securities
broker providing both retail services to individuals and financing services to
commercial, institutional and government clients. Over the past five years,
assets under management have tripled at Levesque Beaubien Geoffrion and revenues
have more than doubled.

[GRAPH]

The quality of research done at Levesque Beaubien Geoffrion was recognized by
Brendan Wood in its 1997 survey which ranked the research team first both for
ideas and for client communications.

Another noteworthy performance in capital market fees was that of InvesTel, the
Bank's discount brokerage service, which tripled its number of accounts and
recorded an 86% increase in revenues.

Combined revenues from lending fees, bankers' acceptances and letters of credit
and guarantee rose 13.7%, from $117 million to $133 million, reflecting the
increase in our share of the business loan market.


TABLE 4
OTHER INCOME
FOR THE YEAR ENDED OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------
                                         1997      1996      1995      1994      1993
                                       ------------------------------------------------
<S>                                     <C>        <C>       <C>       <C>       <C>
Capital market fees                       374       290       193       212       211
Deposit and payment service charges       148       140       133       123       109
Realized and unrealized gains on
   securities, net amount                  93       134         -         -         -
Card service revenues                      80        69        64        59        56
Lending fees                               92        82        83        81        71
Bankers' acceptances,
   letters of credit and guarantee         41        35        31        28        25
Foreign exchange revenues                  39        50        51        39        45
Trust services                             23        20        21        22         5
Other                                     166       150       136       155       113
                                       ------------------------------------------------
                                        1,056       970       712       719       635
- ---------------------------------------------------------------------------------------
Domestic                                1,024       852       680       688       608
International - United States              29        32        24        25        22
              - Other                       3        86         8         6         5
- ---------------------------------------------------------------------------------------
Other income as a percentage
   of total income                       44.4%     45.9%     37.6%     39.6%     38.4%
- ---------------------------------------------------------------------------------------

</TABLE>

AS OF 1996, REALIZED AND UNREALIZED GAINS OR LOSSES ON SECURITIES ARE RECORDED
UNDER OTHER INCOME.


                                                  NATIONAL BANK OF CANADA     27
<PAGE>

Similarly, the 15.9% growth in card service revenues illustrates the extent to
which business has expanded in this sector: advances on the Bank's credit cards
were up by 7.3% in 1997. With the LES AILES DE LA MODE credit card, the Bank
introduced an innovative product that can be used by BOUTIQUES SAN FRANCISCO
customers to obtain exclusive discounts. Over 10,000 accounts were opened in the
first three months following the launch.

The 5.7% advance in deposit and payment service charges was attributable to
transaction volumes.

Trust services posted strong growth of 15.0% for the year, with the value of
personal assets managed by General Trust of Canada jumping by 15.1%. An
important General Trust achievement during 1997 was the development of a new
type of money purchase plan, namely, the retirement savings plan with assisted
portfolio management.

One of the main factors responsible for growth in the "Other" category, which
covers miscellaneous services, was mutual fund revenues from funds marketed by
National Bank Securities. This subsidiary manages both its own line of InvesNat
mutual funds and that of General Trust of Canada funds. Four new funds were
launched in 1997. National Bank Securities also offers clients mutual funds
managed by other companies.

Mutual fund revenues increased by 46.4% in 1997, while total mutual fund volumes
rose by 31.6%.

National Bank Securities, which also manages the InvesTel discount brokerage
service, turned in its best performance to date with a pre-tax contribution of
$33 million to the Bank's income, for an increase of 50.0%.

The "Other" category was also boosted by additional revenues from debit cards
($18 million, up 26.4%), a sector in which the Bank plays a leading role.

Revenues from insurance product sales were up 41% in 1997 for two reasons:
better market penetration of our insurance products, and the benefits resulting
from the new operating structure at National Bank Life Insurance. During the
year, this subsidiary began marketing life annuities as well as Group Benefits
Plus, a complete benefits package for employees of small and medium-sized
businesses.

The Bank's Insurance division also manages registered retirement income funds
(RRIFs), volumes of which doubled in 1997.

A new type of registered retirement savings plan was offered by the Bank in 1997
through its branch network, namely, the NatOption RRSP, an index-linked
investment tied to the TSE 35 Index. CanCap's expertise in managing index-linked
products was put to good use in designing this new product for customers.

Various electronic transaction services also contributed to the Bank's other
income, and will continue to do so. They include automated banking machines,
TelNat, the Personal CompuTeller, SECURNAT and the EDI consortium formed by the
National Bank, Bell Canada and the MOUVEMENT DESJARDINS. This consortium, whose
first client was the Quebec COMMISSION DE LA SANTE ET DE LA SECURITE DU TRAVAIL,
will play an increasingly important role in electronic commerce in Quebec. 

Other income accounted for 44.4% of the Bank's total income, compared to 43.8%
in 1996, not including the special gain on the sale of the Bank's interest in a
Latin American bank.


     FROM 1993 TO 1997, TOTAL INCOME ROSE 44.1%, NET INTEREST INCOME 30.3% AND
     OTHER INCOME 66.2%. OTHER INCOME AS A PERCENTAGE OF TOTAL INCOME ADVANCED
     FROM 38.4% IN 1993 TO 44.4% IN 1997.


28     NATIONAL BANK OF CANADA
<PAGE>


NON-INTEREST EXPENSES
Table 5 details the non-interest expenses incurred by the Bank. If the expenses
of Levesque Beaubien Geoffrion and of Municipal Savings & Loan (acquired at the
end of 1996) are excluded along with the special expenses in 1996 related to the
disposal of certain assets, the Bank's regular operating expenses came in at
$1,151 million for the year, up 4.0% from their 1996 figure of $1,107 million.
However, if all these expenses are included, non-interest expenses totalled
$1,489 million in 1997, for an increase of 5.4% over the previous year.

Salaries and staff benefits rose by $76 million, or 10.8%, with the $44 million
increase in variable remuneration at Levesque Beaubien Geoffrion accounting for
close to 60% of this amount. The increase in remuneration was more than offset,
however, by the $84 million rise in the subsidiary's revenues.

Over the course of the year, the number of Bank employees, including employees
of Bank subsidiaries, increased by 3.1%, for a total of 16,320 employees at year
end. Salaries paid by the Bank (apart from variable remuneration and staff
benefits) rose by 4.2%.

Expenses under the heading "Premises, computers and equipment" were up $30
million or 9.5% as a result of information technology expenses, which attests to
the growing importance of technology at the Bank. Making optimum use of new
technologies is essential for ensuring quality customer service and
strengthening the Bank's competitive position.

Non-interest expenses as a percentage of total income, also known as the
productivity ratio, fell from 66.9% in 1996 to 62.6% in 1997, their lowest level
since 1991. Based solely on the Bank's regular expenses, the productivity ratio
would have been 59.1%, compared to 61.6% for the previous year.

[GRAPH]

INCOME TAXES
In 1997, income taxes amounted to $238.5 million. Detailed information in this
regard is presented in Note 14 to the Consolidated Financial Statements on 
page 63. The Bank's effective income tax rate was 40.0%. Two factors were 
responsible for the substantial increase over 1996, namely, the tax treatment 
of the block sale of certain assets and the lower tax rate applied to the 
special gain from an investment in Chile. Had it not been for these 
non-recurring items, the effective rate would have been 38.2% in 1996.


TABLE 5
NON-INTEREST EXPENSES
FOR THE YEAR ENDED OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------
                                                   1997      1996      1995      1994      1993
                                                  -----------------------------------------------
<S>                                               <C>       <C>       <C>       <C>       <C>
Salaries and staff benefits                         781       705       637       642       596
Premises, computers and equipment,
   including amortization                           346       316       293       249       218
Other expenses
    Messenger services and communications            58        55        50        45        50
    Advertising and external relations               33        32        27        29        23
    Stationery                                       19        16        14        14        14
    Loan and deposit insurance                       39        37        36        30        21
    Professional fees                                66        48        42        39        24
    Travel expenses                                  11        11        11        12         9
    Security and theft                               11        12        10        13        14
    Capital and payroll taxes                        48        48        39        30        21
    Reduction in value of assets                      -        56         -         -         -
    Other                                            77        77        70        65        52
                                                  -----------------------------------------------
                                                    362       392       299       277       228
                                                  -----------------------------------------------
Total                                             1,489     1,413     1,229     1,168     1,042
- -------------------------------------------------------------------------------------------------
Domestic                                          1,414     1,336     1,162     1,105       978
International - United States                        55        56        49        46        39
              - Other                                20        21        18        17        25
- -------------------------------------------------------------------------------------------------
Total expenses as a percentage of total income    62.6%     66.9%     65.0%     64.4%     63.1%
Excluding the reduction in value of assets        62.6%     64.3%     65.0%     64.4%     63.1%
Excluding Levesque Beaubien Geoffrion             59.1%     61.6%     62.3%     61.9%     60.2%
- -------------------------------------------------------------------------------------------------

</TABLE>


                                                  NATIONAL BANK OF CANADA     29
<PAGE>

ANALYSIS OF FINANCIAL CONDITION

The balance sheet contained in the Consolidated Financial Statements (page 52)
shows that total assets stood at $66,235 million as at October 31, 1997, for an
increase of $13,101 million or 24.7% over the previous year. Loans and bankers'
acceptances were up $9,872 million (24.9%).

[GRAPH]

The main liability categories - deposits and capital - are discussed later in
the Management's Discussion and Analysis under "Funding" on pages 32 to 35.

ASSETS
Table 6 presents a geographic breakdown of earning assets (including
interest-bearing liquid assets) by ultimate risk as at September 30 of each
year. As at that date in 1997, the Bank's earning assets amounted to $56,190
million, representing a $7,829 million increase over the year-earlier figure of
$48,361 million.

The geographic distribution of earning assets remained virtually unchanged. The
increase for the United States was essentially due to growth in the commercial
lending portfolio and higher levels of cash resources and securities. The
increase for Latin America and the Caribbean resulted from a shift of capital
following the settlement in 1997 of the sale of our stake in a Latin American
bank.


TABLE 6
GEOGRAPHIC DISTRIBUTION OF EARNING ASSETS BY ULTIMATE RISK (1)
AS AT SEPTEMBER 30
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                                         1997                 1996                1995                1994                1993
                                 --------------------------------------------------------------------------------------------------
<S>                              <C>         <C>       <C>       <C>       <C>        <C>     <C>        <C>      <C>        <C>
                                     $         %        $          %         $          %        $         %         $         %
North America
   Canada                         44,894      79.9    39,738      82.2    38,293      79.4    34,428      80.5    33,037      82.3
   United States                   6,308      11.2     4,188       8.7     4,326       9.0     5,088      11.9     4,206      10.5
                                 --------------------------------------------------------------------------------------------------
                                  51,202      91.1    43,926      90.9    42,619      88.4    39,516      92.4    37,243      92.8
- -----------------------------------------------------------------------------------------------------------------------------------
Europe
   United Kingdom                  1,340       2.4     1,410       2.9     1,579       3.3     1,290       3.0       652       1.6
   France                            554       1.0       464       1.0       966       2.0       251       0.6       206       0.5
   Germany                           302       0.5       266       0.5       454       0.9        93       0.2       122       0.3
   Switzerland                        16         -        14         -        14         -        50       0.1        26       0.1
   Other                             845       1.5       612       1.3       808       1.7       447       1.1       470       1.2
                                 --------------------------------------------------------------------------------------------------
                                   3,057       5.4     2,766       5.7     3,821       7.9     2,131       5.0     1,476       3.7
- -----------------------------------------------------------------------------------------------------------------------------------
Latin America and Caribbean          596       1.1       357       0.7       361       0.7       258       0.6       355       0.9
- -----------------------------------------------------------------------------------------------------------------------------------
Asia and Pacific
   Japan                              76       0.1       258       0.5       393       0.8        90       0.2       217       0.5
   Other                           1,213       2.2     1,012       2.1     1,014       2.1       743       1.7       790       2.0
                                 --------------------------------------------------------------------------------------------------
                                   1,289       2.3     1,270       2.6     1,407       2.9       833       1.9     1,007       2.5
- -----------------------------------------------------------------------------------------------------------------------------------
Middle East and Africa                46       0.1        42       0.1        36       0.1        34       0.1        34       0.1
- -----------------------------------------------------------------------------------------------------------------------------------

Earning assets as
  at September 30                 56,190     100.0    48,361     100.0    48,244     100.0    42,772     100.0    40,115     100.0
- -----------------------------------------------------------------------------------------------------------------------------------
Other assets as
  at September 30                  4,263               3,511               3,058               2,929               2,863
Net change in assets
  in October                       5,782               1,262              (2,389)               (927)               (244)
- -----------------------------------------------------------------------------------------------------------------------------------
Total assets as at October 31     66,235              53,134              48,913              44,774              42,734
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1)  EARNING ASSETS ARE THOSE WHICH BEAR INTEREST. CONSEQUENTLY, THEY DO NOT
     INCLUDE CASH RESOURCES, DEPOSITS WITH THE BANK OF CANADA, CHEQUES AND OTHER
     ITEMS IN TRANSIT (NET VALUE), FIXED ASSETS, OTHER ASSETS AND CUSTOMERS'
     LIABILITY UNDER ACCEPTANCES. THE BANK'S EARNING ASSETS AS AT SEPTEMBER 30
     WERE DISTRIBUTED ACCORDING TO THE LOCATION OF ULTIMATE RISK, NAMELY, THE
     GEOGRAPHIC LOCATION OF THE BORROWER OR, IF APPLICABLE, THE GUARANTOR.
     EARNING ASSETS ARE CALCULATED NET OF ANY GENERAL OR SPECIFIC ALLOWANCES AND
     ARE PRESENTED SEPARATELY FOR EACH COUNTRY WHERE THE BANK'S EXPOSURE EXCEEDS
     AN AMOUNT EQUAL TO 3/4% OF TOTAL EARNING ASSETS.


30     NATIONAL BANK OF CANADA
<PAGE>

Table 7, which provides a breakdown of loans by borrower category as at
September 30, 1997, shows a 10.9% increase in loan volumes for a total of
$42,025 million. Excluding securities purchased under resale agreements, the
lending portfolio grew by 8.8%.

Personal loans (mainly consumer loans and credit cards) rose 10.1% to $5,869
million. More favourable economic conditions and a rebound in consumer
confidence enabled the Bank to adopt a more active strategy in this market - for
instance, by returning to the indirect loan market - without compromising its
credit criteria. Personal loans remained stable as a percentage of the total
portfolio.

[GRAPH]

Residential mortgages climbed by 12.5% to almost $13 billion as at September 30,
1997. This performance is consistent with the Bank's deliberate strategy to
focus on a relatively low-risk loan category that has the added advantage of
fostering customer loyalty. Mortgage loans accounted for 30.9% of the portfolio.

Among the various measures taken by the Bank to increase its mortgage clientele
was the introduction in Quebec of the Money-Saver Mortgage in the second quarter
of 1997. This innovative mortgage product, which lets borrowers realize
substantial savings on their loan, was extremely well received by consumers,
racking up sales of some $500 million by October 31, 1997. An estimated 50% of
the volumes for this product came from new clients.


TABLE 7
DISTRIBUTION OF LOANS BY BORROWER CATEGORY
AS AT SEPTEMBER 30
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                          1997               1996                1995                1994                1993
                                  -------------------------------------------------------------------------------------------------
                                     $          %         $         %        $          %        $          %        $         %
<S>                               <C>        <C>      <C>        <C>      <C>        <C>      <C>        <C>      <C>        <C>
Personal (1)                       5,869      14.0     5,329      14.1     5,305      15.0     5,234      15.7     5,061      16.2
Residential mortgage              12,999      30.9    11,552      30.5    10,902      30.9    10,196      30.6     9,037      28.9
Non-residential mortgage             697       1.7       608       1.6       781       2.2       835       2.5       870       2.8
Agricultural                         827       2.0       698       1.8       675       1.9       622       1.9       584       1.9
Financial institutions             2,437       5.8     1,774       4.7       766       2.2     1,307       3.9     1,082       3.5
Manufacturing and industrial       2,039       4.9     1,985       5.2     2,192       6.2     1,732       5.2     1,930       6.2
Construction and real estate       2,070       4.9     2,425       6.4     2,718       7.7     2,653       8.0     2,806       9.0
Transportation and 
   communications                  3,717       8.8     3,055       8.1     2,914       8.3     2,431       7.3     3,001       9.6
Mines, quarries and energy           347       0.8       300       0.8       275       0.8       215       0.6       249       0.8
Forestry sector                      250       0.6       242       0.6       264       0.7       346       1.0       456       1.5
Governments and other
   public agencies                   554       1.3       520       1.4       488       1.4       635       1.9       478       1.5
Wholesale trade                      583       1.4       591       1.5       655       1.9       691       2.1       595       1.9
Retail trade                         997       2.4       977       2.6     1,201       3.4     1,193       3.6     1,118       3.6
Services                           1,941       4.6     1,969       5.2     1,784       5.1     1,920       5.8     2,151       6.9
Securities purchased under
   resale agreements               4,133       9.8     3,062       8.1     2,313       6.6     1,467       4.4       869       2.8
Other                              2,565       6.1     2,818       7.4     2,048       5.7     1,879       5.5     1,006       2.9
                                  -------------------------------------------------------------------------------------------------
                                  42,025     100.0    37,905     100.0    35 281     100.0    33,356     100.0    31,293     100.0
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1) INCLUDES CONSUMER LOANS, CREDIT CARDS AND OTHER PERSONAL LOANS.


                                                  NATIONAL BANK OF CANADA     31
<PAGE>

In addition to its operations in the markets served by its branch network, the
Bank is increasingly focusing its efforts on developing non-traditional
distribution networks in Canada as a way of reaching less accessible client
segments. The Toronto Mortgage Centre, essentially an electronic operation,
doubled its mortgage volumes in 1997. The independent sales force in Quebec
spearheaded several mortgage renewal campaigns. The Bank also set up a group of
mortgage representatives working on commission in the dynamic Vancouver market.

Business loans (i.e., the total of all the other headings, excluding governments
and other public agencies and securities purchased under resale agreements)
advanced by 5.9% to reach $18,470 million as at September 30. This growth
occurred in both the Canadian and U.S. markets but was tempered by the decline
in real estate loans. If bankers' acceptances are included with business loans,
then total business credits increased by 8.2% in 1997.

Despite fierce competition in the lending market, the National Bank continued to
enlarge its market share of loans to Quebec-based businesses. There was no
material change in the breakdown of loans by economic sector, with the exception
of a decrease in loans to the construction and real estate sector.

FUNDING
The Bank finances its lending and investment activities through funds obtained
from its depositors, investors and shareholders. Acting as intermediary between
lenders and borrowers, savers and investors, constitutes the core business of a
bank. To do so successfully, it must be financially sound. For instance, a bank
must manage its liquidity in such a way as to meet its day-to-day financial
obligations. Activities must be funded at the lowest possible cost and with
maximum efficiency. A bank must also maintain a solid capital base that will
safeguard it against any economic or financial eventuality.

LIQUIDITY MANAGEMENT
As at October 31, 1997, the Bank's balance sheet contained $14,486 million of
liquid assets, compared to $11,942 million a year earlier. Securities
represented 69.1% of these liquid assets with cash resources (especially
deposits with other banks) making up the remainder. Liquid assets amounted to
21.9% of total assets, down from 22.5% at the end of 1996. If securities
purchased under resale agreements are excluded from assets, the liquidity ratio
would be 25.4%, up slightly from 23.7%.

DEPOSITS
In 1997, the Bank funded roughly 65% of its assets through deposits. As at
October 31, personal deposits accounted for 47.2% of the deposit mix, commercial
deposits for 17.8% and purchased funds (primarily deposits by other financial
institutions) for 35.0%, as shown in Table 8.

Personal deposits as at October 31, 1997 were down $2,000 million from the
previous year, which was in line with the trend on financial markets where the
proliferation of savings instruments prompted clients to opt for investments
offering a higher potential yield.


TABLE 8
DEPOSITS
AS AT OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                                         1997                1996                1995                1994                1993
                                 --------------------------------------------------------------------------------------------------
                                     $         %         $         %         $         %         $         %         $         %
<S>                               <C>        <C>      <C>        <C>      <C>        <C>      <C>        <C>      <C>        <C>
Personal                          20,413      47.2    22,413      55.9    21,389      52.9    20,172      54.7    19,004      54.1
Commercial                         7,709      17.8     7,056      17.6     6,411      15.9     5,599      15.2     5,136      14.6
Purchased funds                   15,148      35.0    10,656      26.5    12,624      31.2    11,079      30.1    10,973      31.3
                                 --------------------------------------------------------------------------------------------------
                                  43,270     100.0    40,125     100.0    40,424     100.0    36,850     100.0    35,113     100.0
- -----------------------------------------------------------------------------------------------------------------------------------
Domestic                          29,158      67.4    32,471      80.9    30,197      74.7    28,357      77.0    26,903      76.6
International - United States      5,474      12.6     3,597       9.0     3,359       8.3     3,359       9.1     3,653      10.4
              - Other              8,638      20.0     4,057      10.1     6,868      17.0     5,134      13.9     4,557      13.0
- -----------------------------------------------------------------------------------------------------------------------------------
Personal deposits as a
   percentage of total assets                 30.8                42.2                43.7                45.0                44.5
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>


32     NATIONAL BANK OF CANADA
<PAGE>

Because of its diversification into other savings markets, the Bank was more 
than able to offset the drop in bank deposits through increases in funds 
under administration and management (Table 11, page 35). The Bank's strategy 
in 1997 was to enhance synergy with its subsidiaries in order to provide 
clients with options that take into account their preference for higher 
returns, such as mutual funds from National Bank Securities and General 
Trust, and stock market investments from Levesque Beaubien Geoffrion and 
InvesTel.

Commercial deposits experienced a satisfactory increase of $653 million or 9.3%
over 1996.

In all, core deposits (personal plus commercial) were down by $1,347 million or
4.6%. To make up for this decline, the Bank raised its volume of purchased
funds, particularly as it was able to obtain them at a low cost. In short, its
financial stability and confidence in the future enabled the Bank to fund
in this way the rapid growth in its assets.

[GRAPH]

The Bank floated issues of $627 million of Euronotes in 1997. The Euro Medium
Term Notes Programme was  created at the end of the year to give the Treasury
division easier and more systematic recourse to European capital markets in
order to obtain purchased funds under favourable conditions.

     DURING THE PREVIOUS FOUR YEARS, DEPOSIT LIABILITY (THE SHARE OF TOTAL
     DEPOSITS IN THE BANK'S BALANCE SHEET) CLIMBED FROM $35,113 MILLION TO
     $43,270 MILLION, FOR A 23.2% INCREASE. PERSONAL DEPOSITS ROSE 7.4%,
     COMMERCIAL DEPOSITS 50.1% AND PURCHASED FUNDS 38.0%. CORE DEPOSITS DECLINED
     FROM 68.7% TO 65.0% OF TOTAL DEPOSITS OVER THE PERIOD.

CAPITAL MANAGEMENT
In addition to funding operations, the Bank's capital ensures the financial
stability of the institution by allowing it to deal with any eventuality.
As at October 31, 1997, total capital stood at $4,295 million. Table 9 presents
the sources of this capital.

[GRAPH]


TABLE 9
SOURCE OF CAPITAL
FOR THE YEAR ENDED OCTOBER 31
(MILLIONS OF DOLLARS)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------
                                  1997      1996      1995      1994      1993
                                -----------------------------------------------
<S>                             <C>        <C>       <C>       <C>       <C>
Non-controlling interest           466        42        36        44        41
Bank debentures                  1,069     1,016     1,177     1,241     1,037
Shareholders' equity
   Preferred shares                376       376       376       532       426
   Common shares                 1,309     1,268     1,234     1,207     1,083
   Retained earnings             1,075       855       701       578       462
                                -----------------------------------------------
                                 2,760     2,499     2,311     2,317     1,971
                                -----------------------------------------------
Total capital                    4,295     3,557     3,524     3,602     3,049
- -------------------------------------------------------------------------------
Internally generated capital                                                  
   Net income                      342       318       245       217       175
   Other amounts affecting                                                    
      retained earnings              2       (56)      (18)        1        (4)
                                -----------------------------------------------
                                   344       262       227       218       171
   Less: dividends                (124)     (108)     (104)     (102)      (89)
                                -----------------------------------------------
                                   220       154       123       116        82
- -------------------------------------------------------------------------------
External financing
   Non-controlling interest        424         6        (8)        3         7
   Debentures                       53      (161)      (64)      204        68
   Preferred shares                  -         -      (156)      106       (42)
   Common shares                    41        34        27       124       177
                                -----------------------------------------------
                                   518      (121)     (201)      437       210
                                -----------------------------------------------
Increase (Decrease) in capital     738        33       (78)      553       292
- -------------------------------------------------------------------------------
</TABLE>

                                                  NATIONAL BANK OF CANADA     33
<PAGE>

Capital is obtained through external financing - debenture and share issues -
and from internally generated capital, namely, earnings not paid out as
dividends. In 1997, internally generated capital totalled $220 million,
approximating net income of $342 million less the dividend payout of $124
million.

The 42.9% growth in internally generated capital over the previous year
established a new record for the Bank, topping its previous high in 1996.

In the area of external financing, the Bank also considerably strengthened its
capital base by setting up NB Capital Corporation in the United States, which
issued US $300 million (or CDN $423 million) of preferred shares included in
Tier 1 capital. This contribution is listed under the heading "Non-controlling
interest". This innovative operation widened the National Bank's lead over the
other major Canadian banks in terms of capitalization, with the result that it
is now the best capitalized of them all.

Common shareholders' equity as at October 31, 1997 amounted to $2,384 million,
for an increase of 12.3%. The dividend on common shares was raised from 49CENTS
to 57.5CENTS during the year.

Table 10 explains how the Bank's regulatory capital is calculated. Following the
issue of preferred shares on the U.S. market, the Bank's Tier 1 capital climbed
$692 million to reach $3,013 million. Tier 2 capital rose


TABLE 10
CAPITAL RATIOS
AS AT OCTOBER 31
(MILLIONS OF DOLLARS)
(IN ACCORDANCE WITH BIS GUIDELINES)

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------
                                                   1997      1996 (3)  1995      1994      1993 (1)
                                                ---------------------------------------------------
<S>                                               <C>       <C>       <C>       <C>       <C>
Tier 1 capital
   Common shareholders' equity                    2,384     2,123     1,935     1,785     1,643
   Non-cumulative preferred shares,
      permanent                                     317       317       317       442       317
   Non-controlling interest                         466        42        36        44        41
   Less: goodwill                                  (154)     (161)     (159)     (169)     (179)
                                                ---------------------------------------------------
                                                  3,013     2,321     2,129     2,102     1,822
- ---------------------------------------------------------------------------------------------------
Tier 2 capital
   Cumulative preferred shares                       59        59        59        90       110
   Bank debentures                                  947     1,064     1,078     1,184       881
   General allowance                                200         -         -         -         -
   Less: investments in
      affiliated corporations                        (3)       (1)       (1)       (1)       (1)
                                                ---------------------------------------------------
                                                  1,203     1,122     1,136     1,273       990
- ---------------------------------------------------------------------------------------------------
Total capital                                     4,216     3,443     3,265     3,375     2,812
- ---------------------------------------------------------------------------------------------------
Risk-weighted balance sheet items
   Cash resources                                   981       761     1,019       805       698
   Securities                                     2,282     2,861     2,334     2,230     1,435
   Mortgage loans                                 4,200     4,156     4,118     4,029     4,008
   Other loans                                   22,202    20,143    19,144    18,412    18,401
   Other assets                                   4,022     3,098     2,500     2,542     2,431
                                                ---------------------------------------------------
                                                 33,687    31,019    29,115    28,018    26,973
- ---------------------------------------------------------------------------------------------------
Risk-weighted off-balance sheet items (2)
   Commitments to extend credit
      Guarantees, letters of credit and
         transaction-related contingencies        1,193     1,174     1,121       978     1,134
      Other commitments to extend credit          2,293     1,358     1,086     1,250     1,095
   Interest rate contracts                           77        66        38        21        40
   Foreign exchange contracts                       158       136       197       145       147
   Equity contracts                                  18        21         -         -         -
                                                ---------------------------------------------------
                                                  3,739     2,755     2,442     2,394     2,416
- ---------------------------------------------------------------------------------------------------
Total risk-weighted assets                       37,426    33,774    31,557    30,412    29,389
- ---------------------------------------------------------------------------------------------------
Ratios
   Tier 1                                           8.1%      6.9%     6.8%       6.9%      6.2%
   Tier 2                                           3.2       3.3%     3.6%       4.2%      3.4%
                                                ---------------------------------------------------
   Total                                           11.3%     10.2%    10.4%      11.1%      9.6%
- ---------------------------------------------------------------------------------------------------

</TABLE>

(1)  TAKING INTO ACCOUNT THE REDEMPTION OF $100 MILLION IN DEBENTURES THROUGH
     THE ISSUE OF COMMON SHARES ON NOVEMBER 1, 1993.
(2)  AS AT SEPTEMBER 30.
(3)  TAKING INTO ACCOUNT THE ISSUE OF $150 MILLION IN DEBENTURES ON NOVEMBER 1,
     1996.


34     NATIONAL BANK OF CANADA
<PAGE>

by $81 million as a result of the general allowance being included as of 1997.
Growth in Tier 2 capital also took into account the redemption of debentures
during the year. Total regulatory capital grew by 22.5% to $4,216 million as at
October 31, 1997.

The lower half of Table 10 presents the value of balance sheet and off-balance
sheet items, risk-weighted according to the rules of the Bank for International
Settlements (BIS). Calculated by dividing Tier 1 and total capital by total
risk-weighted assets, the Bank's Tier 1 capital ratio was 8.1% as at October 31,
1997 and its total capital ratio was 11.3%. Both ratios were up
significantly over their respective values of 6.9% and 10.2% at the end of the
previous year. The Bank's Tier 1 capital ratio made it the best capitalized of
the major Canadian banks.

ASSETS UNDER ADMINISTRATION/MANAGEMENT
Table 11 lists the principal asset administration and management services which
the Bank and its subsidiaries offer to clients. As at October 31, 1997, the
value of these assets amounted to $65,336 million, for an increase of $15,062
million.

With the exception of mortgages sold to third parties, which were down because
of principal repayments, all management and administration categories
contributed to this growth.

The Bank was more than able to make up for the $2 billion decline in personal
deposits in 1997 (shown in Table 8, page 32) through increases in other savings
instruments. If InvesNat and third-party mutual funds sold by National Bank
Securities, stock portfolios held by individual clients of Levesque Beaubien
Geoffrion and the InvesTel brokerage service, as well as savings bonds bought at
the Bank are isolated from the data in Table 11, the amounts flowing through the
National Bank group in 1997 were up some $6.2 billion over the previous year.


TABLE 11
ASSETS UNDER ADMINISTRATION/MANAGEMENT
AS AT OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------------------
                                                                National      Natcan
                                        General    Levesque         Bank   Investment           Bank              Total
                                          Trust    Beaubien   Securities   Management      excluding      ---------------------
                                      of Canada   Geoffrion         Inc.         Inc.   subsidiaries        1997          1996
                                     -------------------------------------------------------------------------------------------

<S>                                   <C>         <C>         <C>            <C>        <C>               <C>           <C>
ASSETS UNDER ADMINISTRATION
Institutional                            24,384           -            -            -              -      24,384        17,510
Personal                                      -      20,645        2,133            -              -      22,778        17,754
Mutual funds                              2,078          24        3,091            -              -       5,193         3,886
Mortgage loans sold to third parties         32           -            -            -          1,389       1,421         1,945
                                     -------------------------------------------------------------------------------------------
Total assets under administration        26,494      20,669        5,224            -          1,389      53,776        41,095
                                     -------------------------------------------------------------------------------------------

ASSETS UNDER MANAGEMENT
Personal                                  2,389           -            -            -              -       2,389         2,076
Managed portfolios                            -         370            -        5,692              -       6,062         4,803
Mutual funds                                  -           -            -        3,109              -       3,109         2,300
                                     -------------------------------------------------------------------------------------------
Total assets under management             2,389         370            -        8,801              -      11,560         9,179
                                     -------------------------------------------------------------------------------------------
TOTAL ASSETS UNDER ADMINISTRATION/
    MANAGEMENT                           28,883      21,039        5,224        8,801          1,389      65,336        50,274
- --------------------------------------------------------------------------------------------------------------------------------

</TABLE>


                                                  NATIONAL BANK OF CANADA     35
<PAGE>

RISK MANAGEMENT

Risk is an inherent feature of banking intermediation and financial products, 
and managing that risk is one of a bank's main responsibilities. This section 
contains a description of the various types of risks and control methods used 
by the Bank, an analysis of the Bank's balance sheet as at October 31, 1997 
in terms of credit and interest rate risks, and a review of the risks in 
off-balance sheet activities (notably derivatives) at the end of the fiscal 
year. This will complement the analyses already presented in this 
Management's Discussion and Analysis.

RISK CATEGORIES AND CONTROL MEASURES
Market risk, credit risk and liquidity risk are the three main risk categories.
In addition, there are legal risks and risks associated with operations.

The risk related to a specific financial instrument is managed using a portfolio
approach, which means that the instrument is not considered individually but as
a component of a portfolio that may contain both balance sheet and off-balance
sheet items.

MARKET RISK
Market risk denotes the probability of variations in the value of a financial
instrument because of fluctuations in economic conditions and market prices.

For a bank, this risk is tied more closely to changes in interest and currency
rates. Accordingly, "interest rate risk" designates the risk that the value of a
financial instrument will be affected by market variations in interest rates
while "foreign currency risk" or "foreign exchange risk" refers to the impact of
exchange rate movements on the value of a financial instrument.

The Bank has established specific, detailed policies for managing market risk
which have been approved by the Board of Directors. These policies are aimed not
at neutralizing such risks, but at maximizing risk/return trade-offs within
carefully defined limits.

Market risk is managed by the Bank's Treasury sector, primarily using a "value
at risk" (VAR) methodology. With a simulation model, it is possible to estimate
the impact of potential market fluctuations on the financial instruments held by
the Bank. The model concentrates on worst-case loss scenarios and excludes only
those risks with a probability of less than 0.5%. In addition to daily VAR
simulations, at least once a week the Bank carries out a simulation aimed at
gauging the impact of catastrophic events that exceed the 99.5% confidence
level. This stress testing is used to measure - and if necessary mitigate - the
Bank's vulnerability to extreme shifts in market conditions. To complement these
methods, the Bank also uses other standard financial risk measurements and
various sensitivity analysis techniques.

The Executive Committee of the Board of Directors establishes maximum risk
limits and the procedures to follow depending on the level of risk involved.
Responsibility for managing market risk lies with the Chairman of the Board and
the Senior Executive Vice-President in charge of Treasury. Managers are required
to respect strict follow-up and reporting procedures, and stop-loss mechanisms
are automatically triggered should losses at any time exceed certain specified
levels. Moreover, an independent unit within the Bank is responsible for
monitoring and controlling transactions.

CREDIT RISK
Credit risk is the risk that a loss may occur if the counterparty to a financial
instrument fails to honour its commitments. It can apply to both balance sheet
and off-balance sheet assets, such as a loan or a derivative with a positive
market value.

Credit risks are controlled using specific policies which are designed to
maximize the risk/return trade-offs. These policies are approved by the Board of
Directors. An explanation of credit risk management as it applies to balance
sheet items and off-balance sheet items is provided below.

LIQUIDITY RISK
Liquidity risk refers to an institution's ability to raise the funds needed to
meet its financial commitments, whether for balance sheet items or off-balance
sheet activities. An integral part of asset and liability management, liquidity
risk is included in the strategies applied by Treasury. Since it is extremely
important for a bank to have liquid assets available at all times, special
emphasis is placed on managing them.

The Bank's liquidity management policy, which is approved by the Board of
Directors, sets out the objectives, measurement methods, minimum liquid asset
requirements and control procedures as well as strategies for obtaining market
funds and the steps to be taken to deal with any unforeseen events. The Senior


36     NATIONAL BANK OF CANADA
<PAGE>

Executive Vice-President in charge of Treasury is responsible for applying the
liquidity management policy, a report on which is submitted each year to
the Executive Committee. The situation is regularly monitored through weekly
follow-up reports on liquidity ratios and quarterly reports on the Bank's
overall liquidity position.

The liquidities needed for the Bank's operations are guaranteed by stable,
well-diversified funding through core deposits and purchased funds (Table 8,
page 32), capital adequacy (Tables 9 and 10, pages 33 and 34 respectively), and
the Bank's access to capital markets.

Other techniques, such as loan syndication and securitization, the marketing of
Bank products and the use of derivatives, are also instrumental in matching
assets and liabilities which in turn ensures sufficient liquidity.

ANALYSIS OF BALANCE SHEET RISKS
Credit and interest rate risks represent the main balance sheet risks.

CREDIT RISK MANAGEMENT
Credit risk has a direct bearing on the quality of a bank's portfolio. A
two-fold approach is taken to managing such risk, one for prospective loans and
the other for existing loans.

The first involves applying the measures and methods adopted by the Bank to
limit credit risks in the loans it makes.  During the year ended October 31,
1997, not only did the Bank continue to apply very strict credit limits, but it
further refined the criteria applied in the credit-granting process. New limits
were assigned to regional credit centres and all applications that exceed these
limits are handled by the Credit Committee of the Bank. Credit files approved at
the regional level are also closely monitored on an ongoing basis. The Bank
continues to carry out syndication activities in order to spread the risk in
certain loans among several financial institutions.

The Bank also introduced a new credit assessment system for commercial clients
in order to better control portfolio risk while still granting clients terms and
conditions in line with their financial position. This system, which is largely
computerized, takes three factors into consideration. First, it assesses the
client's credit rating using a more precise scale of 1 to 10 (compared to the
former 5-point scale). It then considers the collateral provided by the client,
and finally, it looks at the borrower's overall business relations with the
Bank. Plans are also under way to include a capital allocation model in the near
future so as to ensure that credit terms and conditions more accurately
correspond to the risks inherent in the credits granted.

The second approach in improving portfolio quality is to lessen the risks that
inevitably arise in loans after they have been granted. Just like the other
banks, the National Bank in recent years has had to improve the quality of its
real estate portfolio by shedding the riskiest assets and taking provisions
against potential losses. This cleanup operation progressed as planned for real
estate loans in 1997.

The Bank's prominent role with respect to small and medium-sized businesses
means that it has to be extremely vigilant, but at the same time our involvement
in this sector gives us a loyal client base. Accordingly, when our clients
experience temporary setbacks, the Bank works with them to seek out amicable
solutions that protect both their interests and those of its shareholders.

These strategies have clearly been effective as, during the year, the Bank was
able to reduce its provision for credit losses in the individuals and small
businesses category (Table 3, page 26). Improvements in the Bank's impaired
loans are analyzed later on (Table 14, page 40).


                                                  NATIONAL BANK OF CANADA     37
<PAGE>

The Bank's credit risk management policy is adopted by the Board of Directors 
in collaboration with the Executive Committee and the Credit Committee of the 
Board. It sets out the objectives and the methods and procedures for 
identifying and measuring risks (including concentration risk), evaluating 
credit, approving applications, as well as checking, monitoring and 
controlling such risk.

The Chief Executive Officer and the Chairman of the Credit Committee of the Bank
(a separate entity from the Credit Committee of the Board) are responsible
for implementing these policies. Line management with the authority to approve
credit applications varies in accordance with the size and risk of the loan
being contemplated. Beyond certain limits, the decisions are made by the Credit
Committee of the Board. Each credit application must meet the requirements
stipulated in the Bank's policy. The portfolio is monitored on an ongoing basis
and a specialized team analyzes the risks associated with the various credit
categories and sectors in which the Bank wants to be involved.

At least once a year, the Chairman of the Credit Committee of the Bank presents
a detailed risk management report to the Board of Directors. Periodic or special
reports are also submitted to the Board of Directors, the Executive Committee
and the Credit Committee of the Board. Accounts which are potentially
problematic are monitored very closely and independent examinations are carried
out.

The Bank continued its orderly withdrawal from the real estate market in 1997.
Gross real estate loans amounted to $1,191 million as at October 31, 1997, down
26.0% from a year earlier (Table 12). Less the $158 million in provisions set
aside to cover potential losses in this sector, net volumes outstanding were
$1,033 million, for a decrease of 30.9% from the previous year.


TABLE 12
REAL ESTATE LOANS
AS AT OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                                          1997                1996                1995                1994                1993
                                  -------------------------------------------------------------------------------------------------
                                      $         %         $         %         $         %         $         %         $         %
<S>                                <C>         <C>     <C>        <C>      <C>         <C>     <C>        <C>      <C>         <C>
Geographic distribution
   Canada
      Ontario                        327        28       437        27       491        24       570        26       612        25
      Quebec                         405        34       503        31       562        27       494        22       503        21
      Other                           40         3        34         2        57         3       101         4       112         5
                                  -------------------------------------------------------------------------------------------------
                                     772        65       974        60     1,110        54     1,165        52     1,227        51
                                  -------------------------------------------------------------------------------------------------
   United States
      California                     149        13       232        15       302        14       329        15       336        14
      New York                        63         5        96         6       118         6       131         6       173         7
      Illinois                        55         4       114         7       144         7       149         7       151         6
      Other                          152        13       194        12       262        13       327        15       377        15
                                  -------------------------------------------------------------------------------------------------
                                     419        35       636        40       826        40       936        43     1,037        42
   Other                               -         -         -         -       116         6       121         5       164         7
                                  -------------------------------------------------------------------------------------------------
                                   1,191       100     1,610       100     2,052       100     2,222       100     2,428       100
- -----------------------------------------------------------------------------------------------------------------------------------
By type of project
   Retail                            358        30       414        26       511        25       531        24       570        23
   Office                            410        34       572        36       815        40       974        44     1,080        44
   Residential                       158        13       188        11       214        10       243        11       281        12
   Industrial                         78         7       110         7       157         8       173         8       184         8
   Land                               35         3        47         3        64         3        43         2        47         2
   Other                             152        13       279        17       291        14       258        11       266        11
                                  -------------------------------------------------------------------------------------------------
                                   1,191       100     1,610       100     2,052       100     2,222       100     2,428       100
Allowance for credit losses          158                 116                 153                 173                 227
                                  -------------------------------------------------------------------------------------------------
Real estate loans, net             1,033               1,494               1,899               2,049               2,201
- -----------------------------------------------------------------------------------------------------------------------------------
As a percentage of
   shareholders' equity                         37                  60                  82                  88                 112
As a percentage of total loans 
   and bankers' acceptances                      2                   4                   5                   6                   7
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>


38     NATIONAL BANK OF CANADA
<PAGE>

Real estate loan volumes shrank in virtually every region this year including -
for the second consecutive year - Quebec. We took advantage of good
opportunities as they arose to sell or restructure domestic real estate loans,
with the result that gross volumes declined by
$202 million or 20.7%. At the same time, we continued to
liquidate the U.S. real estate portfolio, reducing gross loans outstanding by
$217 million or 34.1% by the end of the year. 

[GRAPH]

As can be seen from the breakdown of loans by project type, this reduction in
real estate volumes occurred in all sectors.

In short, the Bank's strategy of sustained effort and prudence continued to
produce results in 1997. Net real estate exposure represented only 37% of
shareholders' equity at year end, compared to 60% in 1996 and 112% in 1993. It
also dropped to 2% of total loans and bankers' acceptances.

The situation with respect to loans to designated countries again improved
during the year (Table 13). Gross volumes outstanding declined to $109 million,
down 47.1% from 1996, as the Bank took advantage of the strong market ratings
for these loans to divest itself of a large part of its remaining portfolio.

As a result of this decrease and the favourable spread between the market and
book values of the portfolio, the provisions taken proved to be disproportionate
and the Bank was able to scale them back by $85 million, not including $13
million in write-offs.

The country risk allowance was therefore reduced by $98 million, bringing net
outstandings to $53 million or only 1.9% of shareholders' equity. Moreover, the
provisioning rate for the loans still on our books was 51.4%, a level deemed to
be amply sufficient.


TABLE 13
DESIGNATED COUNTRIES
AS AT OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------
                                               1997      1996      1995      1994      1993
                                            ------------------------------------------------
<S>                                          <C>       <C>       <C>       <C>       <C>
Loans and securities, gross
   Poland                                        -         -        90        91       148
   Brazil                                       35        51        91        91       103
   Argentina                                     -        51        51        51        62
   Ivory Coast                                  18        18        18        18        17
   Venezuela                                     -        15        15        15        15
   Sudan                                        16        17        19        17        14
   Morocco                                       -         -        28        28        27
   Peru                                         13        22        22        22        21
   Other                                        27        32        40        41        38
                                            ------------------------------------------------
                                               109       206       374       374       445
Country risk allowance                          56       154       190       190       274
                                            ------------------------------------------------
Loans and securities, net of allowances         53        52       184       184       171
- --------------------------------------------------------------------------------------------
Allowances as a % of loans and securities     51.4%     74.8%     50.8%     50.8%     61.6%
Loans and securities, net, as a % of
   shareholders' equity                        1.9%      2.1%      8.0%      7.9%      8.7%
- --------------------------------------------------------------------------------------------

</TABLE>

DURING FISCAL 1997, THE BANK CONVERTED THE LOAN GRANTED TO PERU INTO DISCOUNT
BONDS FOR AN AMOUNT OF $12 MILLION UNDER THE BRADY PLAN. PARTICULARS, BY
COUNTRY, OF PRIVATE-RISK AND SOVEREIGN-RISK LOANS CLASSIFIED AS RESTRUCTURED FOR
PREVIOUS YEARS ARE AS FOLLOWS: 1996: PANAMA $6 MILLION, 1994: BRAZIL $81
MILLION, POLAND $82 MILLION AND ARGENTINA $45 MILLION.


                                                  NATIONAL BANK OF CANADA     39
<PAGE>

As at October 31, 1997, impaired loans net of provisions for credit losses stood
at $297 million, for a 26.8% reduction from the $406 million level a year
earlier (Table 14). The ratio of impaired loans to loans and bankers'
acceptances was only 0.6%, down sharply from 1.0% in 1996 and 3.0% in 1993. As a
percentage of common shareholders' equity, net impaired loans continued their
downward trend, declining from 19.1% in 1996 to 12.5% in 1997.

Domestic net impaired loans to individuals and the commercial sector were up
during the year, reflecting the rapid growth in this portfolio and the Bank's
active role with independent businesses and very small businesses. As the Bank
had indicated in its 1996 Annual Report, additional provisions were taken in
this regard (see Table 3 on page 26 for the relevant explanations).

Changes in the volume of net impaired loans to individuals and independent
businesses were more than offset by the additional general allowance taken
by the Bank and the reduction in net impaired loans in other sectors. Domestic
impaired loans in the real estate sector were down as the Bank continued to pare
down this portfolio whenever opportunities arose. All in all, domestic net
impaired loans shrank by 21.1%.


TABLE 14
IMPAIRED LOANS
AS AT OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------
                                              1997      1996      1995      1994      1993
                                            -----------------------------------------------
<S>                                          <C>       <C>       <C>       <C>       <C>
Private impaired loans, net
    Domestic
       Individuals and small businesses (1)    241       192       138       119       104
       Commercial                              208       175       194       212       251
       Corporate                                 7        18        31        56        54
       Real estate                              38        61        98       182       166
       Other (2)                              (213)      (90)      (90)      (42)      (11)
                                            -----------------------------------------------
                                               281       356       371       527       564
                                            -----------------------------------------------
    International
       Commercial - United States               (1)        3         3        11        80
       Real estate - United States               9        39        70        83       133
       Real estate - Other                       -         -        50        52        51
       Other (2)                                 3         -         8         8        13
                                            -----------------------------------------------
                                                11        42       131       154       277
                                            -----------------------------------------------
Total private impaired loans, net              292       398       502       681       841
- -------------------------------------------------------------------------------------------
Impaired loans to designated countries
       Gross                                    57        77        94        92       337
       Allowance                                52        69        85        85       228
                                            -----------------------------------------------
                                                 5         8         9         7       109
                                            -----------------------------------------------
Total impaired loans, net (3)                  297       406       511       688       950
- -------------------------------------------------------------------------------------------
Private impaired loans, gross                1,075       995     1,104     1,310     1,435
Allowance for credit losses                    783       597       602       629       594
                                            -----------------------------------------------
Private impaired loans, net                    292       398       502       681       841
Provisioning rate                             72.8%     60.0%     54.5%     48.0%     41.4%
- -------------------------------------------------------------------------------------------
As a percentage of net loans and
   bankers' acceptances
       Domestic - Private                      0.7%      1.0%      1.2%      1.8%      2.1%
       International - Private                 0.2%      0.8%      2.8%      3.3%      5.7%
       International - Designated countries    0.1%      0.2%      0.2%      0.2%      2.3%
       Total                                   0.6%      1.0%      1.5%      2.1%      3.0%
As a percentage of common
   shareholders' equity                       12.5%     19.1%     26.4%     38.5%     61.5%
- -------------------------------------------------------------------------------------------

</TABLE>

(1)  INCLUDING $42 MILLION IN NET CONSUMER LOANS IN 1997 (1996: $37 MILLION;
     1995: $39 MILLION; 1994: $28 MILLION; 1993: $22 MILLION). 
(2)  INCLUDING $200 MILLION IN GENERAL ALLOWANCES IN 1997 (1996: $100 MILLION;
     1995: $100 MILLION; 1994: $56 MILLION; 1993: $31 MILLION). 
(3)  THE BANK HAS NO LOANS CLASSIFIED AS OTHER PAST-DUE LOANS (90 DAYS AND OVER)
     EXCEPT FOR THOSE ALREADY DESIGNATED AS IMPAIRED.


40     NATIONAL BANK OF CANADA
<PAGE>

In the United States, the Bank's impaired loans continued to decline, with
outstanding volumes falling from $42 million to $8 million. This continued
improvement ties in with the Bank's strategy in recent years to reorient itself
towards the mid-market sector and specialize in promising niches such as
asset-based lending. It also reflects the efforts made to gradually reduce the
real estate portfolio. Tight controls over new credits granted in the United
States further contributed to the strong performance recorded in 1997.

Impaired loans to designated countries continued their downward trend and these
volumes are no longer considered significant.

As a percentage of the $1,075 million in gross private impaired loans, the $783
million allowance for loan impairment as at October 31, 1997 represented a
provisioning rate of 72.8%, continuing its upward trend of the past few years.

[GRAPH]

Given the high proportion of loans to small and medium-sized businesses in its
portfolio and the fact that its operations are concentrated in Quebec, the
National Bank has yet to match the performance levels of Canada's other major
banks. Nevertheless, impaired loan volumes in relation to the Bank's total loans
continue to shrink steadily. As already stated in its two previous Annual
Reports, the Bank believes that its success in improving its lending portfolio
will sustain this positive trend.

Net interest earned on impaired loans went from a negative amount of $5 million
in 1996 to a positive amount of $15 million in 1997 (Table 15), owing to
past-due interest bonds received from designated countries. Aggregate net
interest earned on all impaired loans rose from -1.1% to 3.3% for the same
reason.

Average impaired loans outstanding increased in the domestic sector, declined in
the international sector, and remained stable overall.

INTEREST RATE RISK MANAGEMENT
Interest rate risk in the balance sheet results from the mismatching of the
maturities of assets and liabilities. The level of risk also varies according to
the steepness of the interest rate curve as well as the frequency and extent of
fluctuations in interest rates. To control this risk, the Bank manages its asset
and liability matching and adjusts the mix of its portfolios by using a vast
range of both balance sheet and off-balance sheet financial instruments,
including securitization transactions.

Analyzing interest rate sensitivity gaps is one of the methods used to control
interest rate risk. Table 16 on pages 42 to 45 presents a breakdown of assets
and liabilities by maturity and illustrates the sensitivity of the Bank's
balance sheet to interest rate fluctuations as at October 31, 1997. In this
table, a distinction is made between items in Canadian dollars and those in
foreign currencies, while the trading account and the investment account are
shown separately.


TABLE 15
INTEREST ON IMPAIRED LOANS
FOR THE YEAR ENDED OCTOBER 31
(MILLIONS OF DOLLARS)

<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------
                                                    1997      1996      1995      1994      1993
                                                  -----------------------------------------------
<S>                                               <C>       <C>       <C>       <C>       <C>
Interest on impaired loans (1)
   Domestic                                         (19)      (20)      (18)      (16)       (7)
   International                                     34        15        31        18        37
                                                  -----------------------------------------------
                                                     15        (5)       13         2        30
- -------------------------------------------------------------------------------------------------
Average impaired loans 
   Domestic                                         400       354       427       554       569
   International                                     50        96       149       309       502
                                                  -----------------------------------------------
                                                    450       450       576       863     1,071
- -------------------------------------------------------------------------------------------------
Interest as a % of average impaired loans
   Domestic                                        (4.8)%    (5.7)%    (4.2)%    (2.9)%    (1.2)%
   International                                   68.0 %    15.6 %    20.8 %     5.8 %     7.4 %
   Total                                            3.3 %    (1.1)%     2.3 %     0.2 %     2.8 %
- -------------------------------------------------------------------------------------------------

</TABLE>

(1)  INTEREST EARNED INCLUDES INTEREST RECEIPTS AND REVERSALS FOR LOANS NEWLY
     CLASSIFIED AS IMPAIRED.


                                                  NATIONAL BANK OF CANADA     41
<PAGE>

The net sensitivity gap for maturities of one year and under in the investment
account was essentially unchanged, going from a liability-sensitive position of
$793 million (or 2.2% of assets) as at October 31, 1996 to $781 million (or 1.8%
of assets) as at October 31, 1997. The asset-sensitive position of net gaps for
maturities of over one year shrank from $2,717 million at year end 1996 to
$1,994 million at year end 1997.

The use of derivatives greatly contributed to extending the average maturity of
the Bank's net assets, thereby making the interest spread less sensitive to
interest rate fluctuations. In fact, by using derivatives, the Bank reduced the
asset-sensitive position of net gaps for maturities of under one year by $3,481
million.

Information on sensitivity gaps for the foreign currency investment account
shows that mismatches were limited and that the vast majority of assets and
liabilities had maturities of under one year.


TABLE 16A
INTEREST RATE SENSITIVITY ANALYSIS - CANADIAN DOLLAR ITEMS
AS AT OCTOBER 31
(MILLIONS OF CANADIAN DOLLARS)
- -----------------------------------------------------------------------------
                                                         3 MONTHS
                              TOTAL     VARIABLE RATE    AND UNDER      YIELD
                            --------   ---------------  -----------    -------
ASSETS
Trading account
     Cash resources              38             38               -          -
     Securities               4,698              -             802       3.79
     Loans                    7,934            657           6,486       3.80
     Other assets                 -              -               -          -
                            --------   ---------------  -----------    -------
                             12,670            695           7,288       3.80
                            --------------------------------------------------
Investment account
     Cash resources           1,794            610           1,179       4.52
     Securities               3,019              2             547       4.28
     Loans                   33,658         13,402           4,495       5.78
     Other assets             4,252              -               -          -
                            --------   ---------------  -----------    -------
                             42,723         14,014           6,221       5.41
                            --------------------------------------------------
Total                        55,393         14,709          13,509       4.54
- ------------------------------------------------------------------------------
LIABILITIES
Trading account
     Deposits                   950            950               -          -
     Other liabilities       11,626            174           6,847       3.63
                            --------   ---------------  -----------    -------
                             12,576          1,124           6,847       3.63
                            --------------------------------------------------
Investment account
     Deposits                30,427          6,444           6,134       3.67
     Subordinated debt          335              -               -          -
     Other liabilities        5,629          2,207               -          -
     Shareholders' equity     2,760             59               -          -
                            --------   ---------------  -----------    -------
                             39,151          8,710           6,134       3.67
                            --------------------------------------------------
Total                        51,727          9,834          12,981       3.65
- ------------------------------------------------------------------------------
Trading gap                      94           (429)            441
Investment gap                3,572          5,304              87
On-balance sheet gap          3,666          4,875             528
- ------------------------------------------------------------------------------
DERIVATIVES
Trading derivatives              25              -           2,251
Investment derivatives       (3,457)             -          (2,903)
Total                        (3,432)             -            (652)
- ------------------------------------------------------------------------------
Total trading gap               119           (429)          2,692
Total investment gap            115          5,304          (2,816)
Total gap, net                  234          4,875            (124)
- ------------------------------------------------------------------------------

42     NATIONAL BANK OF CANADA

<PAGE>

Another risk assessment method used by the Bank is to measure the impact of
interest rate movements on net interest income and on the present value of
shareholders' equity. The Bank structured the investment sensitivity gaps for
maturities of one year and under in such a way as to minimize the impact of
interest rate fluctuations on the interest spread. Based on the Bank's matching
position as at October 31, 1997, simulations demonstrate that an immediate and
sustained 1% rise in interest rates would increase net interest income by
approximately $4 million (before taxes) over 12 months and reduce the present
value of common shareholders' equity by $33 million.

To complement the traditional tools used for measuring financial risk, the Bank
applies a VAR methodology to trading activities.  According to simulations, if
potential losses with a probability of 0.5% or less are excluded, the VAR of
trading activities as at October 31, 1997 was limited to $1.3 million in foreign
exchange operations, $4.1 million in interest rate operations and $0.8 million
in equity trading. The VAR of these three types of operations combined amounted
to $4.2 million. These amounts are considerably lower than the notional amount
of the derivatives used for trading purposes.


<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                            6 TO 12              TOTAL 1 YEAR                                                         NON-INTEREST
 3 TO 6 MONTHS     YIELD     MONTHS      YIELD      AND UNDER    1 TO 5 YEARS      YIELD    OVER 5 YEARS      YIELD      SENSITIVE
 -------------     -----    -------      -----   ------------    ------------      -----    ------------      -----   -------------


<S>                <C>      <C>          <C>     <C>             <C>               <C>      <C>               <C>     <C>
             -         -         -          -              38               -          -               -          -              -
         1,117      4.01       900       4.24           2,819             622       4.99           1,257       5.57              -
           667      3.79         -          -           7,810             124       7.96               -          -              -
             -         -         -          -               -               -          -               -          -              -
 -------------     -----    ------       ----    ------------    ------------      -----    ------------      -----   ------------
         1,784      3.93       900       4.24          10,667             746       5.48           1,257       5.57              -
- -----------------------------------------------------------------------------------------------------------------------------------

             5      3.91         -          -           1,794               -          -               -          -              -
           229      5.41        85       7.38             863             999       5.79             813       6.68            344
         1,983      6.78     3,402       6.99          23,282          10,188       7.20             188       7.83              -
             -         -         -          -               -               -          -               -          -          4,252
 -------------     -----    ------       ----    ------------    ------------      -----    ------------      -----   ------------
         2,217      6.63     3,487       7.00          25,939          11,187       7.07           1,001       6.90          4,596
- -----------------------------------------------------------------------------------------------------------------------------------
         4,001      5.43     4,387       6.43          36,606          11,933       6.97           2,258       6.16          4,596
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
                                                                                                                                  
             -         -         -          -             950                -         -               -          -              -
         1,051      3.82       110       4.23           8,182              678      5.25           1,253       5.48          1,513
 -------------     -----    ------       ----    ------------     ------------      ----    ------------      -----   ------------
         1,051      3.82       110       4.23           9,132              678      5.25           1,253       5.48          1,513
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
         3,546      4.22     4,840       4.32          20,964            9,376      6.03              87       6.28              -
             -         -         9      10.88               9               51     11.30             275       7.50              -
             -         -         -          -           2,207               27      5.99              85       7.75          3,310
             -         -         -          -              59              192      9.58             125       9.16          2,384
 -------------     -----    ------       ----    ------------      -----------     -----    ------------      -----   ------------
         3,546      4.22     4,849       4.33          23,239            9,646      6.13             572       7.71          5,694
- -----------------------------------------------------------------------------------------------------------------------------------
         4,597      4.13     4,959       4.33          32,371           10,324      6.07           1,825       6.18          7,207
- -----------------------------------------------------------------------------------------------------------------------------------
           733                 790                      1,535               68                         4                    (1,513)
        (1,329)             (1,362)                     2,700            1,541                       429                    (1,098)
          (596)               (572)                     4,235            1,609                       433                    (2,611)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
          (125)             (1,247)                       879             (920)                       (1)                       67
        (2,302)              1,724                     (3,481)            (191)                      215                         -
        (2,427)                477                     (2,602)          (1,111)                      214                        67
- -----------------------------------------------------------------------------------------------------------------------------------
           608                (457)                     2,414             (852)                        3                    (1,446)
        (3,631)                362                       (781)           1,350                       644                    (1,098)
        (3 023)                (95)                     1,633              498                       647                    (2,544)
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>


                                                  NATIONAL BANK OF CANADA     43
<PAGE>

ANALYSIS OF OFF-BALANCE SHEET RISK EXPOSURE
Risks are also linked to off-balance sheet activities, which consist of
commitments to extend credit and derivatives. These financial instruments are
usually components of portfolios which include balance sheet items and, as such,
are subject to the full range of control measures described earlier. In
addition, commitments to extend credit must also comply with the same credit
policies as loan operations recorded on the balance sheet. Additional control
measures are also applied to derivatives.

This section provides more information on the nature of off-balance sheet
activities, the risks they involve, and the assessments and control measures
applicable to such risks.

CREDIT EQUIVALENT AMOUNT OF OFF-BALANCE SHEET ITEMS
Table 10 (page 34) provides a breakdown of the risk-weighted credit equivalent
amount of the various off-balance sheet items included in the calculation of
total risk-weighted assets. They represent a relatively low proportion in
comparison to the other credit risks recorded on the balance sheet. Off-balance
sheet items accounted for 11.1% of risk-weighted assets on the balance sheet,
compared to 8.9% in 1996.


TABLE 16B
INTEREST RATE SENSITIVITY ANALYSIS - FOREIGN CURRENCY ITEMS
AS AT OCTOBER 31
(MILLIONS OF CANADIAN DOLLARS)

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------
                                                                           3 MONTHS
                                     TOTAL          VARIABLE RATE          AND UNDER          YIELD
                                   ---------      -----------------      -------------      ---------
<S>                                <C>            <C>                    <C>                <C>
ASSETS                                                                                             
Trading account                                                                                    
     Cash resources                      9                      9                  -              -
     Securities                        764                      -                 73           5.59
     Loans                             680                    211                355           4.59
     Other assets                        -                      -                  -              -
                                   ---------      -----------------      -------------      ---------
                                     1,453                    220                428           4.76
                                   ------------------------------------------------------------------
Investment account                                                                                 
     Cash resources                  2,635                    249              2,178           5.54
     Securities                      1,529                    114                676           3.68
     Loans                           4,986                  1,894              2,626           5.87
     Other assets                      239                      -                  -              -
                                   ---------      -----------------      -------------      ---------
                                     9,389                  2,257              5,480           5.47
                                   ------------------------------------------------------------------
Total                               10,842                  2,477              5,908           5.42
- -----------------------------------------------------------------------------------------------------
LIABILITIES                                                                                        
Trading account                                                                                 
     Deposits                          210                   183                  22              -
     Other liabilities               1,367                    67                  56           2.50
                                   ---------      -----------------      -------------      ---------
                                     1,577                   250                  78           1.81
                                   ------------------------------------------------------------------
Investment account                                                                           
     Deposits                       11,683                   905               6,786           5.60
     Subordinated debt                 734                    -                  148           4.48
     Other liabilities                 514                    -                   34           5.30
     Shareholders' equity               -                     -                   -              -
                                   ---------      -----------------      -------------      ---------
                                    12,931                   905               6,968           5.58
                                   ------------------------------------------------------------------
Total                               14,508                 1,155               7,046           5.53
- -----------------------------------------------------------------------------------------------------
Trading gap                           (124)                  (30)                350
Investment gap                      (3,542)                1,352              (1,488)
On-balance sheet gap                (3,666)                1,322              (1,138)
- -----------------------------------------------------------------------------------------------------
DERIVATIVES                                                                        
Trading derivatives                      5                     -              (1,511)
Investment derivatives               3,593                     -                 364
Total                                3,598                     -              (1,147)
- -----------------------------------------------------------------------------------------------------
Total trading gap                     (119)                  (30)             (1,161)
Total investment  gap                   51                 1,352              (1,124)
Total gap, net                         (68)                1,322              (2,285)
- -----------------------------------------------------------------------------------------------------

</TABLE>


44     NATIONAL BANK OF CANADA
<PAGE>

DERIVATIVE FINANCIAL INSTRUMENTS
The derivative financial instruments used by the Bank (forwards, futures, swaps
and options) are contracts whose value is derived mainly from interest rates and
foreign exchange rates and, to a lesser extent, commodity prices and equity
prices.

Derivatives are the strategic tool of choice for risk management. The Bank uses
them for two purposes: trading activities and asset/liability management.

The Bank uses its trading portfolio to carry out market-making or trading
operations and to position itself on markets. The Bank also makes its expertise
in risk management available to its commercial and institutional clients by
offering management solutions for risk exposure.

Derivatives are one of the balance sheet tools available for managing interest
rate and foreign exchange risk exposure as well as asset and liability matching.
It is essential that these risks, which are a normal part of banking, be managed
in order to protect the interest spread and the present value of capital.


<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                            6 TO 12              TOTAL 1 YEAR                                                         NON-INTEREST
 3 TO 6 MONTHS     YIELD     MONTHS      YIELD      AND UNDER    1 TO 5 YEARS      YIELD    OVER 5 YEARS      YIELD      SENSITIVE
 -------------     -----    -------      -----   ------------    ------------      -----    ------------      -----   -------------
<S>                <C>      <C>          <C>     <C>             <C>               <C>      <C>               <C>     <C>
             -         -          -          -              9               -          -               -          -              -
             2      5.30          -          -             75             298       5.56             264       6.53            127
            35      5.39          -          -            601               -          -               -          -             79
             -         -          -          -              -               -          -               -          -              -
 -------------     -----    -------      -----   ------------    ------------      -----    ------------      -----   -------------
            37      5.38          -          -            685             298       5.56             264       6.53            206
 ----------------------------------------------------------------------------------------------------------------------------------

           164      5.48          7       5.88          2,598               -          -               -          -             37
            92      6.01         85       4.24            967             141       6.12             223       6.06            198
           247      6.02         54       5.57          4,821             129       7.17               -          -             36
             -         -          -          -              -               -          -               -          -            239
 -------------     -----    -------      -----   ------------    ------------      -----    ------------      -----   -------------
           503      5.84        146       4.81          8,386             270       6.62             223       6.06            510
 ---------------------------------------------------------------------------------------------------------------------------------
           540      5.81        146       4.81          9,071             568       6.07             487       6.31            716
 ----------------------------------------------------------------------------------------------------------------------------------

                                                                                                                               
             -         -          -          -            205               -          -               -          -              5
             -         -          -          -            123              29       5.67              68       5.85          1,147
 -------------     -----    -------      -----   ------------    ------------      -----    ------------      -----   -------------
             -         -          -          -            328              29       5.67              68       5.85          1,152
 ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                
         1,978      5.85      1,894       6.02         11,563              79       6.27               -          -             41
             -         -          -          -            148             234       6.05             352       8.13              -
             -         -          -          -             34               9       5.63             458       7.70             13
             -         -          -          -              -               -          -               -          -              -
 -------------     -----    -------      -----   ------------    ------------      -----    ------------      -----   -------------
         1,978      5.85      1,894       6.02         11,745             322       6.09             810       7.89             54
 ----------------------------------------------------------------------------------------------------------------------------------
         1,978      5.85      1,894       6.02         12,073             351       6.06             878       7.73          1,206
 ----------------------------------------------------------------------------------------------------------------------------------
            37                    -                       357             269                        196                      (946)
        (1,475)              (1,748)                   (3,359)            (52)                      (587)                      456
        (1,438)              (1,748)                   (3,002)            217                       (391)                     (490)
 ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                               
         2,057                  160                       706            (534)                       (28)                     (139)
         1,857                1,519                     3,740            (210)                       247                      (184)
         3,914                1,679                     4,446            (744)                       219                      (323)
 ----------------------------------------------------------------------------------------------------------------------------------
         2,094                  160                     1,063            (265)                       168                    (1,085)
           382                 (229)                      381            (262)                      (340)                      272
         2,476                  (69)                    1,444            (527)                      (172)                     (813)
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>


                                                  NATIONAL BANK OF CANADA     45
<PAGE>

For trading activities, transactions are accounted for on a mark-to-market
basis. For asset/liability management operations, the derivatives are accounted
for on an accrual basis in order to match the accounting treatment of the assets
and liabilities being hedged.  Note 19 to the financial statements (page 65) 
presents the maturity profile of the derivatives held by the Bank as at 
September 30, 1997. It should be noted that most of these instruments have 
short maturities: 65% of interest rate contracts and 69% of foreign exchange 
contracts mature within six months.

Note 19 further presents the notional (or nominal) amounts of derivatives used
by the Bank for trading and asset/liability management (other activities). Table
16 (pages 42 to 45) shows how, for asset/liability management purposes,
derivatives modify interest rate sensitivity gaps and how, by extending the
maturity of capital, they reduced balance sheet risk exposure
in 1997. The notional amount of derivatives in the trading account is not
necessarily representative of their risk level but rather reflects the high
number of transactions.

The risks inherent in derivatives are similar to the general risks for financial
instruments. These can be divided into four major categories: market risk,
especially interest and foreign exchange rate risk; credit risk; liquidity risk
and legal risk.

Market risk is defined as the potential for a deterioration in the value of a
derivative instrument because of fluctuations in the underlying primary
instrument (interest rates or foreign exchange rates). All derivative risks are
accurately measured, reevaluated on a daily basis and managed in accordance with
the policies approved by the Bank's Board of Directors.

Credit risk, also known as the credit equivalent amount, is the value of the
loss incurred in the event a counterparty fails to honour its commitments. It
includes the current replacement cost of the contract, if it is positive, and
future credit risk exposure, which is the estimated change in the value of the
contract to maturity.

Note 20 to the financial statements (page 66), which provides data on credit
risk exposure calculated in this way, confirms the analysis of Table 10 (page
34) with respect to the low proportion of derivatives compared to the balance
sheet items.

The Bank limits credit risk exposure related to derivatives in various ways. For
instance, in dealings with certain counterparties, it can reduce its exposure by
means of netting or mark-to-market agreements. In addition, credit risk exposure
is reduced substantially when the relevant instruments are listed on a stock
exchange.  As shown in Note 19 to the financial statements (page 66), most of
the credit equivalent amount for derivatives is contracted with reliable
counterparties, particularly major banks and OECD governments.

Liquidity risk consists of two elements: market liquidity and cash flow. In the
first instance, risk exposure stems from a possible delay in settling a
position when, for example, the market lacks sufficient depth. The Bank controls
this risk by taking relatively short positions and by operating on markets where
its positions represent only a very small proportion of total volume. In the
second instance, cash flow risk derives from the timing of cash receipts and
outflows and is managed as part of the Bank's overall liquidity management
process.


46     NATIONAL BANK OF CANADA
<PAGE>


Legal risk exists where there is a possibility that a counterparty does not have
the necessary legal power to enter into a transaction or the legal documents
for such a transaction are deficient. The Bank manages this risk by applying the
necessary checks and controls and by working with the national and international
organizations that set the standards to be respected.

In derivative operations, another type of risk that is often discussed concerns
operations and systems, namely, the risk of losses that would be incurred should
information systems or operations control and management systems fail. The Bank
has a number of ways to limit this risk exposure. For example, it establishes
specific policies and procedures, including emergency plans (for recovery in the
event of equipment breakdown, for instance), continuous monitoring and follow-up
of procedures and systems, daily backup of transactions, regular presentation of
reports to senior line management, separation of transaction and control
functions, and personnel training.

In addition to being managed as part of the Bank's general risk management
policies, derivative risk exposure is also subject to special assessment and
control measures. An independent unit within the Bank is responsible for
monitoring financial transactions and administering risk control systems. The
duties of this unit include ensuring that transactions are settled and recorded,
measuring position risk, checking that the policies adopted by the Board of
Directors are applied and controlling the quality of analysis systems.

CONCLUSION

In 1997, the Bank took full advantage of the favourable economic conditions that
prevailed in order to boost its income and profits and to strengthen its
financial structure. It is currently the best capitalized of all the major
Canadian banks. Moreover, its shareholders received a total return comparable to
the industry average. This sustained performance was a natural extension of the
strategic orientations and the progress made in recent years.

Diversifying operations is one of the key factors in the Bank's ongoing efforts
to improve its financial structure and profitability. This diversification
entailed transforming the Bank into a fully integrated financial group and
expanding the range of products for its clients. In addition to positioning
itself in all the distribution networks for banking services, the Bank also
emphasized synergy with its subsidiaries to offer a variety of investment
products, a comprehensive range of financing instruments, advisory services
adapted to its many client groups, wealth management and trust services as well
as insurance products. As a result, the Bank was able to deal effectively with
the major trend that became particularly evident in 1997, namely, the migration
of personal deposits to other savings instruments.

The Bank is also diversified in geographic terms. While remaining the principal
bank for businesses in Quebec, the National Bank is carving a niche for itself
in growth markets throughout Canada, the United States and elsewhere in the
world. It is an active player on international capital markets and is
well-placed to accompany its clients to whatever country their business may take
them.

Nineteen ninety-seven was therefore another year of solid progress for the
National Bank as it continued to merit the confidence of its clients and
shareholders alike.


                                                  NATIONAL BANK OF CANADA     47
<PAGE>

QUARTERLY  RESULTS
(MILLIONS OF DOLLARS, EXCEPT FOR PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                                                                             DIVIDENDS            
     NET INTEREST                                                                         (IN THOUSANDS)          RETURN ON
  INCOME (TAXABLE    PROVISION                 NON-               NET INCOME           ---------------------         COMMON
       EQUIVALENT   FOR CREDIT   OTHER     INTEREST     NET     PER COMMON SHARE        COMMON    PREFERRED   SHAREHOLDERS'
           BASIS)(1)    LOSSES  INCOME(1)  EXPENSES  INCOME   --------------------      SHARES       SHARES        EQUITY %
                                                              BASIC  FULLY DILUTED
- ---------------------------------------------------------------------------------------------------------------------------
<S><C>              <C>         <C>       <C>       <C>       <C>    <C>                <C>       <C>         <C>
1st Q         260           75     141          254      45    0.28           0.28      12,789         9,168           11.0
2nd Q         244          100     173          251      40    0.23           0.24      12,869         8,314            9.5
3rd Q         254           75     161          261      48    0.27           0.26      14,760         8,195           10.4
4th Q         258           75     160          276      42    0.23           0.22      14,844         8,116            8.8
- ---------------------------------------------------------------------------------------------------------------------------
1993        1,016          325     635        1,042     175    1.01           1.00      55,262        33,793            9.9
- ---------------------------------------------------------------------------------------------------------------------------
1st Q         265           63     185          296      51    0.27           0.26      15,869         8,063           10.4
2nd Q         267           63     177          294      52    0.27           0.27      15,931         8,933           10.4
3rd Q         281           87     194          292      57    0.29           0.29      16,010        10,679           10.8
4th Q         282           62     163          286      57    0.29           0.28      16,096        10,435           10.6
- ---------------------------------------------------------------------------------------------------------------------------
1994        1,095          275     719        1,168     217    1.12           1.10      63,906        38,110           10.5
- ---------------------------------------------------------------------------------------------------------------------------
1st Q         281           56     167          292      61    0.31           0.31      16,173        10,167           11.1
2nd Q         303           76     171          301      57    0.29           0.28      16,256         9,968           10.5
3rd Q         293           56     185          314      64    0.33           0.33      16,327         9,983           11.4
4th Q         304           67     189          322      63    0.33           0.32      16,393         9,370           11.0
- ---------------------------------------------------------------------------------------------------------------------------
1995        1,181          255     712        1,229     245    1.26           1.24      65,149        39,488           11.0
- ---------------------------------------------------------------------------------------------------------------------------
1st Q         281           44     214          328      75    0.41           0.41      18,926         6,855           14.0
2nd Q         280           44     230          401      71    0.39           0.38      20,667         6,787           13.2
3rd Q         292          104     299          340      98    0.55           0.54      20,769         6,724           17.7
4th Q         289           43     227          344      74    0.41           0.41      20,893         6,675           12.8
- ---------------------------------------------------------------------------------------------------------------------------
1996        1,142          235     970        1,413     318    1.76           1.74      81,255        27,041           14.5
- ---------------------------------------------------------------------------------------------------------------------------
1ST Q         325           56     231          355      84    0.46           0.45      20,980         6,563           14.2
2ND Q         310           56     246          361      80    0.44           0.44      25,398         6,537           13.6
3RD Q         322           57     261          375      88    0.47           0.47      25,551         6,538           14.0
4TH Q         367          121     318          398      90    0.49           0.48      25,587         6,538           14.1
- ---------------------------------------------------------------------------------------------------------------------------
1997        1,324          290   1,056        1,489     342    1.86           1.84      97,516        26,176           14.0
- ---------------------------------------------------------------------------------------------------------------------------


                                                     NUMBER OF COMMON
                     IMPAIRED LOANS                SHARES (IN THOUSANDS)           PER COMMON SHARE
    ---------------------------------------------  --------------------     --------------------------
    NET PRIVATE   DESIGNATED COUNTRIES  NET TOTAL  AVERAGE       END OF      BOOK  STOCK TRADING RANGE  NUMBER OF    NUMBER OF
                  --------------------                           PERIOD     VALUE  -------------------  EMPLOYEES(2)  BRANCHES
                      GROSS  ALLOWANCE                                                                               IN CANADA
                OUTSTANDING                                                           HIGH       LOW
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C>     <C> <C>          <C>        <C>        <C>          <C>         <C>    <C>          <C>     <C>          <C>
1st Q       938        393       280     1,051     127,689      127,954     10.26      8.63      7.38      11,935          646
2nd Q       915        331       276       970     133,411      146,968     10.11      9.88      7.25      11,654          645
3rd Q       917        327       274       970     147,544      147,599     10.27     10.75     10.13      11,683          632
4th Q       841        337       274       904     148,390      148,474     10.41     10.63      9.50      12,149          650
- -------------------------------------------------------------------------------------------------------------------------------
1993
- -------------------------------------------------------------------------------------------------------------------------------
1st Q       812        340       277       875     158,680      158,708     10.55     11.63     10.13      12,081          647
2nd Q       786        251       222       815     159,306      159,339     10.71     11.38      9.00      10,870          646
3rd Q       733        257       226       764     160,093      160,126     10.89      9.25      8.25      10,882          645
4th Q       681         92        85       688     160,947      160,976     11.09     10.00      8.63      10,746          641
- -------------------------------------------------------------------------------------------------------------------------------
1994
- -------------------------------------------------------------------------------------------------------------------------------
1st Q       620         96        88       628     161,714      161,740     11.30     10.00      8.63      10,774          643
2nd Q       556         96        86       566     162,545      162,573     11.51     10.25      9.00      10,576          644
3rd Q       530         96        87       539     163,259      163,279     11.74     11.50     10.13      10,796          641
4th Q       502         95        86       511     163,940      163,963     11.88     11.88     10.38      10,620          629
- -------------------------------------------------------------------------------------------------------------------------------
1995
- -------------------------------------------------------------------------------------------------------------------------------
1st Q       399         94        86       407     164,575      164,594     11.86     11.38     10.38      11,514          648
2nd Q       395         93        84       404     165,330      165,348     12.13     12.00     11.00      11,295          649
3rd Q       392         81        72       401     166,161      166,182     12.53     12.00     11.05      11,568          632
4th Q       398         77        69       406     167,119      167,151     12.70     13.90     11.15      11,402          632
- -------------------------------------------------------------------------------------------------------------------------------
1996
- -------------------------------------------------------------------------------------------------------------------------------
1ST Q       387         75        68       394     168,046      168,315     13.04     14.40     13.20      11,668          665
2ND Q       394         55        50       399     169,163      169,369     13.36     16.80     13.75      11,584          659
3RD Q       392         54        49       397     170,121      170,250     13.68     18.25     15.65      11,736          643
4TH Q       292         57        52       297     170,391      170,461     13.99     20.30     17.00      11,651          637
- -------------------------------------------------------------------------------------------------------------------------------
1997
- -------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1)  AS OF 1996, REALIZED AND UNREALIZED GAINS OR LOSSES ARE RECORDED UNDER
     OTHER INCOME.
(2)  ON A FULL-TIME EQUIVALENT BASIS AND EXCLUDING THE SUBSIDIARY LEVESQUE
     BEAUBIEN GEOFFRION INC.


48     NATIONAL BANK OF CANADA
<PAGE>



[PHOTO]

                        CONSOLIDATED FINANCIAL STATEMENTS
                                                     YEAR ENDED OCTOBER 31, 1997


<PAGE>

MANAGEMENT'S  REPORT                                            
- --------------------------------------------------------------------------------

The consolidated financial statements and all information contained in this
document were prepared by the management of the Bank, which is responsible for
their accuracy, objectivity and completeness. These consolidated financial
statements were prepared in accordance with generally accepted accounting
principles, including the accounting requirements of the Superintendent of
Financial Institutions Canada.

Management maintains the necessary accounting and internal control systems
designed to ensure that reliable financial information is produced and that
assets are safeguarded, to a reasonable extent, against any loss or unauthorized
use. The procedures used include following up relevant criteria for hiring and
training personnel, establishing an organizational structure to ensure
appropriate distribution of tasks, regularly updating policies, procedures and
permanent instructions and appropriate budget control by centre of
responsibility. These systems are regularly evaluated by a group of inspectors
and internal auditors, whose findings are presented from time to time to the
Audit Committee. The Board of Directors, through its Audit Committee composed
entirely of directors who are neither officers nor employees of the Bank, is
responsible for examining and overseeing the Bank's practices with respect to
accounting and to the disclosure of financial information.

The Superintendent of Financial Institutions Canada each year makes such
examination of the Bank's affairs as he deems necessary to satisfy himself that
the provisions of the Bank Act having reference to the protection of the
depositors and shareholders of the Bank are duly observed, and that the Bank is
in a sound financial condition. He meets with the Audit Committee, with or
without management being present.

The independent auditors, whose report follows, have audited the consolidated
financial statements of the Bank. They meet with the Audit Committee from time
to time, with or without management being present, to discuss their audit and
questions related thereto.


Leon Courville
President and Chief Operating Officer

Montreal, November 24, 1997

AUDITORS' REPORT
- -------------------------------------------------------------------------------

TO THE SHAREHOLDERS OF NATIONAL BANK OF CANADA
We have audited the Consolidated Balance Sheet of National Bank of Canada as at
October 31, 1997 and the Consolidated Statements of Income, Changes in
Shareholders' Equity and Changes in Financial Position for the year then ended.
These financial statements are the responsibility of the Bank's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform an audit to obtain reasonable
assurance that 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.

In our opinion, these consolidated financial statements present fairly, in all
material respects, the financial position of the Bank as at October 31, 1997 and
the results of its operations and the changes in its financial position for the
year then ended in accordance with generally accepted accounting principles,
including the accounting requirements of the Superintendent of Financial
Institutions Canada.

The consolidated financial statements for the year ended October 31, 1996 were
audited by Raymond, Chabot, Martin, Pare and Price Waterhouse who expressed an
opinion thereon without reservation in their report dated November 28, 1996. 


Price Waterhouse 
Chartered Accountants


Samson Belair/Deloitte & Touche
General Partnership
Chartered Accountants


Montreal, November 24, 1997


50  NATIONAL BANK OF CANADA

<PAGE>

CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF INCOME
YEAR ENDED OCTOBER 31
(MILLIONS OF DOLLARS EXCEPT FOR PER SHARE AMOUNTS)           1997      1996
- --------------------------------------------------------------------------------
INTEREST INCOME AND DIVIDENDS
Loans                                                      $2,622    $2,672
Securities                                                    320       351
Deposits with other banks                                     163       206
                                                  ------------------------------
                                                            3,105     3,229
- --------------------------------------------------------------------------------
INTEREST EXPENSE
Deposits                                                    1,608     1,970
Bank debentures                                                84        85
Other                                                          94        38
                                                  ------------------------------
                                                            1,786     2,093
                                                  ------------------------------
NET INTEREST INCOME                                         1,319     1,136
- --------------------------------------------------------------------------------
OTHER INCOME
Capital market fees                                           374       290
Deposit and payment service charges                           148       140
Realized and unrealized gains on 
   securities, net amount                                      93       134
Lending fees                                                  133       117
Foreign exchange revenues                                      39        50
Card service revenues                                          80        69
Trust services                                                 23        20
Other                                                         166       150
                                                  ------------------------------
                                                            1,056       970
- --------------------------------------------------------------------------------
GROSS REVENUES                                              2,375     2,106
Provision for credit losses                                   290       235
                                                  ------------------------------
                                                            2,085     1,871
- --------------------------------------------------------------------------------
NON-INTEREST EXPENSES
Salaries and staff benefits                                   781       705
Premises                                                      140       137
Computers and equipment                                       206       179
Communications                                                 58        55
Reduction in value of certain assets (Note 13)                  -        56
Other                                                         304       281
                                                  ------------------------------
                                                            1,489     1,413
- --------------------------------------------------------------------------------
NET INCOME BEFORE INCOME TAXES                                596       458
Income taxes (Note 14)                                        238       130
- --------------------------------------------------------------------------------
NET INCOME BEFORE NON-CONTROLLING INTEREST                    358       328
Non-controlling interest                                       16        10
                                                  ------------------------------
NET INCOME                                                   $342      $318
- --------------------------------------------------------------------------------
NET INCOME PER COMMON SHARE (Note 15)
   - Basic                                                  $1.86     $1.76
   - Fully diluted                                          $1.84     $1.74
- --------------------------------------------------------------------------------


                                                     NATIONAL BANK OF CANADA  51
<PAGE>

CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
CONSOLIDATED BALANCE SHEET
AS AT OCTOBER 31
(MILLIONS OF DOLLARS)                                      1997         1996
- --------------------------------------------------------------------------------
ASSETS
CASH RESOURCES
Cash and deposits with Bank of Canada                   $   304      $   212
Deposits with other banks                                 4,172        3,316
                                                  ------------------------------
                                                          4,476        3,528
- --------------------------------------------------------------------------------
SECURITIES (Note 3)
Investment account securities                             3,997        3,999
Trading account securities                                6,013        4,415
                                                  ------------------------------
                                                         10,010        8,414
- --------------------------------------------------------------------------------
LOANS (Note 4)
Residential mortgages                                    13,012       12,229
Personal and credit card loans                            5,948        5,382
Business and government loans                            19,144       17,627
Securities purchased under resale agreements              9,155        2,697
                                                  ------------------------------
                                                         47,259       37,935
                                                  ------------------------------
OTHER 
Customers' liability under acceptances                    2,273        1,725
Premises and equipment (Note 6)                             347          343
Other assets (Note 7)                                     1,870        1,189
                                                  ------------------------------
                                                          4,490        3,257
                                                  ------------------------------
                                                        $66,235      $53,134
- --------------------------------------------------------------------------------
LIABILITIES
DEPOSITS (Note 8)
Individuals                                             $20,724      $22,750
Businesses and governments                               14,082       11,616
Banks                                                     8,464        5,759
                                                  ------------------------------
                                                         43,270       40,125
- --------------------------------------------------------------------------------
OTHER
Acceptances                                               2,273        1,725
Obligations related to securities sold short              4,225        4,058
Securities sold under repurchase agreements               9,038        2,373
Other liabilities (Note 9)                                3,600        1,338
                                                  ------------------------------
                                                         19,136        9,494
- --------------------------------------------------------------------------------
SUBORDINATED DEBT
Bank debentures (Note 10)                                 1,069        1,016
- --------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY
Capital stock (Note 11)
   Preferred                                                376          376
   Common                                                 1,309        1,268
Retained earnings                                         1,075          855
                                                  ------------------------------
                                                          2,760        2,499
                                                  ------------------------------
                                                        $66,235      $53,134
- --------------------------------------------------------------------------------

ANDRE BERARD
Chairman of the Board and Chief Executive Officer

LEON COURVILLE
President and Chief Operating Officer


52  NATIONAL BANK OF CANADA
<PAGE>

CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
YEAR ENDED OCTOBER 31
(MILLIONS OF DOLLARS)                                      1997         1996
- --------------------------------------------------------------------------------

CAPITAL STOCK, AT BEGINNING OF YEAR                      $1,644       $1,610
Issue of common shares                                       41           34
                                                  ------------------------------
CAPITAL STOCK, AT END OF YEAR                            $1,685       $1,644
- --------------------------------------------------------------------------------

RETAINED EARNINGS, AT BEGINNING OF YEAR
As previously reported                                     $855        $ 715
Prior period adjustments (Note 16)                            -          (66)
                                                  ------------------------------
As restated                                                 855          649
Net income                                                  342          318
Dividends                                                   
   Preferred shares                                         (26)         (27)
   Common shares                                            (98)         (81)
Income taxes related to dividends
   on Preferred Shares, Series 10, 11 and 12                 (1)          (1)
Expenses related to share issues, 
   net of income taxes                                       (8)          (1)
Unrealized foreign currency translation gains
   (losses), net of income taxes
   of $10 (1996: ($1))                                       11           (2)
                                                  ------------------------------
RETAINED EARNINGS, AT END OF YEAR                        $1,075        $ 855
- --------------------------------------------------------------------------------


                                                     NATIONAL BANK OF CANADA  53
<PAGE>

CONSOLIDATED FINANCIAL  STATEMENTS

- --------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF CHANGES IN FINANCIAL POSITION
YEAR ENDED OCTOBER 31
(MILLIONS OF DOLLARS)                                     1997          1996
- --------------------------------------------------------------------------------
OPERATING ACTIVITIES
Net income                                                $342         $ 318
Items not affecting cash resources:
   Provision for credit losses                             290           235
   Amortization                                             60            57
   Deferred income taxes                                     2           (25)
   Pension expense                                           2             2
                                                  ------------------------------
                                                           696           587
Current income taxes                                       106            32
Accrued interest                                           (71)         (142)
Other                                                      842          (407)
                                                  ------------------------------
                                                         1,573            70
- --------------------------------------------------------------------------------
FINANCING ACTIVITIES
Deposits                                                 3,145        (1,400)
Obligations related to securities sold short               167         2,527
Securities sold under repurchase agreements              6,665         2,031
Reduction in variable-capital notes                          -          (106)
Bank debentures:
   Issue                                                   150             -
   Redemption                                             (121)         (131)
   Adjustment for foreign currency translation              24           (30)
Common shares:                                              
   Issue                                                    41            34
Dividends                                                 (124)         (108)
Other                                                      691            34
                                                  ------------------------------
                                                        10,638         2,851
- --------------------------------------------------------------------------------
INVESTING ACTIVITIES
Acquisition of subsidiaries                                  -           (45)
Securities                                              (1,596)       (1,090)
Loans                                                   (9,614)       (3,619)
Premises and equipment                                     (53)          (57)
                                                  ------------------------------
                                                       (11,263)       (4,811)
- --------------------------------------------------------------------------------
INCREASE (DECREASE) IN CASH RESOURCES                      948        (1,890)
CASH RESOURCES, AT BEGINNING OF YEAR                     3,528         5,174
Cash resources of subsidiaries at date
 of acquisition                                             -            244
                                                  ------------------------------
CASH RESOURCES, AT END OF YEAR                          $4,476        $3,528
- --------------------------------------------------------------------------------


54  NATIONAL BANK OF CANADA
<PAGE>

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

OCTOBER 31, 1997 
(FIGURES IN TABLES ARE IN MILLIONS OF DOLLARS, UNLESS OTHERWISE SPECIFIED)

1.   STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES

The financial statements were prepared in accordance with section 308(4) of the
Bank Act, which states that Canadian generally accepted accounting principles
are to be applied unless otherwise specified by the Superintendent of Financial
Institutions Canada (the "Superintendent"). These principles differ in some
regards from United States generally accepted accounting principles as explained
in Note 27. The significant accounting policies used in preparing these
financial statements, including the accounting requirements of the
Superintendent, are summarized below. 

CONSOLIDATION
The consolidated financial statements of the Bank include the assets,
liabilities and operating results of the Bank and all its subsidiaries. The
purchase method is used to account for the acquisition of subsidiaries. Goodwill
is amortized using the straight-line method over a period corresponding to its
estimated useful life, namely 20 years. Goodwill is written down to fair value
when the decline in value is considered to be permanent based on projected
investment yield which takes into account the related risks.

TRANSLATION OF FOREIGN CURRENCIES
Items in foreign currencies included in the Consolidated Balance Sheet are
translated into Canadian dollars at the exchange rates prevailing at year end.
Income and expenses are translated at the average exchange rates prevailing
during the year.

Spot and forward foreign exchange positions are kept in balance insofar as
practicable. Any gain or loss on these positions is recognized in the
Consolidated Statement of Income, with the exception of positions related to net
foreign-currency investments in offices abroad.

Gains and losses on net foreign-currency investments in branches and
subsidiaries abroad are recorded under retained earnings, less the after-tax
gains and losses applicable to instruments used for hedging purposes. These
gains and losses are not charged to income until they are realized.

SECURITIES
Securities are divided into two major categories: investment account securities
and trading account securities.

Investment account securities are purchased with the intention of holding them
to maturity. Equity securities are stated at their acquisition cost if the Bank
does not have a significant influence while debt securities are stated at their
unamortized acquisition cost. Premiums and discounts on debt securities are
amortized using the yield method over the period to maturity of the related
securities or, on occasion, until disposal of the security. Gains and losses
realized on the disposal of securities and the amortization of premiums and
discounts are recorded under income for the year. Any permanent impairment in
the value of securities held for investment is charged to the year's income. 

Trading account securities are purchased for resale in the short term. They are
presented at their fair value based on publicly disclosed market prices. In the
event market prices are not available, the fair value is estimated on the basis
of the market prices of similar securities. Realized and unrealized gains or
losses on these securities are recorded in income.

The Bank records all income relating to securities on an accrual basis.

LOANS
Investments recorded as loans are recorded at their principal amounts less
allowances for credit losses. 

A loan is considered impaired when, in the opinion of management, there is
reasonable doubt as to the ultimate collectibility of a portion of principal or
interest or where payment of interest is contractually past due 90 days, unless
there is no doubt as to the collectibility of principal and interest. A loan may
revert to performing status only when principal and interest payments have
become fully current. 

When loans are deemed impaired, interest income ceases to be recorded and the
book value of the loans is adjusted to its estimated realizable amount by
writing off all or part of the recorded investment in the loan and/or by taking
a provision for credit losses.

Foreclosed assets held for sale in settlement of an impaired loan are recorded
at the time of foreclosure at the lower of the recorded investment in the
foreclosed loan and the estimated net proceeds from the sale of the assets. Any
difference between the carrying amount of the loan and the estimated realizable
amount of the assets is posted to the provision for credit losses. The recorded
investment in the foreclosed loan is then adjusted to take into account the
revenues received or the costs incurred after foreclosure.

The provision for credit losses, posted directly to income for the year,
consists of the net change in the allowance for credit losses and write-offs of
the carrying amounts resulting from foreclosed assets, less recoveries.

Fees and commissions related to the granting of loans and commitments to extend
credit are amortized over the term thereof and recorded in the Consolidated
Statement of Income.

Loans also include securities sold under repurchase agreements which the Bank
has purchased and simultaneously committed to resell to the initial buyer at a
specified price on a specified date. Since ownership of the securities does not
change, the operation is treated as a loan by the Bank. The securities are
recorded at cost and the related interest income is recorded on an accrual
basis.

ALLOWANCE FOR CREDIT LOSSES 
The allowance for credit losses related to the total recorded investment in
individual loans considered impaired was established for all impaired loans for
which the impairment could be estimated individually, reducing them to their
estimated realizable amounts. For groups of loans consisting of large numbers of
homogeneous balances of relatively small dollar amounts, the extent of
impairment is estimated for each group of loans by applying formulas that take
into account past loss experience, economic conditions and other relevant
circumstances. The estimated realizable amounts are measured by discounting
expected future cash flows.

The general allowance for credit losses related to the total recorded investment
in loans reflects the risk represented by loans for which it is currently not
possible to establish a provision on a loan-by-loan basis or for a group of
loans. An aggregate impairment is estimated by the Bank for such loans
collectively.

The allowance for credit losses in relation to loans to countries designated by
the Superintendent is constantly reevaluated on the basis of exposure in the
various countries and the underlying economic conditions.


                                                     NATIONAL BANK OF CANADA  55
<PAGE>

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)

MORTGAGE-BACKED SECURITIES
The Bank finances a portion of its mortgage loan portfolio through the mortgage-
backed securities program provided for in the National Housing Act. Under this
program, the Bank pools eligible mortgage loans and sells ownership rights in
these pools to investors. Investors are paid a coupon rate set in advance and
the principal from the underlying mortgages. The Canada Mortgage and Housing
Corporation (CMHC) unconditionally guarantees the payments to the investors. The
Bank continues to service the mortgage loans thus securitized.

The Bank is committed to the CMHC to make sufficient funds regularly available
to the central payor and transfer agent to pay the amounts due to investors,
whether or not the mortgagors have made their payments. Moreover, the Bank must
place all funds due to investors at maturity of the securities at the disposal
of the central payor and transfer agent. Should the Bank default, CMHC can
assign the servicing of the securitized loans to another servicer.

Issuance costs for mortgage-backed securities include the direct costs incurred
in assembling and selling the securities and the discount at sale. These costs
are charged in their entirety to the Consolidated Statement of Income at the
time of sale by way of a deduction from the proceeds of the sale of securities.

The normal servicing fees which the Bank collects for servicing the securitized
mortgage loans are set at 25 basis points. They are charged to other income when
collected.

The Bank also collects a net interest spread over the life of the mortgage-
backed securities. This spread is the interest collected from mortgagors less
the sum of the interest paid to investors and the normal servicing fees.

The estimated present value of the net interest spread, based on the assumption
that the annual mortgage prepayment rate varies between 12% and 24%, is added to
the proceeds from the sale of securities as a receivable and is included in
establishing the gains or losses at the date of sale. This receivable is drawn
down as mortgage payments are received and the resulting yield is charged to
interest income.

CUSTOMERS' LIABILITY UNDER ACCEPTANCES
The potential liability of the Bank under acceptances is reported as a liability
in the Consolidated Balance Sheet. The Bank's potential recourse is recorded as
an equivalent offsetting asset.

PREMISES AND EQUIPMENT
Premises and equipment are recorded at cost and amortized over their estimated
useful lives according to the following methods and rates:


                              Methods         Rates
- --------------------------------------------------------------------------------
Buildings                   (a) or (b)      2% to 10%
Equipment and furniture     (a) or (b)     20% to 33 1/3%
Leasehold improvements          (a)            (c)

     (A) STRAIGHT-LINE
     (B) DIMINISHING-BALANCE
     (C) OVER THE LEASE TERM PLUS THE FIRST RENEWAL OPTION
- --------------------------------------------------------------------------------

OBLIGATIONS RELATED TO SECURITIES SOLD SHORT
These liabilities represent the Bank's obligation to deliver securities it has
sold but which were not owned at the time of sale. Gains and losses on the sale
and adjustments to market value are charged to income for the year.

SECURITIES SOLD UNDER REPURCHASE AGREEMENTS
These liabilities represent securities which the Bank has sold and
simultaneously committed to repurchase from the initial buyer at a specified
price on a specified date. Since ownership of the securities does not change,
the operation is treated as a loan to the Bank. The securities are recorded at
cost and the interest expense is recorded on an accrual basis.

INCOME TAXES
The Bank provides for income taxes under the income tax allocation method.
Deferred income taxes result from timing differences in the recognition of
various items for financial reporting and income tax purposes, the main such
item being the allowance for credit losses. Deferred income taxes represent tax
benefits with respect to deductions the Bank may claim to reduce its taxable
income in future years.

No provision for deferred income taxes was taken for the portion of retained
earnings of foreign subsidiaries which is permanently reinvested.

DERIVATIVE FINANCIAL INSTRUMENTS
The Bank uses various types of derivatives to enable clients to manage their
market risk exposures as well as for its own asset/liability management and
trading purposes. 

The main derivative instruments used by the Bank are foreign exchange forward
contracts, futures, forward rate agreements, currency and/or interest rate swaps
and interest rate or foreign currency options.

Derivatives used to enable clients to manage their market risk exposures and to
generate income from the Bank's trading activities are marked to market and the
resulting gains or losses are recorded in income.

When asset/liability management derivatives are used to manage interest rate and
foreign currency exposures, the resulting gains or losses are deferred and
amortized to income over the life of the hedged assets or liabilities. 

PENSION PLANS
Pension costs related to current services are charged to the Consolidated 
Statement of Income in the period during which the services are rendered. 
Past service costs, experience gains or losses and the funding excess 
existing on the date the accounting principle came into effect, which have 
not yet been charged to the Consolidated Statement of Income, are amortized 
over the expected average remaining service life of the employee group 
covered by the plans. The difference between the pension expense and the 
funding payments is recorded in the Consolidated Balance Sheet under "Other 
Assets" or "Other Liabilities", as applicable.

56  NATIONAL BANK OF CANADA
<PAGE>

NOTES  TO THE CONSOLIDATED FINANCIAL STATEMENTS

2. MORTGAGE-BACKED SECURITIES

- --------------------------------------------------------------------------------
                                                        1997               1996
- --------------------------------------------------------------------------------
Principal amount of securitized mortgage pools        $1,063             $1,476
Average rate of mortgage pools                          7.60%              9.17%
Average coupon rate paid to investors                   5.64%              7.59%
Maturity dates of securities                   DECEMBER 1997      December 1996
                                                TO JULY 2002  to September 2001

Present value of net interest spread                  $   35             $   17
- --------------------------------------------------------------------------------

3. SECURITIES
Securities held and effective yields on the investment account were as follows:

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            1997          1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          NO
                            WITHIN    3 TO 6    6 TO 12    1 TO 5         OVER       SPECIFIC          BOOK  MARKET    BOOK  MARKET
                           3 MONTHS   MONTHS    MONTHS     YEARS       5 YEARS       MATURITY         VALUE   VALUE   VALUE   VALUE
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>  <C>  <C>  <C>  <C>  <C> <C>    <C>  <C>      <C>    <C>   <C>   <C>       <C>  <C>     <C>    <C>
                             $   %     $   %     $   %     $    %      $       %      $    %      $        %     $       $      $
INVESTMENT ACCOUNT            
Securities issued or
 guaranteed by
 Canada                      3  6.0   29  7.0   49  7.6   739  6.0    643     6.7     3   3.1   1,466     6.4  1,526   1,903  1,960
   Provinces                12  5.5   50  5.9    -    -   165  6.6     31     9.8     -     -     258     6.8    272     362    367
   Municipalities 
   or school corporations   45  3.7    -    -    -    -     -    -     18    10.2     -     -      63     5.6     67      43     46
Debt securities            293  4.2  167  5.0  128  6.8   778  5.6    311     6.2    33     -   1,710     5.4  1,713   1,135  1,179
Equity securities
 Floating-rate preferred
 shares                     18  4.0    -    -    -    -     6  4.5      -       -     2   4.1      26     4.1     26      58     50
 Fixed-rate preferred
 shares                     28  7.1    -    -    -    -    19  1.4     10       -     6   3.0      63     3.9     66      65     63

Other securities             -    -    -    -    -    -     -    -      -       -   411   0.4     411     0.4    436     433    485

- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL OF INVESTMENT
 ACCOUNT                   399  4.4  246  5.4  177  7.0 1,707  5.8  1,013     6.6   455   0.4   3,997     5.3  4,106   3,999  4,150
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
<S>                      <C>       <C>       <C>        <C>         <C>             <C>        <C>            <C>      <C>    <C>
TRADING ACCOUNT
Securities issued or
 guaranteed by 
 Canada                    190       541       745        301         755             -         2,532          2,532   2,025  2,025
 Provinces                 200        52        79        203         375             -           909            909     966    966
 Municipalities 
   or school corporations  137        30        49        148         100             -           464            464     213    213
Debt securities            382       496        49        494         383             -         1,804          1,804   1,129  1,129
Equity securities
 Fixed-rate preferred
 shares                      -         -         -          -           -             4             4              4       2      2

Other securities             -         -         -          -          69           231           300            300      80     80

- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL OF TRADING ACCOUNT   909     1,119       922      1,146       1,682           235         6,013          6,013   4,415  4,415
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL OF SECURITIES
 ACCOUNT                 1,308     1,365     1,099      2,853       2,695           690        10,010         10,119   8,414  8,565
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

a)  WHERE NO ORGANIZED MARKET EXISTS FOR WHICH PRICES ARE PUBLICLY DISCLOSED,
THE FAIR VALUE IS ESTIMATED USING THE MARKET PRICES OF SIMILAR SECURITIES.

b)  THE CALCULATION OF THE YIELD RATE IS BASED ON ANNUAL AVERAGE BALANCES. THE
YIELD RATE OF TAX-EXEMPT SECURITIES, INCLUDING IN PARTICULAR MOST OF THE
DIVIDENDS RECEIVED, HAS NOT BEEN ADJUSTED ON A TAXABLE EQUIVALENT BASIS.

c)  LDC BONDS INCLUDE LOANS GRANTED TO LESSER DEVELOPED COUNTRIES AND
SUBSEQUENTLY RESTRUCTURED AS BONDS UNDER THE BRADY PLAN, NET OF THE COUNTRY RISK
ALLOWANCE. SUCH BONDS ARE GUARANTEED BY THE UNITED STATES GOVERNMENT AND HAVE
LONGER MATURITIES AND MORE FAVOURABLE CONDITIONS FOR THE BORROWING COUNTRY. 

d)  AS AT OCTOBER 31, 1996, TRADING ACCOUNT DEBT SECURITIES INCLUDED $98 MILLION
IN IMMOBILIERE NATGEN INC. DEBENTURES. IN MAY 1994, $238 MILLION IN DEBENTURES
WAS RECEIVED IN CONSIDERATION FOR NON-PERFORMING LOANS AND REPOSSESSED
PROPERTIES AS WELL AS $10 MILLION IN DEBENTURES AS WORKING CAPITAL. DURING
FISCAL 1995, IMMOBILIERE NATGEN INC. REPAID $70 MILLION IN DEBENTURES. IN 1996,
THE BANK RECORDED A PERMANENT $80 MILLION REDUCTION IN THE VALUE OF IMMOBILIERE
NATGEN INC. DEBENTURES. IN 1997, THE BANK RECEIVED $56 MILLION AS FINAL 
PAYMENT.  THE REMAINING $22 MILLION, LESS AN ALLOWANCE OF $20 MILLION, WAS 
CHARGED TO INCOME.

e)  THE SECURITIES IN THE INVESTMENT ACCOUNT INCLUDE THE FOLLOWING LOAN 
SUBSTITUTES:

<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                  1997              1996
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                     NO
                            WITHIN     3 TO 6     6 TO 12   1 TO 5        OVER    SPECIFIC      BOOK  MARKET    BOOK    MARKET
                           3 MONTHS    MONTHS      MONTHS    YEARS     5 YEARS    MATURITY     VALUE   VALUE    VALUE   VALUE 
- ------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>  <C>    <C> <C>   <C>  <C>   <C>  <C>   <C>  <C>   <C>  <C>    <C> <C>    <C>    <C>     <C>  
                            $   %      $    %     $    %    $     %     $    %    $    %       $   %      $       $         $
Loan substitutes            -   -       -   -     2   14.9  21   2.1   44   3.3   3    -       70 2.7    70      89        81

</TABLE>


                                                     NATIONAL BANK OF CANADA  57
<PAGE>


NOTES  to the Consolidated Financial Statements
- -----------------------------------------------
<TABLE>
<CAPTION>
3. SECURITIES (CONT.)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              1997
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                       BOOK              GROSS              GROSS          MARKET
                                                                      VALUE   UNREALIZED GAINS   UNREALIZED LOSSES          VALUE
<S>                                                              <C>          <C>                <C>                    <C>
INVESTMENT ACCOUNT: Unrealized gains or losses
Securities issued or guaranteed by
   Canada                                                         $  1,466            $    61            $    (1)       $   1,526
   Provinces                                                           258                 14                   -             272
   Municipalities or school corporations                                63                  4                   -              67
Debt securities                                                      1,710                 12                 (9)           1,713
Equity securities
   Floating-rate preferred shares                                       26                  1                 (1)              26
   Fixed-rate preferred shares                                          63                  4                 (1)              66
Other securities                                                       411                 47                (22)             436
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL OF INVESTMENT ACCOUNT                                       $  3,997            $   143            $   (34)       $   4,106
- ----------------------------------------------------------------------------------------------------------------------------------

4. IMPAIRED LOANS

The table below sets out impaired loans. The recorded investment in loans was reduced, as applicable, by the related allowance for
credit losses.

As at October 31, they amounted to:
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              1997           1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                   RECORDED      ALLOWANCE FOR            CARRYING       CARRYING
                                                                 INVESTMENT      CREDIT LOSSES              AMOUNT         AMOUNT
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>            <C>                     <C>            <C>
PRIVATE LOANS
DOMESTIC
Residential mortgages                                             $      88           $     14           $      74      $      61
Personal loans                                                           70                 28                  42             37
Small business loans                                                    176                 51                 125             94
Corporate loans                                                          62                 55                   7             18
Commercial loans                                                        387                179                 208            175
Real estate loans                                                       167                129                  38             61
Other loans                                                               7                 25                 (18)             5
General allowance (1)                                                     -                195                (195)           (95)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  $     957           $    676           $     281      $     356
- ------------------------------------------------------------------------------------------------------------------------------------
INTERNATIONAL
Commercial loans - United States                                  $      14           $     15           $      (1)     $       3
Real estate loans - United States                                        38                 29                   9             39
Other loans                                                              66                 58                   8              5
General allowance (1)                                                     -                  5                  (5)            (5)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  $     118           $    107           $      11      $      42
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL PRIVATE LOANS                                               $   1,075           $    783           $     292      $     398
- ------------------------------------------------------------------------------------------------------------------------------------
Loans to designated countries                                            57                 52                   5              8
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL IMPAIRED LOANS                                              $   1,132           $    835           $     297      $     406
- ------------------------------------------------------------------------------------------------------------------------------------

The total recorded investment in foreclosed assets to be resold included in total impaired loans and the related allowance for 
credit losses amounted to $122 million and $12 million respectively as at October 31, 1997 compared to $168 million and $16 
million as at October 31, 1996.
</TABLE>

(1) THE GENERAL ALLOWANCE WAS TAKEN FOR THE BANK'S LOANS IN THEIR ENTIRETY.


                         58  NATIONAL BANK OF CANADA

<PAGE>


NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

5. ALLOWANCE FOR IMPAIRED LOANS

The changes made to the allowance during the year were as follows:
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              1997           1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                    DESIGNATED
                                                 SPECIFIC           GENERAL   COUNTRIES (LOANS
                                               ALLOWANCES         ALLOWANCE     AND SECURITIES)              TOTAL          TOTAL
<S>                                            <C>                <C>         <C>                        <C>            <C>
ALLOWANCE AT BEGINNING OF YEAR                  $     497         $     100           $    154           $     751      $     792

Retroactive application of new standard
   as at November 1, 1995                              -                 -                  -                    -             77
- ------------------------------------------------------------------------------------------------------------------------------------
Restated allowance                                   497                100                154                 751            869
- ------------------------------------------------------------------------------------------------------------------------------------
Provision for credit losses charged to income         275               100                (85)                290            235
Write-offs                                           (229)               -                 (13)               (242)          (364)

Recoveries                                            40                 -                  -                   40             11
- ------------------------------------------------------------------------------------------------------------------------------------
ALLOWANCE AT END OF YEAR                        $     583         $     200           $     56           $     839      $     751
- ------------------------------------------------------------------------------------------------------------------------------------
Portion related to loans                        $     583         $     200           $     52           $     835      $     666

Portion related to securities                   $       -         $      -            $      4           $       4      $      85
- ------------------------------------------------------------------------------------------------------------------------------------

6. PREMISES AND EQUIPMENT
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              1997           1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                   ACCUMULATED            NET BOOK       NET BOOK
                                                                       COST       AMORTIZATION               VALUE          VALUE
- ------------------------------------------------------------------------------------------------------------------------------------

Land                                                              $      21           $      -           $      21      $      23
Buildings                                                               221                 67                 154            155
Equipment and furniture                                                 342                255                  87             84
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  $     584           $    322           $     262      $     262
- ------------------------------------------------------------------------------------------------------------------------------------
Leasehold improvements                                                                                          85             81
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         $     347      $     343
- ------------------------------------------------------------------------------------------------------------------------------------
Amortization for the year charged to the Consolidated
   Statement of Income                                                                                   $      49      $      46
- ------------------------------------------------------------------------------------------------------------------------------------

7. OTHER ASSETS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              1997           1996
- ------------------------------------------------------------------------------------------------------------------------------------
Accrued interest                                                                                         $     314      $     298
Deferred income taxes                                                                                          172            170
Prepaid expenses and other receivables                                                                         533            363
Goodwill less accumulated
   amortization of $67 (1996: $56)                                                                             154            161
Sundry                                                                                                         697            197
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         $   1,870      $   1,189
Amortization of goodwill for the year charged
   to the Consolidated Statement of Income                                                               $      11      $      11
- ------------------------------------------------------------------------------------------------------------------------------------

8. DEPOSITS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              1997           1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                  PAYABLE           PAYABLE         PAYABLE ON
                                                ON DEMAND      AFTER NOTICE       A FIXED DATE               TOTAL          TOTAL
- ------------------------------------------------------------------------------------------------------------------------------------
Individuals                                     $     888         $   5,119           $ 14,717           $  20,724      $  22,750
Businesses and governments                          2,589             4,313              7,180              14,082         11,616
Banks                                                  65                 7              8,392               8,464          5,759
- ------------------------------------------------------------------------------------------------------------------------------------
                                                $   3,542         $   9,439           $ 30,289           $  43,270      $  40,125
- ------------------------------------------------------------------------------------------------------------------------------------

9. OTHER LIABILITIES
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              1997           1996
- ------------------------------------------------------------------------------------------------------------------------------------
Accrued interest                                                                                         $     662      $     717
Current income taxes                                                                                           194             88
Liabilities of subsidiary                                                                                      317             50
Non-controlling interest                                                                                       466             42
Trade and other payables                                                                                     1,447            215
Sundry                                                                                                         514            226
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         $   3,600      $   1,338
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                         NATIONAL BANK OF CANADA  59
<PAGE>


NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

10. BANK DEBENTURES

The debentures, subordinated in right of payment to the claims of depositors
and certain other creditors, consist of:
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
MATURITY            INTEREST
DATE                    RATE      CHARACTERISTICS                                                                    1997    1996
- ------------------------------------------------------------------------------------------------------------------------------------
<S>          <C>    <C>           <C>                                                                               <C>      <C>
June         1998    10.875%      Convertible into 10 7/8% deposit notes at the Bank's option;
                                  interest payable semi-annually on June 1 and December 1
                                                                                                                    $   9    $   9

February     1999      5.60%      Yen 5 billion; interest payable annually on February 23                              59       59

April        1999     7.325%      Yen 5 billion / AUD 45.7 millionequivalent; interest payable
                                  annually in AUD at the rate indicated for
                                  the AUD equivalent on April 21                                                       59       59

April        2001     10.50%      Interest payable semi-annually on April 5 and October 5;
                                  not redeemable prior to maturity                                                     30      100

June         2001     12.50%      Convertible into 2,391,600 common shares, redeemable at
                                  the Bank's option on certain conditions; interest payable
                                  semi-annually on June 5 and December 5                                               20       20

December     2001      9.00%      Redeemable at the Bank's option after December 30, 1996;
                                  interest payable semi-annually on June 30 and December 30
                                  up until December 30, 1996;interest at the Bankers' Acceptance
                                  Rate plus 1% subject to a minimum annual rate of 9%, payable
                                  monthly on the 30th day of each month, as of January 30, 1997                         -       51

December     2003      7.50%      Not redeemable by the Bank priorto maturity; interest payable
                                  semi-annually on June 30 and December 30                                            125      125

August       2004     8.125%      US $250 million; not redeemable by the Bank prior to maturity
                                  unless the debentures become subject to foreign taxes; interest
                                  payable semi-annually on February 15 and August 15                                  351      334

October      2004      6.92%      Yen 5 billion / L22 million equivalent; interest for the first
                                  10 years payable in L at the rate indicated for the L equivalent,
                                  thereafter payable annually in yen at the Japanese long-term
                                  prime rate plus 1% on October 25; redeemable at the Bank's
                                  option on October 25, 1999                                                           59       59

October      2004      7.00%      Yen 5 billion / L22.1 million equivalent; interest payable annually
                                  in L at the rate indicated for the L equivalent on October 31;
                                  redeemable at the Bank's option on October 31, 1999                                  59       59

October      2011  floating       Not redeemable prior to October 17, 2001; interest payable
                                  semi-annually on April 17 and October 17 at a rate of 7.50% until
                                  October 17, 2006. Thereafter, interest payable at an annual rate
                                  equal to the 90-day Bankers' Acceptance Rate plus 1%                                150       -

February     2087  floating       US $105 million bearing interest at an annual rate of 1/8% above
                                  the LIBOR rate; interest payable semi-annually on February 28 and
                                  August 31; redeemable at the Bank's option as of February 28, 1993                  148      141
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                   $1,069   $1,016
- ------------------------------------------------------------------------------------------------------------------------------------
The debenture maturities are as follows:
- ------------------------------------------------------------------------------------------------------------------------------------
1998                                                                                                                $   9
1999                                                                                                                $ 117
2000                                                                                                                $   -
2001                                                                                                                $  51
2002                                                                                                                $   -
2003 and thereafter                                                                                                 $ 892
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                         60  NATIONAL BANK OF CANADA

<PAGE>


NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

11. CAPITAL STOCK

AUTHORIZED
<TABLE>
<CAPTION>

FIRST PREFERRED SHARES                         SECOND PREFERRED SHARES                 COMMON SHARES
- -----------------------------------------      -------------------------------------   --------------------------------------
<S>                                            <C>                                     <C>
AN UNLIMITED NUMBER OF SHARES, WITHOUT PAR     15,000,000 SHARES, WITHOUT PAR VALUE,   AN UNLIMITED NUMBER OF SHARES, WITHOUT
VALUE, ISSUABLE FOR A MAXIMUM AGGREGATE        ISSUABLE FOR A MAXIMUM AGGREGATE        PAR VALUE, ISSUABLE FOR A MAXIMUM
CONSIDERATION OF $1 BILLION                    CONSIDERATION OF $300 MILLION           AGGREGATE CONSIDERATION OF $3 BILLION

ISSUED AND FULLY PAID
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                           1997                      1996

FIRST PREFERRED SHARES
             286,610   shares, Series 5        (1996: 286,610)                           $   29                    $   29
             422,633   shares, Series 7        (1996: 422,633)                               10                        10
             789,638   shares, Series 8        (1996: 789,638)                               20                        20
             3,680,000 shares, Series 10     (1996: 3,680,000)                               92                        92
             4,000,000 shares, Series 11     (1996: 4,000,000)                              100                       100
             5,000,000 shares, Series 12     (1996: 5,000,000)                              125                       125
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                         $  376                    $  376
- -----------------------------------------------------------------------------------------------------------------------------
        170,461,483 Common Shares         (1996: 167,151,381)                             1,309                     1,268
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                         $1,685                    $1,644
- -----------------------------------------------------------------------------------------------------------------------------

The Bank paid the following dividends:
- -----------------------------------------------------------------------------------------------------------------------------
                                                        1997          1996            1995           1994          1993

                                                                      (DIVIDENDS PER SHARE IN DOLLARS)
<S>                                                   <C>          <C>           <C>             <C>           <C>
Common Shares                                        $0.575       $0.49         $0.40           $0.40         $ 0.40
First Preferred Shares
             Series 1                                $-           $-            $-              $-            $40.974
             Series 5                                 3.3670       4.8235        5.9462          4.4495        4.6618
             Series 6                                 -            -             -               -             0.3461 US
             Series 7                                 0.8777       1.2576        1.5503          1.1601        1.2154
             Series 8                                 0.8417       1.2059        1.4865          1.1125        1.1655
             Series 9                                 -            -             2.275771        2.3750        2.3750
             Series 10                                2.1875       2.1875        2.1875          2.1875        2.1875
             Series 11                                2.00         2.00          2.00            2.00          2.00
             Series 12                                1.625        1.625         1.625           1.05625       -
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

ISSUE OF COMMON SHARES (AMOUNTS IN DOLLARS)
During the year ended October 31, 1997, 3,310,102 Common Shares were issued
under the Dividend Reinvestment and Share Purchase Plan and the Stock Option
Plan for an aggregate consideration of $41,494,617.

During the year ended October 31, 1996, 3,188,088 Common Shares were issued
under the Dividend Reinvestment and Share Purchase Plan for an aggregate
consideration of $33,880,663.

RESERVED COMMON SHARES (AMOUNTS IN DOLLARS)
As at October 31, 1997, 2,391,600 Common Shares (1996: 2,391,600) were reserved
for future conversion, 6,196,398 Common Shares (1996: 8,207,218) were reserved
under the Dividend Reinvestment and Share Purchase Plan and 6,700,718 Common
Shares (1996: 8,000,000) were reserved under the Stock Option Plan.
As at October 31, 1997, 3,447,718 options were outstanding with a strike price
ranging between $9.50 and $13.50 and maturities between December 1998 and
December 2006. During the fiscal year, 1,299,282 options were exercised at
strike prices ranging from $9.50 to $11.25. As at October 31, 1997, 451,618
options could be exercised.

CHARACTERISTICS OF FIRST PREFERRED SHARES
(AMOUNTS IN DOLLARS)

Series 5

Redeemable at the Bank's option at $100 per share plus accrued and unpaid
dividends; cumulative preferential dividends at a quarterly rate equal to one
quarter of 70% of the average of the Bank's Prime Lending Rate in effect on each
day during the three months ending on the first day of the month preceding
the month in which the dividend payment is to be made.

Series 7

Redeemable at the Bank's option at $25 per share plus accrued and unpaid
dividends; cumulative preferential dividends at a quarterly rate equal to one
quarter of 73% of the average of the Bank's Prime Lending Rate in effect on each
day during the three months ending on the first day of the month preceding the
month during which the dividend payment is to be made.


                         NATIONAL BANK OF CANADA  61

<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

CHARACTERISTICS OF FIRST PREFERRED SHARES (CONT.)


Series 8

Redeemable at the Bank's option at $25 per share plus accrued and unpaid
dividends; cumulative preferential dividends at a quarterly rate equal to one
quarter of 70% of the average of the Bank's Prime Lending Rate in effect on each
day during the three months ending on the first day of the month preceding the
month in which the dividend payment is to be made.

Series 10

Redeemable at the Bank's option on or after November 16, 2001 at $25 per share
in cash plus accrued and unpaid dividends, or by conversion into Common Shares
in accordance with the privileges and conditions related to such Preferred
Shares; non-cumulative preferential dividends, payable quarterly in an amount of
$0.546875 per share.

Convertible at the holder's option on or after February 18, 2002 into Common
Shares or into another series of Preferred Shares if the Bank's Board of
Directors should decide, by resolution at least 30 days prior to February 18,
2002, to constitute a further series of First Preferred Shares, subject to the
prior approval of the Superintendent. The Bank may, upon notice of no less than
two business days prior to the conversion date, redeem the Preferred Shares to
be converted.

Series 11

Redeemable at the Bank's option on or after February 15, 2002 at $25 per share
in cash plus accrued and unpaid dividends, or by conversion into Common Shares
in accordance with the privileges and conditions related to such Preferred
Shares; non-cumulative preferential dividends, payable quarterly in an amount of
$0.50 per share.

Convertible at the holder's option on or after May 15, 2002 into Common Shares
or into another series of Preferred Shares if the Bank's Board of Directors
should decide, by resolution at least 30 days prior to February 15, 2002, to
constitute a further series of First Preferred Shares, subject to the prior
approval of the Superintendent. The Bank may, upon notice of no less than two
business days prior to the conversion date, redeem the Preferred Shares to be
converted.

Series 12

Redeemable at the Bank's option on or after May 15, 2001 at $25 per share in
cash plus a premium, if redeemed before May 15, 2003, together with accrued and
unpaid dividends, in accordance with the privileges and conditions related to
such Preferred Shares and subject to the prior approval of the Superintendent;
non-cumulative preferential dividends payable quarterly in an amount of $0.40625
per share.

Convertible at the Bank's option on or after May 15, 2001 into Common Shares,
subject to the approval of the stock exchanges on which any shares of the Bank
are listed.

Convertible at the holder's option on or after May 15, 2004 into Common Shares
in accordance with the privileges and conditions related to such Preferred
Shares, or into another series of Preferred Shares if the Bank's Board of
Directors should decide, by resolution at least 30 days prior to May 15, 2004,
to constitute a further series of First Preferred Shares, subject to the prior
approval of the Superintendent. The Bank may, upon notice of no less than two
business days prior to the conversion date, redeem the Preferred Shares to be
converted.

12. PENSION PLANS

The Employee Pension Plan of National Bank of Canada provides for the payment of
benefits based on the length of service and final average earnings of the
employees covered. According to the latest actuarial valuation of the plan
conducted as at December 31, 1995 and updated as at December 31, 1996, accrued
pension benefits, projected as at October 31, 1997, were $704 million and the
adjusted market value of the assets of the plan as at October 31, 1997 amounted
to $816 million. The pension expense included in the Statement of Income
amounted to $1.6 million (1996: $2.1 million), taking into account the
amortization on a straight-line basis of the experience gains and losses over a
13-year period and the funding excess existing on the date the accounting
principle came into effect.

13. REDUCTION IN VALUE OF CERTAIN ASSETS

In July 1993, the Bank acquired General Trust of Canada for a consideration of
$95 million in variable-capital notes. At that time, the Bank exchanged
subordinated notes and debt securities issued by General Trust of Canada or its
subsidiary for $25 million in variable-capital notes.

The variable-capital notes, bearing interest at a rate of 6.76% per annum, would
have been convertible into Common Shares of the Bank on or after June 21, 1997.
At maturity on July 21, 1997, the notes were to be redeemed, at the Bank's
option, either in cash or by issue of Common Shares of the Bank.

Potential losses on most of the loans acquired and on the IMMOBILIERE NATGEN
INC. debentures received in exchange for non-performing loans and repossessed
properties reduced the value of the variable-capital notes issued by the Bank.
These losses were to be subsequently offset by financial assistance from the
REGIE DE L'ASSURANCE-DEPOTS DU QUEBEC (Quebec deposit insurance board).

During 1996, the Bank sold a loan portfolio of $215 million and recorded a
permanent reduction in the value of the IMMOBILIERE NATGEN INC. debentures. In
addition, the REGIE DE L'ASSURANCE- DEPOTS DU QUEBEC agreed to pay an amount of
$80.7 million, representing the discounted value of the assistance agreed upon.
This amount was added to the provisions taken by the Bank on the acquisition
date, bringing total provisions to $133.2 million before the impact of the bulk
sale of loans and of the reduction in the value of the IMMOBILIERE NATGEN INC.
debentures.

The difference between the proceeds of the disposal of the loans and their book
value together with the permanent decrease in the value of the debentures was
applied to reduce the value of the variable-capital notes to zero and lower the
provisions taken by the Bank when General Trust was acquired. The remainder was
recorded in the Statement of Income. The impact on results,
taking the tax effect into account, was nil.


The table below summarizes the impact of these operations:
- --------------------------------------------------------------------------------
Difference between the proceeds of the disposal
     of loans and their book value                                $   138.0
Permanent reduction in the value of the debentures                     80.0
Less:     Write-off of variable-capital notes                         (95.4)
          Bank provisions                                             (66.6)
                                                                  ---------
Net impact on earnings before income taxes                             56.0
                                                                  ---------
Related income taxes                                                  (56.0)
                                                                  ---------
Net impact                                                        $     0.0
- --------------------------------------------------------------------------------

62    NATIONAL BANK OF CANADA
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

14. INCOME TAXES

Total income taxes reported in the consolidated financial statements are as
follows:
 <TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>                <C>        <C>            <C>
                                                                                                1997           1996
- --------------------------------------------------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF INCOME
Income taxes                                                                                    $238           $130
- --------------------------------------------------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF RETAINED EARNINGS
Income taxes related to:
  Prior period adjustments                                                                         -            (18)
  Dividends on Preferred Shares, Series 10, 11 and 12                                              1              1
  Unrealized foreign currency translation gains (losses)                                          10             (1)
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                  11            (18)
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                $249           $112
- --------------------------------------------------------------------------------------------------------------------------

Current and deferred income taxes are as follows:
  Current                                                                                       $247           $171
  Deferred                                                                                         2            (59)
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                $249           $112
- --------------------------------------------------------------------------------------------------------------------------


The Bank's effective income tax rate on net income before income taxes was calculated as follows:
- --------------------------------------------------------------------------------------------------------------------------
                                                                         1997                          1996
- --------------------------------------------------------------------------------------------------------------------------
Net income before income taxes                                    $596          100.0%          $458          100.0%
- --------------------------------------------------------------------------------------------------------------------------
Income taxes at Canadian statutory income tax rate                $232           39.0%          $179           39.0%
- --------------------------------------------------------------------------------------------------------------------------
Reduction (Increase) in income tax rate due to:
  Tax-exempt income from securities, mainly dividends
    from Canadian corporations                                       9            1.5              3            0.6
  Rate applicable to subsidiaries and branches abroad               (7)          (1.3)            19            4.1
  Reduction in value of certain assets (Note 13)                     -              -             34            7.4
  Previous years' rate applicable to deferred taxes                  -              -              3            0.7
  Federal large corporations tax                                    (4)          (0.7)            (4)          (0.9)
  Other items                                                       (4)          (0.5)            (6)          (1.3)
- --------------------------------------------------------------------------------------------------------------------------
                                                                    (6)          (1.0)            49           10.6
- --------------------------------------------------------------------------------------------------------------------------
Income taxes and effective income tax rate                        $238           40.0%          $130           28.4%
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
15. NET INCOME PER COMMON SHARE

Basic net income per share was calculated on the basis of the net income
available for holders of Common Shares, less dividends on Preferred Shares, and
the average number of Common Shares outstanding of 169,432,000 in 1997 (1996:
165,799,000).

Fully diluted net income per share was calculated on the basis of the net 
income available for holders of Common Shares less the dividends on 
non-convertible Preferred Shares and the average number of Common Shares of 
171,824,000 in 1997 (1996: 168,191,000), assuming that all securities 
convertible at the holder's option (except for Preferred Shares, Series 10, 
11 and 12) were converted at the beginning of each fiscal year.

16. PRIOR PERIOD ADJUSTMENTS

IMPAIRED LOANS
On November 1, 1995, in accordance with the recommendations of the Canadian
Institute of Chartered Accountants and guidelines from the Superintendent, the
Bank began to apply the new accounting standard governing impaired loans. The
estimated realizable amount of impaired loans is now measured by discounting
expected future cash flows. This new accounting standard has been applied
retroactively with no restatement for prior years. A cumulative adjustment of
$52 million, net of income taxes of $32 million, was made to the opening balance
of retained earnings as at November 1, 1995.

TAX LIABILITY Further to reviews and discussions with taxation authorities, 
the Bank considers it likely that certain transactions executed in years 
prior to November 1, 1994 will be reassessed. In order to account for this 
contingent liability, the Bank reduced the balance of retained earnings as at 
November 1, 1995 by $14 million.

                                                   NATIONAL BANK OF CANADA    63
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

17. COMMITMENTS

As at October 31, 1997, minimum commitments under leases for premises, a service
contract for outsourced information technology services, and equipment and
furniture leasing agreements were as follows:
 <TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------------------
                                                                                        SERVICE      EQUIPMENT
                                                                        PREMISES       CONTRACT    & FURNITURE          TOTAL
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>            <C>         <C>                 <C>
1998                                                                        $ 80           $135             $6           $221
1999                                                                          71            131              4            206
2000                                                                          58             84              3            145
2001                                                                          50             84              1            135
2002                                                                          42              -              -             42
2003 and thereafter                                                          262              -              -            262
- -------------------------------------------------------------------------------------------------------------------------------
                                                                            $563           $434            $14         $1,011
- -------------------------------------------------------------------------------------------------------------------------------

18. COMMITMENTS TO EXTEND CREDIT

In the normal course of its business, the Bank enters into commitments to extend
credit in order to meet the financial needs of its clients.


- -------------------------------------------------------------------------------------------------------------------------------
AS AT SEPTEMBER 30                                                                                        1997           1996
- -------------------------------------------------------------------------------------------------------------------------------
Guarantees, letters of credit and trade-related contingencies                                          $ 1,614        $ 1,589
Sale and repurchase agreements                                                                             946          1,500
Commitments to extend credit                                                                            14,158         12,228
Note issuance and revolving underwriting facilities                                                        516            500
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
Guarantees, letters of guarantee and trade-related contingencies are firm
commitments by the Bank to make the related payments or guarantee the execution
of non-financial commitments on behalf of a client who is unable to meet its
contractual obligations to a third party. The credit risk they represent is
considered equivalent to loans.

Documentary letters of credit, which are used in international trade and usually
issued on behalf of an importer, enable a third party such as an exporter to
draw drafts on the Bank up to a pre-set amount under specific terms and
conditions. The amounts are collateralized by the delivery of the underlying
goods.

Sale and repurchase agreements represent the mortgage loans sold under the
mortgage-backed securities program, provided for in the National Housing Act,
which the Bank will repurchase when the securities mature.

Commitments to extend credit represent the unused portions of credit
authorizations granted in the form of loans, bankers' acceptances or other
credit instruments. The Bank is required at all times to make the unused portion
of the authorization available, subject to certain conditions.

Note issuance and revolving underwriting facilities represent arrangements to
acquire short-term notes for a pre-set price in the event that the client is
unable to sell or issue the notes.

64    NATIONAL BANK OF CANADA
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

19. DERIVATIVE FINANCIAL INSTRUMENTS

The Bank utilizes derivative instruments for asset/liability management and for
trading purposes.  The derivatives used to manage the balance sheet serve to
protect the interest spread against the risk of fluctuations in interest and
exchange rates.  Trading activities enable clients to manage their risks and
also include proprietary trading undertaken by the Bank.

As at September 30, the type and maturity by type of contract were as follows:
<TABLE>
<CAPTION>

                                                                                   REMAINING TERM TO MATURITY
- ----------------------------------------------------------------------------------------------------------------------------------
                      CONTRACTS HELD FOR       TOTAL     3 MONTHS      3 TO 6      6 TO 12      1 TO 3       3 TO 5      OVER 5
                        TRADING PURPOSES   CONTRACTS    AND UNDER      MONTHS       MONTHS       YEARS        YEARS       YEARS
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>          <C>          <C>         <C>          <C>         <C>          <C>          <C>
FOREIGN EXCHANGE CONTRACTS
OTC CONTRACTS
  Forwards                      $ 25,508    $ 26,800     $ 17,363    $  3,111     $  4,025    $  1,726     $    575      $    -
  Swaps                                1         488            -           -            -         308          180           -
  Purchased options                9,348       9,348        4,373       1,135        2,537       1,303            -           -
  Written options                  8,342       8,342        3,387       1,608        2,901         446            -           -
- ----------------------------------------------------------------------------------------------------------------------------------
  TOTAL                           43,199      44,978       25,123       5,854        9,463       3,783          755           -
- ----------------------------------------------------------------------------------------------------------------------------------
EXCHANGE-TRADED CONTRACTS
  Futures
     Long positions                    1           1            1           -            -           -            -           -
     Short positions                 467         467          363          90           14           -            -           -
  Purchased options                   51          51           51           -            -           -            -           -
  Written options                    217         217          217           -            -           -            -           -
- ----------------------------------------------------------------------------------------------------------------------------------
  TOTAL                              736         736          632          90           14           -            -           -
- ----------------------------------------------------------------------------------------------------------------------------------
INTEREST RATE CONTRACTS
OTC CONTRACTS
  Forwards                        12,031      12,088       10,564       1,494           30           -            -           -
  Swaps                            9,195      26,632        5,352       3,548        4,568       6,216        6,119         829
  Purchased options                  752       1,559          600         104          686         100           69           -
  Written options                  1,886       2,143          136       1,704          134         100           69           -
- ----------------------------------------------------------------------------------------------------------------------------------
  TOTAL                           23,864      42,422       16,652       6,850        5,418       6,416        6,257         829
- ----------------------------------------------------------------------------------------------------------------------------------
EXCHANGE-TRADED CONTRACTS
  Futures
     Long positions                3,914       3,914        2,580         213          533         588            -           -
     Short positions               5,886       9,086        5,913         736        1,360       1,077            -           -
  Purchased options                6,365       6,365        5,750         615            -           -            -           -
  Written options                  2,576       2,576        2,562          14            -           -            -           -
- ----------------------------------------------------------------------------------------------------------------------------------
  TOTAL                           18,741      21,941       16,805       1,578        1,893       1,665            -           -
- ----------------------------------------------------------------------------------------------------------------------------------
EQUITY CONTRACTS
OTC CONTRACTS
  Swaps                                -          33            -           3            -          30            -           -
  Purchased options                    -          79            -           -            -          34            -          45
- ----------------------------------------------------------------------------------------------------------------------------------
  TOTAL                                -         112            -           3            -          64            -          45
- ----------------------------------------------------------------------------------------------------------------------------------
EXCHANGE-TRADED CONTRACTS
  Futures
     Long positions                    9           9            9           -            -           -            -           -
     Short positions                 168         223          223           -            -           -            -           -
- ----------------------------------------------------------------------------------------------------------------------------------
  TOTAL                              177         232          232           -            -           -            -           -
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL: 1997                      $86,717    $110,421      $59,444     $14,375      $16,788     $11,928      $ 7,012      $  874
TOTAL: 1996                      $52,199    $ 68,904      $36,763     $11,348      $10,176     $ 6,231      $ 3,558      $  828
- ----------------------------------------------------------------------------------------------------------------------------------

The above table shows the notional amounts of derivative instruments. These amounts are used to calculate payments and measure
business volumes. They do not indicate credit or market risk.

The credit equivalent amount for financial derivatives is based on the current replacement cost of all outstanding contracts in a
gain position, taking into account master netting agreements and an amount representing the future credit risk calculated in
accordance with the capital adequacy requirements set by the Superintendent.

As at September 30, credit risk exposure on the derivatives portfolio was as follows:

- ----------------------------------------------------------------------------------------------------------------------------------
 
                                                                1997                                                              

                                NOTIONAL      PRINCIPAL        FUTURE          CREDIT          RISK-       NOTIONAL      PRINCIPAL
                               PRINCIPAL    REPLACEMENT        CREDIT      EQUIVALENT       WEIGHTED      PRINCIPAL    REPLACEMENT
                                  AMOUNT           COST          RISK                     EQUIVALENT         AMOUNT           COST
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>          <C>                <C>         <C>             <C>            <C>           <C> 
Foreign exchange contracts       $45,714           $245          $428            $580           $158        $29,848           $165
Interest rate contracts           64,363            237           100             304             77         38,564            256
Equity contracts                     344             47            10              57             18            492             45
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL                           $110,421           $529          $538            $941           $253        $68,904           $466
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       1996                                
                                                                           
                                      FUTURE         CREDIT           RISK 
                                      CREDIT     EQUIVALENT       WEIGHTED 
                                        RISK                    EQUIVALENT 
- ---------------------------------------------------------------------------
Foreign exchange contracts              $342           $472           $136 
Interest rate contracts                   43            278             66 
Equity contracts                          23             68             21 
- ---------------------------------------------------------------------------
TOTAL                                   $408           $818           $223 
- ---------------------------------------------------------------------------

                                                   NATIONAL BANK OF CANADA    65
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

19. DERIVATIVE FINANCIAL INSTRUMENTS (CONT.)

<TABLE>
As at September 30, the distribution of risk exposure by counterparty was as follows:

- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                           1997                        1996
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                               REPLACEMENT   FUTURE CREDIT       CREDIT     CREDIT
                                                                                      COST            RISK   EQUIVALENT EQUIVALENT
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>           <C>             <C>        <C>
OECD governments                                                                      $  6            $  3         $  6       $ 10
OECD banks                                                                             640             391          712        606
Other                                                                                  117             144          223        202
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                      $763            $538         $941       $818
- ----------------------------------------------------------------------------------------------------------------------------------

20. CREDIT RISK EXPOSURE

(In accordance with the guidelines of the Bank for International Settlements)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                          BALANCE                                 RISK    RISK-WEIGHTED BALANCE
ON-BALANCE SHEET ITEMS                               SHEET AMOUNT                            WEIGHT (%)        1997       1996
- ----------------------------------------------------------------------------------------------------------------------------------
Cash and deposits with Bank of Canada                     $   304                                    0      $     -     $     -
Deposits with other banks                                   4,172                               20-100          981         761
Securities issued or guaranteed by Canada,
  provinces, municipalities or school corporations          5,692                                 0-20          105          51
Other securities                                            4,318                                0-100        2,177       2,810
Mortgage loans                                             13,695                                0-100        4,200       4,156
Other loans and acceptances                                35,837                                0-100       24,475      21,868
Other assets                                                2,217                                0-100        1,749       1,373
- ----------------------------------------------------------------------------------------------------------------------------------
                                                          $66,235                                           $33,687     $31,019
- ----------------------------------------------------------------------------------------------------------------------------------

                                                         NOTIONAL                   CREDIT        RISK    RISK-WEIGHTED EQUIVALENT
                                                           AMOUNT               CONVERSION    WEIGHT(%)
CREDIT INSTRUMENTS (1)                                                           FACTOR (%)                    1997        1996
- ----------------------------------------------------------------------------------------------------------------------------------
Guarantees, letters of credit and trade-related
  contingencies                                            $1,614                   50-100      20-100       $1,193      $1,174
Sale and repurchase agreements                                946                      100           0            -           -
Note issuance and revolving underwriting facilities           516                       50       0-100            -           -
Commitments to extend credit                               14,158                     0-50       0-100        2,293      $1,358
- ----------------------------------------------------------------------------------------------------------------------------------
                                                          $17,234                                            $3,486      $2,532
- ----------------------------------------------------------------------------------------------------------------------------------
                                                         NOTIONAL REPLACEMENT FUTURE CREDIT        RISK    RISK-WEIGHTED EQUIVALENT
DERIVATIVE FINANCIAL INSTRUMENTS (1)                       AMOUNT        COST         RISK   WEIGHT (%)        1997       1996
- ----------------------------------------------------------------------------------------------------------------------------------
Foreign exchange contracts
  Swaps                                                   $   488                                 0-50
  Purchased options                                         9,399                                 0-50
  Written options                                           8,559                                 0-50
  Futures                                                     468                                 0-50
  Forwards                                                 26,800                                 0-50
- ----------------------------------------------------------------------------------------------------------------------------------
                                                          $45,714        $245         $428                     $158        $136
- ----------------------------------------------------------------------------------------------------------------------------------
Interest rate contracts
  Swaps                                                   $26,632                                 0-50
  Purchased options                                         7,924                                 0-50
  Written options                                           4,719                                 0-50
  Futures                                                  13,000                                 0-50
  Forwards                                                 12,088                                 0-50
- ----------------------------------------------------------------------------------------------------------------------------------
                                                          $64,363        $237         $100                      $77         $66
- ----------------------------------------------------------------------------------------------------------------------------------
Equity contracts
  Swaps                                                       $33                                 0-50
  Purchased options                                            79                                 0-50
  Futures                                                     232                                 0-50
- ----------------------------------------------------------------------------------------------------------------------------------
                                                             $344         $47          $10                      $18         $21
- ----------------------------------------------------------------------------------------------------------------------------------
Total financial instruments                              $110,421        $529         $538                     $253        $223
- ----------------------------------------------------------------------------------------------------------------------------------
Total risk-weighted assets                                                                                  $37,426     $33,774
- ----------------------------------------------------------------------------------------------------------------------------------

RATIOS                                                                                                         1997        1996
- ----------------------------------------------------------------------------------------------------------------------------------
Tier 1 capital                                                                                                 8.1%        6.9%
Tier 2 capital                                                                                                 3.2%     (2)3.3%
Total capital                                                                                                 11.3%    (2)10.2%
- ----------------------------------------------------------------------------------------------------------------------------------
 
(1) AS AT SEPTEMBER 30
(2) TAKING INTO ACCOUNT THE ISSUE OF $150 MILLION IN DEBENTURES ON NOVEMBER 1, 1996
</TABLE>

66    NATIONAL BANK OF CANADA
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

  21. INTEREST RATE SENSITIVITY POSITION

Analyzing interest rate sensitivity gaps is one of the methods used by the Bank
to control interest rate risk.

The following breakdown of assets and liabilities by maturity illustrates the
sensitivity of the Bank's balance sheet to interest rate fluctuations as at
October 31, 1997.
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                VARIABLE    3 MONTHS       3 TO 6     6 TO 12       1 TO 5      OVER 5 NON-INTEREST
                                    RATE   AND UNDER       MONTHS      MONTHS        YEARS       YEARS    SENSITIVE       TOTAL
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>        <C>            <C>         <C>          <C>          <C>      <C>             <C>
ASSETS                                 $           $            $           $            $           $            $           $
   Cash resources                    906       3,357          169           7            -           -           37       4,476
   Securities                        116       2,098        1,440       1,070        2,060       2,557          669      10,010
   Loans                          16,164      13,962        2,932       3,456       10,441         188          115      47,258
   Other assets                        -           -            -           -            -           -        4,491       4,491
- ----------------------------------------------------------------------------------------------------------------------------------
                                  17,186      19,417        4,541       4,533       12,501       2,745        5,312      66,235
- ----------------------------------------------------------------------------------------------------------------------------------
LIABILITIES
   Deposits                        8,482      12,942        5,524       6,734        9,455          87           46      43,270
   Subordinated debt                   -         148            -           9          285         627            -       1,069
   Other liabilities               2,448       6,937        1,051         110          743       1,864        5,983      19,136
   Shareholders' equity               59           -            -           -          192         125        2,384       2,760
- ----------------------------------------------------------------------------------------------------------------------------------
                                  10,989      20,027        6,575       6,853       10,675       2,703        8,413      66,235
- ----------------------------------------------------------------------------------------------------------------------------------
On-balance sheet gap               6,197        (610)      (2,034)     (2,320)       1,826          42       (3,101)          -
- ----------------------------------------------------------------------------------------------------------------------------------
Off-balance sheet
   financial instruments               -      (1,799)       1,487       2,156       (1,855)        433         (256)        166
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL                              6,197      (2,409)        (547)       (164)         (29)        475       (3,357)        166
- ----------------------------------------------------------------------------------------------------------------------------------
DOMESTIC
   On-balance sheet total          4,875         528         (596)       (572)       1,609         433       (2,611)      3,666
   Off-balance sheet
     financial instruments             -        (652)      (2,427)        477       (1,111)        214           67      (3,432)
- ----------------------------------------------------------------------------------------------------------------------------------
Domestic - Total                   4,875        (124)      (3,023)        (95)         498         647       (2,544)        234
- ----------------------------------------------------------------------------------------------------------------------------------
INTERNATIONAL
   On-balance sheet total          1,322      (1,138)      (1,438)     (1,748)         217        (391)        (490)     (3,666)
   Off-balance sheet
     financial instruments             -      (1,147)       3,914       1,679         (744)        219         (323)      3,598
- ----------------------------------------------------------------------------------------------------------------------------------
International - Total              1,322      (2,285)       2,476         (69)        (527)       (172)        (813)        (68)
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL                              6,197      (2,409)        (547)       (164)         (29)        475       (3,357)        166
- ----------------------------------------------------------------------------------------------------------------------------------

                                            3 MONTHS       3 TO 6     6 TO 12       1 TO 5      OVER 5
INTEREST RATE                              AND UNDER       MONTHS      MONTHS        YEARS       YEARS
- ----------------------------------------------------------------------------------------------------------------------------------
ASSETS
   Securities                                   3.94%        4.36%       4.49%        5.54%       6.07%
   Loans                                        4.85         6.03        6.97         7.21        7.83
- ----------------------------------------------------------------------------------------------------------------------------------
   Average weighted yield on assets             4.73         5.48        5.33         6.93        6.19

LIABILITIES
   Deposits                                     4.68         4.80        4.80         6.03        6.28
   Subordinated debt                            4.48            -       10.88         6.90        7.85
- ----------------------------------------------------------------------------------------------------------------------------------
   Average weighted cost of liabilities         4.67         4.80        4.81         6.06        7.66
- ----------------------------------------------------------------------------------------------------------------------------------
NET TOTAL                                       4.97%        2.23%       1.60%       10.03%       5.67%
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                                   NATIONAL BANK OF CANADA    67
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

22. FAIR VALUE OF FINANCIAL INSTRUMENTS

<TABLE>
- ----------------------------------------------------------------------------------------------------------------------------------
AS AT OCTOBER 31, 1997                                 BOOK VALUE               FAIR VALUE               DIFFERENCE
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                      <C>                      <C> 
ASSETS
   Cash resources                                          $4,476                   $4,476                       $-
   Securities                                              10,010                   10,119                      109
   Loans                                                   47,259                   47,691                      432
   Other assets                                             4,490                    4,490                        -
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL                                                     $66,235                  $66,776                     $541
- ----------------------------------------------------------------------------------------------------------------------------------
LIABILITIES
   Deposits                                               $43,270                  $44,132                     $862
   Subordinated debt                                        1,069                    1,111                       42
   Other liabilities                                       19,136                   19,136                        -
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL                                                     $63,475                  $64,379                     $904
- ----------------------------------------------------------------------------------------------------------------------------------

The fair value of derivatives is as follows:
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                              1997        1996
- ----------------------------------------------------------------------------------------------------------------------------------
                          CONTRACTS HELD FOR TRADING PURPOSES   CONTRACTS HELD FOR NON-TRADING PURPOSES       TOTAL        TOTAL
                                   GROSS       GROSS          NET       GROSS        GROSS         NET          NET         NET
                                  ASSETS LIABILITIES      AMOUNT       ASSETS  LIABILITIES      AMOUNT       AMOUNT      AMOUNT
- ----------------------------------------------------------------------------------------------------------------------------------
Interest rate contracts             $137        $136           $1        $193         $100         $93          $94        $149
Foreign exchange contracts           705         619           86         204          207         (3)           83          32
Equity contracts                       -           -            -          46            -          46           46          45
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL                               $842        $755          $87        $443         $307        $136         $223        $226
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

THE FOLLOWING METHODS AND ASSUMPTIONS WERE USED TO ESTIMATE THE FAIR VALUE OF
FINANCIAL INSTRUMENTS:

Cash resources, other
assets and other
liabilities:                       Due to their short-term maturity, the fair
                                   values of these financial instruments are
                                   assumed to be equal to their carrying values.

Securities:                        The fair values of securities are presented
                                   in Note 3 to the financial statements. They
                                   are based on quoted market prices. If quoted
                                   market prices are not available, fair values
                                   are estimated using the  quoted market prices
                                   of similar securities.

Loans:                             The fair values of variable-rate loans are
                                   assumed to be equal to their carrying
                                   values. The fair values  of other loans are
                                   estimated using a discounted cash flow
                                   calculation that uses market interest rates
                                   currently charged for similar new loans as
                                   at the balance sheet date applied to
                                   expected maturity amounts (adjusted for
                                   any prepayments).

Deposits:                          The fair values of fixed-rate deposits are
                                   determined by discounting the contractual
                                   cash flows, using market interest rates
                                   currently offered for deposits with the same
                                   remaining terms. The fair values of deposits
                                   with no stated maturity are assumed to be
                                   equal to their carrying values.

Subordinated debt:                 The fair value of subordinated debt is
                                   determined by discounting the contractual
                                   cash flows, using market interest rates
                                   currently offered for similar financial
                                   instruments with the same remaining terms.

Derivatives:                       The fair values of derivatives are
                                   determined, before the impact of master
                                   netting agreements, using various
                                   methodologies including quoted market
                                   prices, prevailing market rates for
                                   instruments with similar characteristics and
                                   maturities, net present value analysis or
                                   other pricing models as appropriate.

68    NATIONAL BANK OF CANADA
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

23. RELATED PARTY TRANSACTIONS

In the normal course of its business, the Bank provides various banking services
to its subsidiaries which are recorded at the exchange value reflecting the
consideration determined and accepted by both parties.

The Bank also grants loans to its directors, officers and personnel under
various conditions. Total outstanding loans of this type amounted to:
<TABLE>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                               1997        1996
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                            <C>         <C>
Loans to directors (August 31)                                                                                 $270        $260
Loans to officers and personnel (October 31)                                                                   $475        $462
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>
24. LITIGATION

Various legal proceedings are pending against the Bank and its subsidiaries. 
In management's opinion, the aggregate amount of potential liability related 
thereto will not have a material impact on the Bank's financial position.

25. DOMESTIC AND INTERNATIONAL OPERATIONS

Domestic operations encompass all business carried on by the Bank's network 
of branches and commercial banking centres in Canada, treasury operations on 
Canadian financial markets and international commercial operations carried 
out by the Canadian branch network.

International operations comprise transactions on international financial 
markets effected with public and private sector corporations in Canada and 
abroad, and with governments and their agencies.

<TABLE>
                                        DOMESTIC                            INTERNATIONAL                          TOTAL
- ----------------------------------------------------------------------------------------------------------------------------------
                                                              UNITED STATES               OTHER
                                                            ------------------       ------------------
                                    1997       1996         1997        1996         1997         1996         1997        1996
<S>                              <C>         <C>           <C>         <C>          <C>         <C>         <C>         <C> 
Net interest income (a)          $ 1,143     $   984       $  118      $  100       $   63      $   58      $ 1,324     $ 1,142
Other income                       1,024         852           29          32            3          86        1,056         970
Provision for credit losses          246         190           32          43           12           2          290         235
Non-interest expenses              1,414       1,336           55          56           20          21        1,489       1,413
Income taxes (a)                     205         103           25          16           13          17          243         136
Non-controlling interest              16          10            -           -            -           -           16          10
- ----------------------------------------------------------------------------------------------------------------------------------
Net income                       $   286     $   197       $   35      $   17       $   21      $  104      $   342     $   318
- ----------------------------------------------------------------------------------------------------------------------------------
Average total assets             $46,901     $41,584       $4,997      $4,250       $3,626      $3,405      $55,524     $49,239
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(a)  NET INTEREST INCOME WAS GROSSED UP BY $5 MILLION ($6 MILLION IN 1996) TO
     BRING THE TAX-EXEMPT INCOME EARNED ON CERTAIN SECURITIES IN LINE WITH THE
     INCOME ON OTHER FINANCIAL INSTRUMENTS. AN EQUAL AMOUNT WAS ADDED TO INCOME
     TAXES.

26. ACQUISITIONS

FAMILY TRUST CORPORATION
On March 31, 1996, the Bank acquired all of the voting common shares of Family
Trust Corporation, an Ontario trust company, for a consideration of $16 million
paid in cash. The assets acquired amounted to approximately $229 million and
were composed mainly of mortgage loans, while the liabilities assumed, totalling
approximately $218 million, consisted chiefly of guaranteed investment
certificates.

This acquisition was accounted for using the purchase method.

The results of Family Trust Corporation are recorded in the Consolidated
Statement of Income as of the date of acquisition. Goodwill of $5 million is
amortized using the straight-line method over a 20-year period.

THE MUNICIPAL SAVINGS & LOAN CORPORATION
On August 21, 1996, the Bank acquired all of the common shares of The Municipal
Savings & Loan Corporation, an Ontario loan company, and its wholly owned
subsidiaries The Municipal Trust Company, MSL Properties Limited and Municipal
Securities Inc. As at October 31, 1996, the final acquisition price had not been
determined but an initial payment of $29 million had been made. The acquisition
was finalized during fiscal 1997, with the Bank paying an additional $9 million.

                                                   NATIONAL BANK OF CANADA    69
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

26. ACQUISITIONS (CONT.)

This acquisition was accounted for using the purchase method and is summarized
below:
 <TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                                       <C>
NET ASSETS ACQUIRED
Tangible assets
  Cash resources and securities                                                                                            $281
  Mortgages and other loans                                                                                                 596

  Other assets                                                                                                               41
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                            918
- ----------------------------------------------------------------------------------------------------------------------------------
Less liabilities assumed
  Deposits                                                                                                                  883
  Other liabilities                                                                                                           2
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                            885
- ----------------------------------------------------------------------------------------------------------------------------------
Net tangible assets acquired                                                                                                 33
Goodwill                                                                                                                      5
- ----------------------------------------------------------------------------------------------------------------------------------
Total cost of investment                                                                                                    $38
- ----------------------------------------------------------------------------------------------------------------------------------
Consideration paid in cash                                                                                                  $38
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
The results of The Municipal Savings & Loan Corporation are recorded in the
Consolidated Statement of Income as of the date of acquisition. Goodwill is
amortized using the straight-line method over a 20-year period.

27.  COMPARISON BETWEEN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES IN CANADA AND
     THE UNITED STATES

The consolidated financial statements of the Bank are prepared in accordance
with Canadian generally accepted accounting principles (GAAP), including the
requirements of the Superintendent of Financial Institutions Canada. Material
differences between Canadian and United States GAAP are described below.

CONSOLIDATED BALANCE SHEET
The first material difference, as at October 31, 1997 and 1996, between assets
and liabilities reported in the Consolidated Balance Sheet prepared under
Canadian GAAP as opposed to United States GAAP stems from the adoption of the
Statement of Financial Accounting Standard (SFAS) No. 115 regarding the
accounting of securities.

Under Canadian GAAP, the Bank classifies securities as trading account
securities if they are held for resale in the near term and as investment
account securities in other cases. Investment account securities are recorded at
amortized cost while trading account securities are reported at their fair
value. According to United States GAAP, the Bank's investment account securities
would be separated into two categories: securities held to maturity and
securities available for sale. Securities held to maturity include those which
the Bank has the positive intent and ability to hold to maturity and are
reported at amortized cost. Securities available for sale include those which
are not classified as either held to maturity or as trading account securities.
They are reported at fair value, with unrealized gains and losses excluded from
income and reported in a separate component of shareholders' equity.

If the Bank had reported its investment account securities as at October 31,
1997 in accordance with United States GAAP, securities would have increased by
$109 million, deferred income taxes included in "Other Assets" would have
declined by $43 million, and an after-tax net unrealized gain of $66 million
would have been reported as a separate component of shareholders' equity.

As at October 31, 1996, securities would have risen by $151 million, deferred
income taxes included in "Other Assets" would have decreased by $59 million, and
an after-tax net unrealized gain of $92 million would have been reported as a
separate component of shareholders' equity.

The second material difference results from the application of SFAS No. 106 on
employers' accounting for postretirement benefits other than pensions for United
States reporting purposes. In the United States, the cost of postretirement
benefits other than pension plans are recognized in the same way as pension
costs, namely, over the working lives of the employees covered, based on
actuarial assumptions. In Canada, these costs are charged to income as incurred.

Had the Bank adopted this standard, other liabilities and  deferred income taxes
included in "Other Assets" would have increased by $69 million and $27 million
respectively and retained earnings would have declined by $42 million as at
October 31, 1997.

CONSOLIDATED STATEMENT OF INCOME
As stated in Note 16, further to the new accounting standard governing impaired
loans which took effect on November 1, 1995, the estimated realizable value of
impaired loans must be measured by discounting expected future cash flows. The
guidelines set out in SFAS No. 114 and 118, which also took effect on November
1, 1995, are similar to the Canadian standard in this regard. However, the
cumulative impact of adopting the United States standard must be charged to
income rather than reported as an after-tax charge to the opening balance of
retained earnings as at November 1, 1995, as prescribed by Canadian GAAP.

Had the Bank adopted SFAS No. 114 and 118 as at November 1, 1995, the provision
for credit losses would have increased by $84 million and net income after tax
would have decreased by $52 million for fiscal 1996. Earnings per share would
have decreased by 31 cents.

CONSOLIDATED STATEMENT OF CHANGES
IN SHAREHOLDERS' EQUITY
Except for the impact on shareholders' equity owing to the above differences,
there is no material difference between the Consolidated Statement of Changes in
Shareholders' Equity as reported under Canadian and United States GAAP.

CONSOLIDATED STATEMENT OF CHANGES
IN FINANCIAL POSITION
Except for the reporting of the cumulative impact of adopting the new standard
governing impaired loans effective November 1, 1995 and the after-tax unrealized
gain of $66 million in 1997 and $92 million in 1996 on investment account
securities, there is no material difference between the Consolidated Statement
of Changes in Financial Position as reported under Canadian and United States
GAAP.

70    NATIONAL BANK OF CANADA
<PAGE>

NOTES  to the Consolidated Financial Statements
- -----------------------------------------------

 <TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
SUBSIDIARIES AND AFFILIATED CORPORATIONS
AS OF OCTOBER 31, 1997

                                                                                          PERCENTAGE               INVESTMENT
                                                  PRINCIPAL                            OF VOTING AND                  AT COST
NAME                                              OFFICE ADDRESS                PARTICIPATING SHARES          (MILLIONS OF $)
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                            <C>                           <C> 
Natcan Trust Company                              Montreal, Canada                               100%                   $ 55
General Trust of Canada                           Montreal, Canada                               100%                   $155
National Bank Life Insurance Company              Montreal, Canada                               100%                   $ 10
Fonds de placement SFBN Inc.                      Montreal, Canada                               100%                   $  -
NBC Export Development
  Corporation Inc.                                Montreal, Canada                               100%                   $  -
Levesque, Beaubien and Company Inc.               Montreal, Canada                                75%                   $129
  - Levesque Beaubien Geoffrion Inc.              Montreal, Canada                                75%                   $  -
National Bank Securities Inc.                     Montreal, Canada                               100%                   $  5
NBC Clearing Services Incorporated                Montreal, Canada                               100%                   $  -
Natcan Investment Management Inc.                 Montreal, Canada                               100%                   $  8
SIBN Calculus Inc.                                Montreal, Canada                               100%                   $  -
Municipal Securities Inc.                         Barrie, Canada                                 100%                   $  -
Cancap Preferred Corporation                      Montreal, Canada                               100%                   $  -
National Bank Financial Planning Inc.             Montreal, Canada                               100%                   $  -
Mercantile Canada Finance B.V.                    Amsterdam, Netherlands                         100%                   $  6
National Bank Information Corporation             Montreal, Canada                               100%                   $  -
NBC Holdings USA, Inc.                            New York, United States                        100%                   $437
  - National Canada Finance Corp.                 New York, United States                        100%                   $  -
  - National Canada Business Corp.                New York, United States                        100%                   $  -
  - National Canada Corporation                   New York, United States                        100%                   $  -
  - National Canada Export Corporation            New York, United States                        100%                   $  -
NB Capital Corporation                            New York, United States                        100%                   $258
NB Finance Ltd.                                   Hamilton, Bermuda                              100%                   $186
NatBC Holding Corporation                         Florida, United States                         100%                   $ 19
  - Natbank, F.S.B.                               Florida, United States                         100%                   $  -
Natcan Holdings International Limited             Nassau, Bahamas                                100%                   $  5
  - National Bank of Canada
  (International) Limited                         Nassau, Bahamas                                100%                   $  -
Natcan Finance (Asia) Ltd.                        Hong Kong, China                               100%                   $  7
National Bank of Canada (Asia) Ltd.               Singapore, Singapore                           100%                   $  3
Natcan Insurance Company Limited                  Bridgetown, Barbados                           100%                   $  1
- ----------------------------------------------------------------------------------------------------------------------------------

AFFILIATED CORPORATIONS
                                                                                          PERCENTAGE               INVESTMENT
                                                                                       OF VOTING AND                AT EQUITY
                                                                                PARTICIPATING SHARES          (MILLIONS OF $)


Natdev Inc.                                       Quebec City, Canada                             50%                   $  1
National Bank Financial Services Inc.             Montreal, Canada                                50%                   $  2
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
 
                                                   NATIONAL BANK OF CANADA    71
<PAGE>

  STATISTICAL REVIEW
<TABLE>
                                                1997         1996        1995         1994        1993         1992        1991 
                                                                                                                                
<S>                                        <C>          <C>         <C>          <C>         <C>          <C>         <C>
BALANCE SHEET DATA                                                                                                              
Cash resources                             $   4,476    $   3,528   $   5,174    $   3,765   $   3,204    $   3,693   $   1,883 
Securities                                    10,010        8,414       7,285        6,071       5,985        4,273       3,899 
Loans                                         47,259       37,935      33,795       32,226      30,692       30,003      28,360 
Bankers' acceptances                           2,273        1,725       1,293        1,255       1,081          940       1,335 
Other assets                                   2,217        1,532       1,366       1,457        1,772        1,126         962 
                                                                                                                                
TOTAL ASSETS                               $  66,235    $  53,134   $  48,913    $  44,774   $  42,734    $  40,035   $  36,439 
                                                                                                                                
Deposits                                   $  43,270    $  40,125   $  40,424    $  36,850   $  35,113    $  33,433   $  29,987 
Other liabilities                             19,136        9,494       4,895        4,253       4,476        3,645       3,451 
Long-term debt                                                                                                                  
Variable-capital notes                             -            -         106          113         120            -           - 
Bank debentures                                1,069        1,016       1,177        1,241       1,037          969         806 
Liabilities of subsidiaries                        -            -           -            -          17          234         408 
Capital stock                                                                                                                    
Preferred                                        376          376         376          532         426          468         385 
Common                                         1,309        1,268       1,234        1,207       1,083          906         905 
Retained earnings                              1,075          855         701          578         462          380         497 
                                                                                                                                
                                                                                                                                
TOTAL LIABILITIES AND                                                                                                           
SHAREHOLDERS'EQUITY                        $  66,235    $  53,134   $  48,913    $  44,774   $  42,734    $  40,035   $  36,439 
                                                                                                                                
Average assets                             $  55,524    $  49,239   $  47,582    $  43,160   $  39,657    $  38,908   $  36,740 
                                                                                                                                
Average capital funds(1)                       3,744        3,511       3,620        3,230       2,871        2,723       2,593 
                                                                                                                                
INCOME STATEMENT DATA                                                                                                             
Net interest income                        $   1,319    $   1,136   $   1,170   $    1,081   $     996    $   1,012   $     972 
Other income                                   1,056          970         712          719         635          541         472 
                                                                                                                                
TOTAL INCOME                               $   2,375    $   2,106   $   1,882    $   1,800   $   1,631    $   1,553   $   1,444 
                                                                                                                                
Provision for credit losses                      290          235         255          275         325          570         270 
Non-interest expenses                          1,489        1,413       1,229        1,168       1,042        1,016         919 
Income taxes                                     238          130         146          131          81         (41)          64 
Non-controlling interest                          16           10           7            9           8            7           5 
                                                                                                                                
NET INCOME                                 $     342    $     318   $     245    $     217   $     175    $       1   $     186 
                                                                                                                                
COMMON STOCK DATA                                                                                                               
Number of common shares                                                                                                         
   at end of year (IN THOUSANDS)             170,461      167,151     163,963      160,976     148,474      127,152     127,031 
Number of common shareholders                                                                                                   
   of record                                  34,433       36,549      39,053       41,974      46,121       49,200      56,901 
Net income (loss) per share                                                                                                     
   - Basic                                 $    1.86    $    1.76   $    1.26    $    1.12   $    1.01    $  (0.29)   $    1.20 
   - Fully diluted                         $    1.84    $    1.74   $    1.24    $    1.10   $    1.00    $  (0.29)   $    1.19 
Dividend per share                         $   0.575    $    0.49   $    0.40    $    0.40   $    0.40    $    0.70   $    0.80 
Stock trading range                                                                                                             
- -High                                          20.30        13.90       11.88        11.63       10.75        12.75       11.38 
- -Low 13.20                                     10.38         8.63        8.25         7.25        7.38         7.00        7.13 
- -Close                                         20.15        13.00       11.00         9.38       10.50         8.13       11.13 
                                                                                                                                
Book value per share                       $   13.99    $   12.70   $   11.88    $   11.09   $   10.41    $   10.11   $   11.03 
                                                                                                                                
FINANCIAL RATIOS                                                                                                                 
Return on common                                                                                                                  
shareholders'equity                             14.0%        14.5%       11.0%        10.5%        9.9%       (2.6)%       11.0%
Return on average assets                        0.62%        0.64%       0.51%        0.50%       0.44%           -%       0.51%
Return on average                                                                                                                
capital funds                                   10.5%        10.6%        8.3%         7.9%        7.3%         1.5%        8.7% 
Capital ratios (BIS)                                                                                                             
- -Tier 1                                          8.1%         6.9%        6.8%         6.9%     (3)6.2%         5.0%        5.2% 
                                                                                                                                 
- -Total                                          11.3%     (2)10.2%       10.4%        11.1%     (3)9.6%         8.7%        8.8% 
                                                                                                                                 
OTHER INFORMATION                                                                                                                
Impaired loans,net                               297          406         511          688         904        1,097         733  
Number ofBank employees                                                                                                          
(full-time equivalent)(4)                                                                                                        
- -In Canada                                    11,245       11,022      10,249       10,423      11,822       11,629      12,275  
- -Outside Canada                                  406          380         371          323         327          333         369  
- -LBG 1,676                                     1,425        1,578       1,481        1,398       1,339        1,293       1,291  
Number of branches in Canada                     637          632         629          641         650          652         662  
                                                                                                                                 
Number of banking machines                       738          712         624          551         496          482         454  
                                                                                                                                 
                                                                                                                               
(1) AVERAGE CAPITAL FUNDS INCLUDE COMMON SHAREHOLDERS' EQUITY, REDEEMABLE PREFERRED SHARES AND BANK DEBENTURES.                
(2) TAKING INTO ACCOUNT THE ISSUE OF $150 MILLION IN DEBENTURES ON NOVEMBER 1, 1996.                                           
(3) TAKING INTO ACCOUNT THE REDEMPTION OF $100 MILLION IN DEBENTURES THROUGH THE ISSUE OF COMMON SHARES AS AT NOVEMBER 1, 1993.
(4) THE BASIS FOR DETERMINING FULL-TIME EQUIVALENCE WAS CHANGED IN 1996.                                                       
                                                                                                                               
</TABLE>
  
<TABLE>
                                                1990        1989          1988    
                                                                               
<S>                                        <C>         <C>              <C>
BALANCE SHEET DATA                         
Cash resources                             $   2,216   $   2,206        $2,420
Securities                                     3,129       2,842         2,407
Loans                                         27,420      25,322        22,894
Bankers' acceptances                           2,151       2,618         2,395
Other assets                                     987         939           810  
                                                                       
TOTAL ASSETS                               $  35,903   $  33,927       $30,926
                                                                       
Deposits                                   $  28,929   $  26,646       $24,319
Other liabilities                              3,976       4,295         3,899
Long-term debt                                                          
Variable-capital notes                             -           -            -
Bank debentures                                  727         765          691  
Liabilities of subsidiaries                      535         589          446
Capital stock                                                          
Preferred                                        387         394          274
Common                                           904         828          786
Retained earnings                                445         410          511
                                                                       
                                                                       
TOTAL LIABILITIES AND                                                           
SHAREHOLDERS'EQUITY                        $  35,903   $  33,927      $30,926  


Average assets                             $  36,040   $  32,267      $30,909  


Average capital funds(1)                       2,463       2,397        2,261    

                                                                       
INCOME STATEMENT DATA                                                  
Net interest income                        $     902   $     927         $887     

Other income                                     439         381          301      
                                                                                
TOTAL INCOME                               $   1,341   $   1,308       $1,188   
Provision for credit losses                      250         442          232      

Non-interest expenses                            868         785          611      
Income taxes                                      54          55          123      
Non-controlling interest                           -           -            -        
                                                                       
NET INCOME                                 $     169   $      26         $222   
                                                                       
COMMON STOCK DATA                                                      
Number of common shares                                                
   at end of year (IN THOUSANDS)             126,875     118,200      114,725  
Number of common shareholders                                                   
   of record                                  60,911      64,478       66,914   
Net income (loss) per share                                            
   - Basic                                 $    1.10   $    0.01        $1.84    
0.73%    
   - Fully diluted                         $    1.09   $    0.01        $1.81    
Dividend per share                         $    0.80   $    0.72        $0.64    
Stock trading range                                                             
- -High                                          14.00       15.13        12.63    
- -Low 13.20                                                 11.00         8.75     
- -Close                                          7.13       14.00        12.00    
                                                                       
Book value per share                       $   10.63   $   10.48       $11.30   
                                                                                
FINANCIAL RATIOS                                                       

Return on common                                                        
shareholders'equity                              9.8%        0.1         17.0%   
Return on average assets                        0.47%       0.08         0.73%
Return on average                                                      
capital funds                                    8.7%        3.3%        12.4%    
Capital ratios (BIS)                                                            
- -Tier 1                                          4.9%        4.8%         5.0%     
- -Total                                           8.2%        8.1%         8.3%     
                                                                                
OTHER INFORMATION                                                               
Impaired loans, net                              665         345          372      
Number ofBank employees                                                         
(full-time equivalent)(4)                                                       
- -In Canada                                    12,210      12,030       11,661   
- -Outside Canada                                  372         316         296
- -LBG 1,676                                     1,291       1,478       1,167
Number of branches in Canada                     650         625         603
Number of banking machines                       397         335         271


(1) AVERAGE CAPITAL FUNDS INCLUDE COMMON SHAREHOLDERS' EQUITY, REDEEMABLE PREFERRED SHARES AND BANK DEBENTURES.                
(2) TAKING INTO ACCOUNT THE ISSUE OF $150 MILLION IN DEBENTURES ON NOVEMBER 1, 1996.                                           
(3) TAKING INTO ACCOUNT THE REDEMPTION OF $100 MILLION IN DEBENTURES THROUGH THE ISSUE OF COMMON SHARES AS AT NOVEMBER 1, 1993.
(4) THE BASIS FOR DETERMINING FULL-TIME EQUIVALENCE WAS CHANGED IN 1996.                                                       

</TABLE>

72    NATIONAL BANK OF CANADA
<PAGE>

CORPORATE GOVERNANCE PRACTICES OF THE BANK

This section gives effect to the requirements set out in Policy I-15 of the
Montreal Exchange and the rules of the Toronto Stock Exchange on the subject.

The Board of Directors of the Bank recognizes the importance of maintaining
sound internal governance practices at all times in the interest of the Bank's
shareholders. It also considers that the relevance of these
practices must be reevaluated on a regular basis to ensure their proper
implementation and development.

The text below is a report on the membership, main responsibilities and
activities of the Conduct Review and Corporate Governance Committee of the Board
of Directors of the Bank since November 1, 1996. It also describes the mandate
and composition of the Board of Directors and outlines certain preferred
corporate governance practices of the Bank.

COMPOSITION, MAIN DUTIES AND ACTIVITIES OF THE CONDUCT REVIEW AND CORPORATE
GOVERNANCE COMMITTEE

COMPOSITION OF THE COMMITTEE
The Committee consists mainly of directors who are considered unrelated
directors as defined in Policy I-15 of the Montreal Exchange(1) and who are not
affiliated with the Bank as defined in banking regulations(2). No officer or
employee of the Bank or its affiliated companies is a member of this Committee.

MAIN DUTIES OF THE COMMITTEE
Pursuant to the terms of its mandate, the Conduct Review and Corporate
Governance Committee advises or recommends to the Board of Directors, as
applicable, that the orientations, policies and practices of the Bank regarding
conduct review, human resources and corporate governance be adopted and updated.

The Committee has in particular the following powers and responsibilities:

- -    Periodically review the selection criteria and procedures used at the Bank
     to select new directors. Select these new directors in conjunction with the
     Chairman of the Board and Chief Executive Officer as well as the President
     and Chief Operating Officer of the Bank;

- -    Periodically review the performance of the members of the Board of
     Directors and of the various committees, together with the Chairman of the
     Board and Chief Executive Officer as well as the President and Chief
     Operating Officer of the Bank;

- -    Submit, to the Board of Directors, recommendations concerning changes to be
     made to the compensation and benefits payable to Bank directors;

- -    Examine and submit recommendations regarding the salary policy and the
     aggregate remuneration of executive officers;

- -    Monitor and periodically assess the performance of executive officers,
     taking into account previously determined quantitative and qualitative
     objectives, in order to submit a report and make recommendations thereon to
     the Board of Directors;

- -    Periodically review the profile of officers possessing the required
     competencies to hold senior management positions at the Bank;

- -    Apply and monitor the requirements of the Bank Act with respect to
     transactions with related parties of the Bank (directors and officers).

MAIN ACTIVITIES OF THE CONDUCT REVIEW AND CORPORATE GOVERNANCE COMMITTEE
Since November 1, 1996, the activities of the Committee have concerned various
matters; more specifically, the Committee:


CORPORATE GOVERNANCE

- -    Identified and examined, after the last Annual Meeting of Shareholders of
     the Bank, the major concerns of the Bank's shareholders regarding corporate
     governance in order to ensure proper follow-up;

- -    Reviewed and updated the mandates governing all the committees of the
     Board, namely, the Conduct Review and Corporate Governance Committee, the
     Executive Committee, the Credit Committee and the Audit Committee. The new
     mandates contain a more precise description of the mission and
     responsibilities of the various committees in relation to one another. The
     revised mandates take into account the most recent statutory and regulatory
     developments and provide for more flexible committee operations;


                                                     NATIONAL BANK OF CANADA  73

<PAGE>

CORPORATE GOVERNANCE PRACTICES OF THE BANK

- -    Reviewed the Bank's position concerning the separation of the role of
     Chairman of the Board from that of Chief Executive Officer. After due
     consideration, the Conduct Review and Corporate Governance Committee still
     recommends that these duties continue to be combined as it is of the
     opinion that the reasons provided by the Board of Directors in October 1995
     in this regard still apply;

- -    Established criteria facilitating the preparation of a succession plan for
     the Board aimed at ensuring adequate membership at all times in view of the
     environment in which the Bank operates;

- -    Made recommendations to the Bank's management concerning the selection of
     new directors to sit on the Bank's Board of Directors commencing in 1998;

- -    Held an informal meeting of Bank directors, without Bank officers being
     present, enabling them to express their expectations of how the Board and
     its committees should function.

HUMAN RESOURCES

- -    Updated aggregate compensation of the executive officers of the Bank in
     order for the Bank to remain competitive in relation to its comparison
     market, taking into account the salary policy applied at the Bank. This
     update also included the findings and intervention possibilities suggested
     by an external consulting firm specializing in compensation.

     Taking into consideration the results of the external consultants' study,
     the Conduct Review and Corporate Governance Committee recommended that the
     following orientations for the aggregate compensation of executive officers
     be adopted:

- -    Increase in salaries within the parameters of the Bank's compensation
     policy;

- -    Increase in the scope of the long-term incentive-based program;

- -    Adoption of a new management method, as of fiscal 1997-98, for setting up
     and distributing short-term incentive compensation, taking into account the
     Bank's overall results and the individual performance of the officers
     concerned;

- -    Adoption of a process to refine, in the short and medium term, the concrete
     and precise assessment standards used for executive officers.

CONDUCT REVIEW


- -    Adopted a new policy applicable to the management and monitoring of
     transactions with related parties of the Bank, with emphasis on the
     supervision of these transactions in keeping with the current spirit of the
     Bank Act;

- -    Received and followed up on management's reports on transactions with
     related parties of the Bank (directors and officers);

- -    Reviewed the procedures for examining client complaints and statistical
     reports produced for this purpose;

- -    Reviewed procedures for regulatory disclosure of information to clients;

- -    Approved the report to the Superintendent of Financial Institutions on the
     work and other matters studied by the Committee for fiscal 1996-97.

MANDATE AND COMPOSITION OF THE BOARD OF DIRECTORS

MANDATE OF THE BOARD OF DIRECTORS
The Board of Directors helps to direct the business and internal affairs of the
Bank, and supervises the management thereof. It assumes, directly or through its
various committees, overall responsibility for supervision and management, in
particular with respect to the following:


- -    Description of the Bank's mission, its objectives, both quantitative and
     qualitative, and the approval of strategies geared to ensuring their
     realization;


74  NATIONAL BANK OF CANADA
<PAGE>

CORPORATE GOVERNANCE PRACTICES OF THE BANK

- -    Changes made from time to time to the Bank's management structures;

- -    Policies on the business and financial practices of the Bank regarding
     risks and internal controls and the annual compliance reports relating
     thereto;

- -    Credit risk management policies as well as credit limits and latitudes
     applied at the Bank;

- -    Aggregate compensation policies and annual salary conditions applicable to
     employees, officers and executive officers of the Bank;

- -    Selection and succession of the Bank's senior management, as well as the
     compensation of its members and other employment conditions;

- -    All matters for which directors are exclusively responsible under the Bank
     Act.

COMPOSITION OF THE BOARD
As at October 31, 1997, three Bank directors were "related directors" as defined
in the rules of the Montreal and Toronto stock exchanges pertaining to corporate
governance. Consequently, 20 out of the 23 Bank directors, or 87% of the
duly-appointed directors, were not considered related directors as defined in
such rules.

As at the same date, 14 Bank directors were "affiliated with the Bank" as
defined in banking regulations. This number is within the limit of two-thirds
allowed under the Bank Act.

The Chairman of the Board and Chief Executive Officer as well as the President
and Chief Operating Officer of the Bank are both directors of the Bank. As at
the date hereof, the Board of Directors and the Conduct Review and Corporate
Governance Committee are still of the opinion that these executive officers'
in-depth knowledge of the Bank's operations and their participation in the
deliberations of the Board and certain of its committees make a significant
contribution to the efficiency and effectiveness of the Board and the committees
in question.

NUMBER AND REPRESENTATIVENESS OF THE NOMINEES PROPOSED FOR THE POSITION OF
DIRECTOR IN 1998

The Bank intends to propose the election of 24 directors at the next Annual
Meeting of Shareholders. At the previous meeting, 23 nominees were proposed.

It is important for the Board of Directors to be balanced from a geographical,
economic and socio-cultural standpoint. The nominees proposed as directors by
the Bank meet these requirements.

FUTURE ORIENTATION

The Board of Directors must simultaneously be experienced and dynamic. In the
years ahead, so as to ensure that the Bank has a good understanding of the new
issues facing it, special consideration should be given to selecting nominees
who will assist the Bank in making appropriate decisions in this regard. The
vision of the successors chosen, judiciously combined with the experience of
existing directors, will be indisputable assets for the future.

OTHER CORPORATE GOVERNANCE CONCERNS

COMMUNICATIONS OF THE BANK WITH ITS SHAREHOLDERS, CLIENTS AND THE GENERAL PUBLIC
Shareholders may communicate at any time with the Bank on a regular basis by
contacting the Corporate Secretary's Office, the Public Relations Department or
General Trust of Canada, the Bank's Transfer Agent and Registrar.

Within the framework of the annual meetings of shareholders, the Bank maintains
ongoing communications with its shareholders of record and non-registered
shareholders through General Trust of Canada and other financial intermediaries,
in particular by sending them disclosure material prescribed by statute or
regulation.


                                                     NATIONAL BANK OF CANADA  75
<PAGE>

CORPORATE GOVERNANCE PRACTICES OF THE BANK

In addition to the communications which it must provide to its clients by law,
the Bank remains close to its clients and the public in general through its
involvement in numerous charitable, social and business activities in the
community. The Bank also acts through its Business Development Committees in the
regions as well as its Farm Advisory and High Technology Committees, which
advise the Bank on the expectations and needs of its various client groups.
Further information in this regard is presented in the "Business Development
Committees" section on page 79 and on pages 82 to 84.

BOARD'S EXPECTATIONS OF MANAGEMENT
Important matters on which the Bank's management must provide reports and
recommendations on a regular basis are:

- -    strategic issues;

- -    business practices and strategies;

- -    accounting procedures, internal controls and various risk management
     conditions;

- -    human resources management;

- -    technological development;

- -    monitoring of statutory and regulatory requirements.

For the Board of Directors and its committees to function properly, they rely on
the quality of the information provided, on the identification and analysis of
the various options and strategies available under the circumstances and lastly,
on the recommendation of the solution considered to be the most appropriate in
each individual case.

APPROVED BY THE BOARD OF DIRECTORS OF THE BANK ON
DECEMBER 18, 1997


(1)  "UNRELATED DIRECTOR" MEANS A DIRECTOR WHO IS INDEPENDENT OF MANAGEMENT AND
     IS FREE FROM ANY INTEREST AND ANY BUSINESS OR OTHER RELATIONSHIP WHICH
     COULD, OR COULD REASONABLY BE PERCEIVED TO, MATERIALLY INTERFERE WITH THE
     DIRECTOR'S ABILITY TO ACT IN THE BEST INTEREST OF THE COMPANY, OTHER THAN
     INTERESTS AND RELATIONSHIPS ARISING FROM SHAREHOLDING.

(2)  "DIRECTOR AFFILIATED WITH THE BANK" REFERS TO ANY DIRECTOR WHO IS AN
     OFFICER OR EMPLOYEE OF THE BANK, AN OFFICER OR EMPLOYEE OF A CORPORATION
     CONTROLLED BY THE BANK OR A PERSON WHO, DIRECTLY OR THROUGH COMPANIES WITH
     WHOM SUCH PERSON IS AFFILIATED, MAINTAINS SIGNIFICANT RELATIONS COVERING A
     RANGE OF BUSINESS OR SHAREHOLDING SITUATIONS, AS WELL AS THE SPOUSE OF SUCH
     PERSON.


76  NATIONAL BANK OF CANADA
<PAGE>

DIRECTORS

ANDRE BERARD
CHAIRMAN OF THE BOARD AND CHIEF EXECUTIVE OFFICER
National Bank of Canada
Montreal, Quebec

MAURICE J. CLOSS
CORPORATE DIRECTOR
St. Clair Beach, Ontario

GERARD COULOMBE
SENIOR PARTNER
Desjardins Ducharme
Stein Monast
Sainte-Marthe, Quebec

LEON COURVILLE
PRESIDENT AND
CHIEF OPERATING OFFICER
National Bank of Canada
Outremont, Quebec

FRANCOIS JEAN COUTU
PRESIDENT AND
CHIEF OPERATING OFFICER
The Jean Coutu Group
(PJC) Inc.
Outremont, Quebec

SHIRLEY A. DAWE
PRESIDENT
Shirley Dawe Associates Inc.
Toronto, Ontario

JEAN DOUVILLE
CHAIRMAN OF THE BOARD AND CHIEF EXECUTIVE OFFICER
UAP Inc.
Montreal, Quebec

MARCEL DUTIL
CHAIRMAN OF THE BOARD, PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Canam Manac Group Inc.
Outremont, Quebec

PAUL GOBEIL
VICE-CHAIRMAN OF THE BOARD
Metro-Richelieu Inc.
Montreal, Quebec

DONALD M. GREEN
CHAIRMAN OF THE BOARD
ACD Tridon Inc.
Burlington, Ontario

SUZANNE LECLAIR
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Transit Truck Bodies Inc.
Laval, Quebec

BERNARD LEMAIRE
CHAIRMAN OF THE BOARD
Cascades Inc.
Kingsey Falls, Quebec

GASTON MALETTE
CHAIRMAN OF THE BOARD
Malette Inc.
Timmins, Ontario

LEONCE MONTAMBAULT
CORPORATE DIRECTOR
Sillery, Quebec

GORDON F. OSBALDESTON
PROFESSOR EMERITUS
Ivey School of Business
University of Western Ontario
London, Ontario

J.-ROBERT OUIMET
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Ouimet-Cordon Bleu Inc.
Montreal, Quebec

ROBERT PARIZEAU
CHAIRMAN OF THE BOARD
AON Parizeau Inc.
Montreal, Quebec

MICHEL PERRON
CHAIRMAN OF THE BOARD AND CHIEF EXECUTIVE OFFICER
Somiper Inc.
Westmount, Quebec

RAYMOND ROYER
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Domtar Inc.
Ile-Bizard, Quebec

GUY ST-GERMAIN
PRESIDENT
Placements Laugerma inc.
Outremont, Quebec

LINO SAPUTO
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Saputo Cheese Limited
Montreal, Quebec

CLAUDE F. SAVOIE
PRESIDENT
Acadian Construction
(1991) Ltd.
Moncton, New Brunswick

PAUL-GASTON TREMBLAY
PRESIDENT
Primo-Gestion Inc.
Chicoutimi, Quebec


                                                     NATIONAL BANK OF CANADA  77
<PAGE>

COMMITTEES  OF THE BOARD OF DIRECTORS

EXECUTIVE COMMITTEE
The Executive Committee reviews the policies concerning the Bank's business and
financial practices with respect to risk management and internal controls, the
related annual reports and the updates made to the Management Proxy Circular and
the Bank's Code of Ethics, and subsequently recommends the adoption thereof to
the Board of Directors. It examines the overall compensation policy and other
employment conditions applicable to the Bank's employees and officers, excluding
the five most highly compensated officers, and recommends the approval thereof
to the Board of Directors; it periodically examines officers' performance and
makes recommendations to the Board of Directors regarding salary increases and
short-term bonuses. As well, the Committee approves the investment policy of the
Pool Fund for Participating Pension Plans, the actuarial valuation and the
financial statements of these Plans and Pool Fund as well as the aggregate
performance of the Pool Fund and its managers.

The Executive Committee is authorized to exercise all the powers that come
within the purview of the Board of Directors, except for those assigned
exclusively to the Bank's directors under the Bank Act. When necessary, it also
exercises the functions of the Credit Committee. During the past fiscal year,
this Committee met seven times.


MEMBERS

ANDRE BERARD
CHAIR AND EX-OFFICIO MEMBER

LEON COURVILLE
EX-OFFICIO MEMBER

MARCEL DUTIL

BERNARD LEMAIRE

ROBERT PARIZEAU

GUY ST-GERMAIN

LINO SAPUTO


THE CHAIR OF EACH OF THE OTHER COMMITTEES OF THE BOARD OF DIRECTORS IS INVITED
ON A ROTATING BASIS.

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

CREDIT COMMITTEE
The Credit Committee approves the credits of clients, by borrower and by 
group of borrowers, which exceed the powers delegated to Bank officers. It 
approves any transaction between the Bank and related parties in accordance 
with the requirements of the Bank Act and makes recommendations thereon to 
the Board of Directors. This Committee ensures that changes in non-current 
loans are monitored and approves the taking of provisions required in that 
regard. It forwards to the Board of Directors the recommendations it deems 
appropriate concerning matters that come within its competence. During the 
past fiscal year, this Committee met nine times.


MEMBERS

RAYMOND ROYER
CHAIR

ANDRE BERARD
EX-OFFICIO MEMBER

LEON COURVILLE
EX-OFFICIO MEMBER

FRANCOIS JEAN COUTU

DONALD M. GREEN

J.-ROBERT OUIMET

LINO SAPUTO


THE MEMBERS OF THE BOARD OF DIRECTORS ARE INVITED ON A ROTATING BASIS.

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

AUDIT COMMITTEE
The Audit Committee examines all documents containing financial information and
the annual and quarterly financial statements of the Bank and its subsidiaries
and recommends approval thereof to the Board of Directors. It examines the
mandate, nature and scope of the Bank's internal and external audit work and
veries the effectiveness of its internal control policies, systems and
procedures; it ensures that internal audit personnel cooperates with the
external auditors. It ensures that the necessary measures are taken to follow up
the suggestions resulting from the internal and external auditors' reports and
recommends the appointment and remuneration of the Bank's external auditors. The
Committee meets with external auditors and representatives of the Office of the
Superintendent of Financial Institutions and takes their recommendations into
consideration. During the past fiscal year, this Committee met four times.


MEMBERS

PAUL-GASTON TREMBLAY
CHAIR

PAUL GOBEIL

SUZANNE LECLAIR

GASTON MALETTE

CLAUDE F. SAVOIE


78  NATIONAL BANK OF CANADA
<PAGE>

COMMITTEES  OF THE BOARD OF DIRECTORS

CONDUCT REVIEW AND CORPORATE
GOVERNANCE COMMITTEE

This Committee makes recommendations to the Board of Directors concerning the
adoption and updating of the Bank's orientations, policies and practices with
respect to conduct review, human resources and corporate governance. It consists
exclusively of external Directors, most of whom are unrelated directors within
the meaning of the rules and corporate governance policies of the Montreal and
Toronto stock exchanges, and not affiliated directors of the Bank within the
meaning of the Bank Act.

The Conduct Review and Corporate Governance Committee has a threefold mandate:

- -    With respect to conduct review, the Committee ensures that procedures for
     reviewing transactions with related parties of the Bank are established and
     followed. The Committee also monitors the application of procedures
     established to resolve conflicts of interest and for disclosing information
     to Bank clients.

- -    With respect to human resources, the Committee appraises the performance of
     the Named Executive Officers of the Bank and submits its recommendations
     regarding their aggregate remuneration and other employment conditions to
     the Board of Directors.

- -    With respect to corporate governance, the Committee determines and
     periodically revises the criteria for selecting directors and the terms and
     conditions of their remuneration. It also oversees the entire disclosure
     process with respect to any discrepancy between the Bank's conduct in terms
     of corporate governance and the Montreal and Toronto stock exchange
     guidelines.

During the past fiscal year, this Committee met six times.


MEMBERS

PAUL GOBEIL
CHAIR

GERARD COULOMBE

GASTON MALETTE

LEONCE MONTAMBAULT

ROBERT PARIZEAU

MICHEL PERRON

GUY ST-GERMAIN

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

BUSINESS DEVELOPMENT COMMITTEES

The mandate of the Business Development Committees is to help the Bank obtain a
better understanding of the needs of each region and of its development
potential. The members of these Committees therefore advise the Bank's regional
vice-presidents on the orientations, needs, means, business opportunities and
customer service in their respective regions. They contribute to the Bank's
visibility, defend its interests and act at all times as Bank ambassadors.

A senior Bank officer has been assigned to liaise with each of these Committees
in order to facilitate the exchange of information between the Committees and
the Bank's management. In addition, each year, one of the Business Development
Committees is selected as the "Business Development Committee of the Year" based
on a certain number of preset criteria dealing primarily with business
development.


MEMBERS

THE LIST OF MEMBERS APPEARS ON PAGES 82 TO 84.


                                                     NATIONAL BANK OF CANADA  79
<PAGE>

OFFICERS

ANDRE BERARD
CHAIRMAN OF THE BOARD AND
CHIEF EXECUTIVE OFFICER

LEON COURVILLE
PRESIDENT AND
CHIEF OPERATING OFFICER


SENIOR EXECUTIVE VICE-PRESIDENT
- --------------------------------------------------------------------------------

JEAN TURMEL
TREASURY, BROKERAGE
AND CORPORATE BANKING


SENIOR VICE-PRESIDENTS
- --------------------------------------------------------------------------------

GILLES BISSONNETTE
BANKING AND OPERATIONS

HARVEY L. BROOKS
ONTARIO AND WESTERN CANADA

RICHARD CARTER
PRESIDENT
National Bank
Information Corporation Inc.

JACQUES DAOUST
EXECUTIVE VICE-PRESIDENT
General Trust of Canada

PIERRE DESBIENS
INSURANCE

GISELE DESROCHERS
HUMAN RESOURCES AND ADMINISTRATION

JULES G. GAGNE
ELECTRONIC NETWORKS

JEAN HOUDE
BANKING AND RETAIL MARKET

MICHEL LABONTE
FINANCE AND CONTROL

MARIO LECALDARE
CORPORATE BANKING, CANADA

TONY P. METI
BANKING AND
COMMERCIAL MARKET

REAL RAYMOND
SENIOR EXECUTIVE VICE-PRESIDENT
CORPORATE FINANCING
Levesque Beaubien
Geoffrion Inc.

ROGER P. SMOCK
UNITED STATES

GABY TOUMA
INTERNATIONAL


EXECUTIVE VICE-PRESIDENTS
- --------------------------------------------------------------------------------

JEAN-PIERRE BELANGER
CHAIRMAN OF THE
CREDIT COMMITTEE

PIERRE DESROCHES
WEALTH MANAGEMENT AND PRESIDENT AND
CHIEF EXECUTIVE OFFICER
General Trust of Canada


PRESIDENTS OF SUBSIDIARIES
- --------------------------------------------------------------------------------

PIERRE BRUNET
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Levesque Beaubien
Geoffrion Inc.

MARC ST-PIERRE
PRESIDENT AND
CHIEF OPERATING OFFICER
Natcan Investment Management Inc.


OMBUDSMEN
- --------------------------------------------------------------------------------

ROLAND ROBICHAUD
INDEPENDENT BUSINESSES

JEAN-PIERRE NOBERT
CONSUMER SERVICES


80  NATIONAL BANK OF CANADA
<PAGE>

OFFICERS


VICE-PRESIDENTS
- --------------------------------------------------------------------------------

RICHARD BARRIAULT
TAXATION

ANDRE BELANGER
CORPORATE SERVICES
General Trust of Canada

GUY BERARD
RISK MANAGEMENT AND ADMINISTRATION
FINANCIAL MARKETS

ANDRE BOILEAU
CHAUDIERE/APPALACHES

ANDRE BOLDUC
FINANCE AND ADMINISTRATION
National Bank Securities Inc.

LUC BORDELEAU
LOWER ST. LAWRENCE/GASPE

MICHEL BROUILLETTE
DRUMMOND/BOIS-FRANCS

DIANE CADIEUX
MONTEREGIE SUD

JEAN-MARIE CANUEL
EASTERN TOWNSHIPS

JEAN-PAUL CARON
CORPORATE AFFAIRS

GILLES CHOQUET
LAURENTIANS/LANAUDIeRE

ROBERT COURCHESNE
SALES AND BUSINESS
DEVELOPMENT

PATRICIA CURADEAU-GROU
SPECIAL LOANS,
QUEBEC/ATLANTIC
AND REAL ESTATE

JEAN DAGENAIS
CHIEF ACCOUNTANT

FRANCE DAVID
AUDIT

PHILIPPE DESROSIERS
ATLANTIC

YVAN DESROSIERS
SAGUENAY/LAC SAINT-JEAN/ NORTH SHORE

FRANK DE VRIES
SPECIAL LOANS, ONTARIO,
WESTERN CANADA, UNITED STATES AND REAL ESTATE

TOM DOSS
CREDIT, UNITED STATES

LEVIS DOUCET
RICHELIEU/YAMASKA

CHRISTOPHER ELGAR
TREASURY, EUROPE

MICHEL FAUBERT
OPERATIONS SUPPORT

LUC FREDETTE
CREDIT, CANADA

F.W. LYNN GALLANT
CENTRAL ONTARIO EAST

FRANCINE GAUDREAULT
ABITIBI/TEMISCAMINGUE

RENALD GELINAS
GOVERNMENT AND
PUBLIC SECTOR BANKING

JACQUES GRANDMAISON
EASTERN AND NORTHERN ONTARIO

GORDON C. HAINSTOCK
LATIN AMERICA

RAYMOND H. KEROACK
BANK TOWER AND
NORTH/CENTRAL MONTREAL

PIERRETTE LACROIX
TREASURY, UNITED STATES

JEAN-PIERRE LAMBERT
OUTAOUAIS

JACQUES LATENDRESSE
NASSAU

RICHARD LECLERC
PERSONAL TRUST SERVICES
General Trust of Canada

REJEAN LEVESQUE
WESTERN MONTREAL

BENOIT LORANGER
CENTRAL MONTREAL

PAUL-ANDRE MALO
SPECIAL PROJECTS - REAL ESTATE

J. ARCHIE MARSHALL
CENTRAL ONTARIO NORTH

RENAUD NADEAU
SOUTH SHORE

MARTIN OUELLET
TREASURY

PAUL ANDRE PARADIS
EASTERN MONTREAL

DENIS PELLERIN
INTERNATIONAL CREDIT AND INVESTMENT

JACQUES PICHE
INTERNATIONAL
COMMERCIAL OPERATIONS

GERARD PROULX
LAVAL/NORTH SHORE

JOHN RICHTER
EASTERN UNITED STATES

NICOLE RONDOU
MARKETING

LILI J. SHAIN
CORPORATE BANKING

VINCENT SOFIA
ASIA

JOHN W. SWENDSEN
WESTERN CANADA

MARC TAILLON
SAINTE-FOY/PORTNEUF

DOMINIQUE VACHON
CHIEF ECONOMIST

JACINTHE VAILLANCOURT
QUEBEC CITY

KATHLEEN ZICAT
HUMAN RESOURCES DEVELOPMENT


                                                     NATIONAL BANK OF CANADA  81
<PAGE>

BUSINESS DEVELOPMENT COMMITTEE  MEMBERS

ATLANTIC PROVINCES

NORMAND CAISSIE
PRESIDENT
Imperial Sheet Metal Ltd
Richibucto

BERNARD CYR *
PRESIDENT
Cyr Holding Inc.
Moncton

EUGENE DURETTE
PRESIDENT
Brunswick Shopping
Centre Ltd.
Edmundston

BRIGITTE ROBICHAUD
LAWYER
Drapeau, Robichaud & McNally
Moncton

JEAN-CLAUDE SAVOIE
PRESIDENT
Cedre Restigouche Ltee
Saint-Quentin

BRIGITTE SIVRET
LAWYER
Cabinet Brigitte Sivret
Bathurst


QUEBEC

ABITIBI/TEMISCAMINGUE

JACQUES AUBE
PRESIDENT
Gabriel Aube Inc.
La Sarre

LOUIS BLANCHETTE
Malartic

FRANTZ BOIVIN
MANAGER
CKVD & CHOI Rock DEtente
Val-d'Or

ROBERT CLOUTIER *
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Gestion Montemurro Ltee
Rouyn-Noranda

CLAUDE GAGNON
PRESIDENT
Corporation Zodiaque Ltee
Ville-Marie

NORMAND LANGLOIS
SECRETARY AND TREASURER
Blais & Langlois Inc.
Matagami

GEORGES LAROUCHE
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Papeterie Larouche Inc.
Amos

GUYLAINE PAQUIN
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Lesage Tremblay Ultima
Rouyn-Noranda

JEAN-GUY ROBERGE
REGIONAL VICE-PRESIDENT
Imprimerie QuEbEcor Lebonfon
Val d'Or


CHAUDIERES/APPALACHES

RICHARD DUVAL
PRESIDENT
Les Lainages Victor Ltee
Saint-Victor



ANDRE GOSSELIN
PRESIDENT
Entreprises Dufour &
Gosselin Inc.
Quebec City

PAUL-EMILE GRENIER *
PRESIDENT
Societe Grenco Inc.
Thetford Mines

MONIQUE JACOB
CHARTERED ACCOUNTANT
Renaud & Jacob, C.A.
Ville Saint-Georges


DRUMMOND/BOIS-FRANCS

ALAIN DUMONT
PRESIDENT
Cercueils Vic Royal Inc.
Victoriaville

FERNAND LALLIER
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Imprimerie d'Asbestos
(1980) Inc.
Asbestos

LUCIE LATRAVERSE
PRESIDENT
Voyage Conseil
Drummondville Inc.
Drummondville

MICHELINE LOCAS *
GENERAL MANAGER
Association des Clubs d'Entrepreneurs d'Etudiants - Quebec
Drummondville

CLAUDE PEPIN
SALES REPRESENTATIVE
Warwick

LEO-PAUL THERRIEN
PRESIDENT
Les Petroles Therrien Inc.
Drummondville

JEAN-LUC VIGNEAULT
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Vexco Inc.
Plessisville


EASTERN TOWNSHIPS

GERALD BOUCHARD
SECRETARY AND TREASURER
Service de l'Estrie
Sherbrooke



JACINTHE DUBE
PRESIDENT
Groupe Immobilier
Jacinthe Dube Courtier Inc.
Sherbrooke

GILLES FONTAINE *
LAWYER
Fontaine Desy et Associes
Sherbrooke

YVAN MICHEL
DIRECTOR OF
ADMINISTRATIVE SERVICES
Industries manufacturieres Megantic Inc.
Lac Megantic

JEAN PELCHAT
PRESIDENT
Marche Jean Pelchat Inc.
Magog

YOLANDE VANIER
COUNCILLOR
Municipality of Rock Forest
Rock Forest

MALCOLM L. WHEELER
PRESIDENT
Herwood Inc.
Windsor


LANAUDIERE

PAUL ARBEC *
PRESIDENT
Paul Arbec Inc.
Rawdon

MARIE BERNIER
VICE-PRESIDENT
Imprimerie Bernier & Fils Inc.
Repentigny

LISE CHARBONNEAU
OWNER
Ferme Lise Charbonneau
Saint-Roch-de-L'Achigan

LUC GAUDREAULT
PRESIDENT
Sabem Inc.
Repentigny

PAUL MICHAUD
PRESIDENT
Carriere Saint-Barthelemy
(1990) Ltee
Saint-Barthelemy

DIANE NICOLETTI
PRESIDENT
Maison de la Cigogne au Pierro
Joliette


GEORGES SAULNIER
PRESIDENT
Les Industries Saulnier Inc.
Saint-Gabriel-de-Brandon


LAURENTIANS

CAROLE BEAUCHAMP
NOTARY
Sainte-Adele

ANDRE BILODEAU
PRESIDENT
Pneus Legault Inc.
Saint-Jovite

ANDRE BOLDUC
PHARMACIST
Pharmacie Andre Bolduc
Mont-Laurier

LISE BOURGAULT
MANAGER - SPECIAL PROJECTS
Lafarge Canada
Chatham

DENIS DAVID
PRESIDENT
Esthetique d'auto Sainte-Agathe-des-Monts Inc.
Sainte-Agathe Sud

SUZANNE FORTIN
PARTNER
Prevost, Auclair, Fortin & D'Aoust
Saint-Jerome

FRANCOIS LEGER
MANAGER
Groupe Sutton Laurentides
Saint-Sauveur-des-Monts

CHANTAL ROCHETTE *
PRESIDENT
Au Coin du Jardin Inc.
Saint-Sauveur-des-Monts

82  NATIONAL BANK OF CANADA
<PAGE>

BUSINESS DEVELOPMENT COMMITTEE  MEMBERS


LAVAL/NORTH SHORE

PIERRE BELLE
PRESIDENT
Groupe Litho Mille-Iles Ltee
Terrebonne

GUY BOISVERT
PRESIDENT
Boisvert Pontiac Buick Ltee
Blainville

DENIS F. GAUTHIER *
LAWYER
Gauthier, Dion, Avocats
Laval

PIERRE GRAND'MAISON
PRESIDENT
Thermoplast Inc.
Laval

MARIELLE HEBERT
PRESIDENT
ISO Concept Inc.
Laval

EDMOND LAVALLEE
CHARTERED ACCOUNTANT
Lavallee Hebert, C.A.
Saint-Eustache

CLAIRE LEGER
VICE-CHAIRMAN OF THE BOARD
Groupe Alimentaire
St-Hubert Inc.
Laval

BENOIT ROY
GENERAL MANAGER
Intermat
Terrebonne


LOWER ST. LAWRENCE/ GASPE

GILLES BERUBE
PRESIDENT
Groupe Cedrico Inc.
Price

GEORGES HARRISSON
MANAGEMENT CONSULTANT
Les Habitations Mont-Carleton 1994 Inc.
Carleton

CLAIRE LANGLOIS
NOTARY AND LEGAL ADVISOR
Amqui

DANIEL MARQUIS
PRESIDENT
Marquis Pontiac Buick Inc.
Matane

ANDRE RACINE
PRESIDENT
Boutique Vagabond Inc.
Rimouski

REINE-MARIE ROY *
LAWYER
Gendreau, Roy, Beaulieu & Carrier
Rimouski

RENAUD SAMUEL
PRESIDENT
Groupe RT
Riviere-au-Renard

PIERRE SIMON
PRESIDENT
Le Cable de Riviere-du-Loup Ltee
Riviere-du-Loup


MAURICIE

FERNANDE BOISVERT
PRESIDENT
Secretariat Plus
(Trois-Rivieres) Inc.
Trois-Rivieres

NICOLE DIAMOND-GELINAS
VICE-PRESIDENT AND
GENERAL MANAGER
Aspasie Inc.
Saint-Barnabe-Nord

LOUISE GAMACHE
VICE-PRESIDENT - FINANCE
Estampage J.P.L. Ltee
Sainte-Marthe-du-Cap-de-la-Madeleine

RAYMOND MAILHOT
PRESIDENT
B.S.G. Inc.
Cap-de-la-Madeleine

PIERRE TREMBLAY
CHAIRMAN OF THE COMMISSION SCOLAIRE DE TROIS-RIVIERES
Director of Personnel
Universite du Quebec
a Trois-Rivieres
Trois-Rivieres

LAURENT VERREAULT *
CHAIRMAN OF THE BOARD,
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Groupe Laperriere &
Verreault Inc.
Trois-Rivieres


MONTEREGIE SUD

GILLES AUDETTE
FARM PRODUCER
Saint-Polycarpe

CLAUDE BOYER
CHARTERED ACCOUNTANT
Societe Bourassa Boyer, C.A.
Vaudreuil-Dorion

CLEMENT LEBLANC
NOTARY AND LEGAL ADVISOR
Chateauguay

YVES LOISELLE
PRESIDENT
Excavation Loiselle &
freres Inc.
Saint-Timothee

LOUISE MONTPETIT *
PRESIDENT
Automobiles Regate Inc.
Valleyeld

JEAN-PAUL REGIS
GENERAL MANAGER
Commission scolaire des
Trois-Lacs
Vaudreuil-Dorion

ANIE ROULEAU
EXECUTIVE VICE-PRESIDENT
Hydrocom International
Chateauguay


OUTAOUAIS

ANDRE BEAUDOIN *
PRESIDENT
Slush Puppie Canada Inc.
Hull

GUSTAVE BRUNET
PRESIDENT AND CHIEF
EXECUTIVE OFFICER
Sylvio Brunet & Fils Ltee
Fassett

GILLES DESJARDINS
PRESIDENT
Groupe Brigil Inc.
Gatineau

JEAN-GUY HUBERT
PRESIDENT
G. Hubert Auto Ltee
Maniwaki

MARTIN LACHAPELLE
MANAGER
Roger Lachapelle
Pontiac Buick G.M.
Hull

MAURICE MAROIS
PRESIDENT
Marois Electrique
(1980) Ltee
Hull

ROBERT ROY
PRESIDENT
Le Groupe Sotramont
Hull


RICHELIEU/YAMASKA

GERARD BERNARD
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Les Placements Robert
Bernard Ltee
Saint-Paul-d'Abbotsford

JEAN CARTIER *
PRESIDENT
Emballages Jean Cartier Inc.
Saint-Cesaire

MARIE-PAULE LANGELIER
PRESIDENT
Laboratoire M.P.
Langelier Inc.
Beloeil

JACQUELINE LAROCHELLE
Chambly

PIERRETTE LUSSIER
Granby

JEAN-PIERRE ROBIN
PRESIDENT
Gestion Valentine Inc.
Saint-Hyacinthe

REJANE SALVAIL
Sainte-Anne-de-Sorel

JACQUES SYLVESTRE
PARTNER
Sylvestre & Associes, avocats
Saint-Hyacinthe


SAGUENAY/LAC ST-JEAN/ NORTH SHORE

MARCEL BOUCHARD
OWNER
Auberge des 21
La Baie

GERMAIN DESCHENES
PRESIDENT
Hamilton & Bourassa
(1988) Enr.
Baie-Comeau

MARC-ANDRE LEVESQUE
CO-PRESIDENT
Groupe Radio Antenne 6
Roberval

PIERRE LEVESQUE
GENERAL MANAGER
Gravel & LEvesque Inc.
Jonquiere

MARLENE OUELLET *
NOTARY
Chicoutimi


                                                     NATIONAL BANK OF CANADA  83
<PAGE>


BUSINESS DEVELOPMENT COMMITTEE  MEMBERS

BENOIT ROUSSEAU
PRESIDENT
Motel Chutes des Peres Inc.
Mistassini

RAOUL THIBEAULT
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Construction R. Thibeault
Sept-Iles


SOUTH SHORE

RAYMOND LANDRY
PRESIDENT
Gestion Savoie Landry Inc.
Saint-Hubert

JEAN MONTPETIT
VICE-PRESIDENT
Power Battery (Iberville) Ltd.
Iberville

CLAUDETTE PIGEON
CERTIFIED GENERAL ACCOUNTANT
Varennes

CAROLE ST-CHARLES
PRESIDENT
J.L. Freeman Inc.
Boucherville

PIERRE TRAHAN
PRESIDENT
Cedarome Canada Inc.
Brossard


FARM COMMITTEE

JACYNTHE GAGNON
FARM PRODUCER
Union des producteurs
agricoles
Sainte-Agnes

VICTOR GIROUARD
ENGINEER - AGRONOMIST
Saint-Valerien

HEINZ GROGG
FARM PRODUCER
Maskinonge

JEAN-MARC LACROIX
PRESIDENT
J.M. Lacroix & Fils
Laval

MARIE-CLAIRE LAFRENIERE
FARM PRODUCER
Saint-Charles-de-Bellechasse


HIGH TECHNOLOGY COMMITTEE

FRANCOIS AIRD
PRESIDENT
CEDROM SNi
Outremont

ROBERT CARRIER
PRESIDENT
Genicom Consultants Inc.
Montreal

RICHARD CORMIER
PRESIDENT
Jazz Reseau Medias
Montreal

GILLES L. GAGNON
EXECUTIVE VICE-PRESIDENT
Protec Microsystemes Inc.
Montreal

LOUISE GUAY
PRESIDENT
Public Technologies
Multimedias
Montreal

BERNARD HAMEL *
PRESIDENT
GTI Capital
Montreal

CLAUDE MARTEL
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Inno-Centre
Montreal

CLAUDE MCMASTER
PRESIDENT
Avingco Consulting
Group Inc.
Boucherville

SERGE PICHETTE
LAWYER - PARTNER
Hudon, Gendron, Harris, Thomas
Montreal

JACQUES PLOURDE
PRESIDENT AND
CHIEF OPERATING OFFICER
Institut de la technologie
du magnesium
Quebec City


REGIONAL COMMITTEE (ONTARIO)

CHARLES COPPA
PRESIDENT
Highland Farms Inc.
North York



JOHN K. MACDONALD
PRESIDENT
Armak Resilient Floor Covering Corporation
Mississauga

W. JOHN MORRIS
CHAIRMAN, MANAGING PARTNER
McLaren Morris & Todd Ltd.
Mississauga

MARLENE OILGISSER
Richmond Hill

TED PATTENDEN
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
National Rubber
Toronto

CLAUDE THEBERGE *
CHIEF EXECUTIVE OFFICER
C.M.L. Industries Ltd.
Unionville


EASTERN ONTARIO (OTTAWA)

NOEL J. BERTHIAUME
LAWYER
Berthiaume, Perrier, Brisebois, D'Amours
Hawkesbury

JOCELYNE DOYLE-RODRIGUE
PRESIDENT
Translex Translations
Ottawa

JACQUES LAMARCHE
Lefaivre

CHRISTINE LAMOTHE-MOIR
MANAGING PARTNER
Performance Development Training
Ottawa

JEAN-GUY RIVARD
PRESIDENT
Valecraft Homes Limited
Orleans

ANDREW WOLFF
VICE-PRESIDENT - FINANCE AND CHIEF FINANCIAL OFFICER
Fulcrum Technologies Inc.
Ottawa

CAROLE WORKMAN *
VICE-RECTOR - RESOURCES
University of Ottawa
Ottawa


WINDSOR/ESSEX

FRED COWLIN
PRESIDENT
Clydesdale Insurance
Brokerage Limited
Windsor

MURRAY G. CUMMINGS
PRESIDENT
TSC Stores Ltd.
London

JOHN FURLAN
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
H.E. Vannatter Limited
Wallaceburg

TOM O'BRIEN
SENIOR PARTNER
Price Waterhouse
Windsor

JOHN E. OMSTEAD
PRESIDENT
Family Tradition Foods Inc.
Wheatley

ELEANOR PAINE *
VICE-PRESIDENT
Capitol Theatre & Arts Centre
Windsor

KARL RICHTER
PRESIDENT
Schukra of North
America Ltd.
Windsor

JEFFREY M. SLOPEN
PARTNER
Wilson, Walker, Hochberg, Slopen
Windsor

MICHAEL G. SOLCZ
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
Valiant Machine & Tool Inc.
Windsor

ROCHELLE TEPPERMAN
VICE-PRESIDENT
Tepperman Furniture
Appliance Electronic
Windsor

* CHAIR OF THE COMMITTEE


84  NATIONAL BANK OF CANADA
<PAGE>

MAJOR SUBSIDIARIES AND OFFICES ABROAD

SUBSIDIARIES

CANADA

TREASURY AND SECURITIES

Levesque Beaubien
Geoffrion Inc.
1155 Metcalfe, 5th Floor
Montreal, Quebec  H3B 4S9

NBC Clearing Services Incorporated
1155 Metcalfe
Montreal, Quebec  H3B 4S9

Natcan Investment Management Inc.
1100 University
Montreal, Quebec  H3B 2G7

Innocap Investment Management Inc.
1100 University
Montreal, Quebec H3B 2G7

Cancap Preferred Corporation
600 de La Gauchetiere West
Montreal, Quebec  H3B 4L2


EXPORT FINANCING

NatExport, a division of Natcan Trust Company
600 de La Gauchetiere West
Montreal, Quebec  H3B 4L2

NBC Export Development Corporation Inc.
600 de La Gauchetiere West
Montreal, Quebec  H3B 4L2


INFORMATION SERVICES

National Bank Information Corporation Inc.
600 de La Gauchetiere West
Montreal, Quebec  H3B 4L2


WEALTH MANAGEMENT

INSURANCE

National Bank Life Insurance Company
600 de La Gauchetiere West
Montreal, Quebec  H3B 4L2

National Bank Financial Services Inc.
600 de La Gauchetiere West
Montreal, Quebec  H3B 4L2


TRUST SERVICES

General Trust of Canada
1100 University
Montreal, Quebec  H3B 2G7

Natcan Trust Company
600 de La Gauchetiere West
Montreal, Quebec  H3B 4L2


DISCOUNT BROKERAGE AND GROUP SAVINGS

National Bank Securities Inc.
1100 University
Montreal, Quebec  H3B 2G7

Fonds de placement SFBN Inc.
1100 University
Montreal, Quebec  H3B 2G7

Municipal Securities Inc.
70 Collier Street
P.O. Box 147
Barrie, Ontario  L4M 4S9


FINANCIAL PLANNING

National Bank Financial
Planning Inc.
600 de La Gauchetiere West
Montreal, Quebec  H3B 4L2


UNITED STATES

Natbank, F.S.B.
4031 Oakwood Boulevard
Oakwood Plaza
Hollywood, FL 33020

National Canada Corporation
125 West 55th Street
New York, NY 10019

National Canada
Finance Corp.
125 West 55th Street
New York, NY 10019

National Canada
Business Corp.
125 West 55th Street
New York, NY 10019

National Canada Export Corporation
125 West 55th Street
New York, NY 10019


BAHAMAS

National Bank of Canada (International) Limited
Charlotte House
Charlotte Street, P.O. Box N3015
Nassau, Bahamas


BARBADOS

Natcan Insurance Company Limited
Alleyne House
White Park Road
Bridgetown, Barbados


HONG KONG

Natcan Finance (Asia) Ltd.
Room 4001, Jardine House
1 Connaught Place, Central
Hong Kong


SINGAPORE

National Bank of Canada
(Asia) Ltd.
331 North Bridge Road
#11-04/06
Odeon Towers
Singapore 188720


OFFICES ABROAD

UNITED STATES

REGIONAL OFFICE

125 West 55th Street
New York, NY 10019


BRANCHES

225 West Washington Street
Suite 1100
Chicago, IL 60606

125 West 55th Street
New York, NY 10019


AGENCIES

200 Galleria Parkway, Suite 800
Atlanta, GA 30339

725 South Figueroa Street
Suite 1690
Los Angeles, CA 90017


REPRESENTATIVE OFFICES

World Trade Center
401 East Pratt Street, Suite 631
Baltimore, MD 21202

5100 Town Center Circle
Suite 430
Boca Raton, FL 33486

One Federal Street, 27th Floor
Boston, MA 02110

Empire Tower
350 Main Street, Suite 2540
Buffalo, NY 14202

Two First Union Center
Suite 2020
Charlotte, NC 28282

312 Walnut Street, Suite 1900
Cincinnati, OH 45202

One Cleveland Center
1375 East 9th Street, Suite 2430
Cleveland, OH 44114

2121 San Jacinto Street
Suite 1850
Dallas, TX 75201

One Tabor Center
1200 17th Street, Suite 2760
Denver, CO 80202

165 Madison Avenue
Suite 1610
Memphis, TN 38103

201 St. Charles Avenue
Suite 4205
New Orleans, LA 70170


                                                     NATIONAL BANK OF CANADA  85
<PAGE>

MAJOR SUBSIDIARIES AND OFFICES ABROAD

One Oxford Center
301 Grant Street, Suite 3440
Pittsburgh, PA 15219-6496

Riverfront Plaza
901 East Byrd Street
Suite 1140
Richmond, VA 23219

Columbia Seafirst Center
701 Fifth Avenue, Suite 6601
Seattle, WA 98104

Post Office Plaza
50 Division Street, Suite 201
Somerville, NJ 08876

American Center
27777 Franklin Road
Suite 1570
Southfield, MI 48034

One Metropolitan Square
Suite 2980
St. Louis, MO 63102

OFFICES OF NATIONAL CANADA CORPORATION

225 West Washington Street
Suite 1100
Chicago, IL 60606

725 South Figueroa Street
Suite 1690
Los Angeles, CA 90017

125 West 55th Street
New York, NY 10019

OFFICES OF NATIONAL CANADA BUSINESS CORP.

Two First Union Center
Suite 2020
Charlotte, NC 28282

One Cleveland Center
1375 East 9th Street
Suite 2350
Cleveland, OH 44114

165 Madison Avenue
Suite 1610
Memphis, TN 38103

Post Office Plaza
50 Division Street, Suite 201
Somerville, NJ 08876

American Center
27777 Franklin Road
Suite 1570
Southfield, MI 48034

OFFICES OF NATBANK, F.S.B.

4031 Oakwood Boulevard
Oakwood Plaza
Hollywood, FL 33020

990 North Federal Highway
Pompano Beach, FL 33062


CHILE

REPRESENTATIVE OFFICE

Pedro De Valdivia 100
Piso 13
Santiago, Chile


MEXICO

REPRESENTATIVE OFFICE

Montes Urales 723
Piso 3
Colonia Lomas de Chapultepec
C.P. 11000,  Mexico, D.F.


EUROPE, AFRICA,
MIDDLE EAST

REGIONAL OFFICE

Princes House
95 Gresham Street
London, England EC2V 7LU

BRANCH

Princes House
95 Gresham Street
London, England EC2V 7LU

REPRESENTATIVE OFFICE

123, avenue des Champs-Elysees
Paris 75008 France


ASIA, PACIFIC

REGIONAL OFFICE

Room 4001, Jardine House
1 Connaught Place, Central
Hong Kong

BRANCHES

Room 4001, Jardine House
1 Connaught Place, Central
Hong Kong

6th Floor, Leema Building
146-1 Soosong-Dong
Chongro-Ku
Seoul 110-140
Republic of Korea

331 North Bridge Road
#11-04/06
Odeon Towers
Singapore 188720


REPRESENTATIVE OFFICES

8th Floor
117, Min Shen East Road
Section 3
Taipei, Taiwan 105
Republic of China

4-C Shanghai Apollo Building
1440 Yan An Road (C)
Shanghai 200040
People's Republic of China


86  NATIONAL BANK OF CANADA
<PAGE>

INFORMATION  FOR SHAREHOLDERS AND INVESTORS

STOCK EXCHANGE LISTINGS
The Common Shares of the Bank as well as the First Preferred Shares, Series 7,
8, 10, 11 and 12 are listed on the Montreal, Toronto and Vancouver stock 
exchanges. The First Preferred Shares, Series 5 are listed on the Montreal 
Exchange. The ticker symbols and newspaper abbreviations for the Bank's shares
listed on the Montreal, Toronto and Vancouver stock exchanges are as follows:

- --------------------------------------------------------------------------------
                     TICKER                           NEWSPAPER
                     SYMBOL                         ABBREVIATIONS
- --------------------------------------------------------------------------------
                                         Montreal                Toronto
                                         Exchange            & Vancouver
                                                         Stock Exchanges
Common
Shares              NA                    Natl Bk                Natl Bk
- --------------------------------------------------------------------------------
First Preferred
Shares

- - Series 5          NA.PR.C            Natl Bk s5                     --

- - Series 7          NA.PR.D            Natl Bk s7             Natl Bk s7

- - Series 8          NA.PR.E            Natl Bk s8             Natl Bk s8

- - Series 10         NA.PR.G           Natl Bk s10            Natl Bk s10

- - Series 11         NA.PR.H           Natl Bk s11            Natl Bk s11

- - Series 12         NA.PR.I           Natl Bk s12            Natl Bk s12


TRANSFER AGENT AND REGISTRAR

General Trust of Canada
1100 University
9th Floor
Montreal, Quebec
H3B 2G7
Telephone: (514) 871-7171
1-800-341-1419


HEAD OFFICE

National Bank Tower
600 de La Gauchetiere West
Montreal, Quebec
H3B 4L2
Telephone: (514) 394-5000
Telex: 0525181
(Nabacan Montreal)
Internet address:
http://www.nbc.ca/


General Trust of Canada acts as Transfer Agent and Registrar in Montreal,
Toronto, Regina, Calgary, Halifax, Saint John, Vancouver and Winnipeg.

DIVIDEND REINVESTMENT AND SHARE PURCHASE PLAN
Under the Dividend Reinvestment and Share Purchase Plan, holders of Common
Shares or Preferred Shares of the Bank may invest in Common Shares of the Bank
without paying a commission or administration fee.

Participants in the Plan may acquire shares by reinvesting cash dividends paid
on shares held by them or by making optional cash payments of a minimum of $500
per cash payment, up to $5,000 per quarter.

For additional information, contact the Registrar, General Trust of Canada, at
(514) 871-7171 or 1-800-341-1419.


DIRECT DEPOSIT SERVICE
Shareholders of the Bank may elect to have their dividends deposited directly
into the bank account of their choice by advising General Trust of Canada.

NUMBER OF SHAREHOLDERS
As at October 31, 1997, there were 34,433 registered holders of Common Shares
listed with the Registrar.

PAYMENT OF DIVIDENDS
Declared dividend payments for Common Shares are made on the 1st of February,
May, August and November; for First Preferred Shares, Series 5, 7, 8, 10, 11 and
12, the dividend payment date is the 15th day of the above months.

The dividend record dates for Common Shares are December 29, 1997, and March 26,
June 25 and September 24, 1998; for First Preferred Shares, Series 5, 7, 8, 10,
11 and 12, they are January 9, April 9, July 10 and October 9, 1998.

INFORMATION
For any additional information, shareholders are requested to contact the
Transfer Agent and Registrar, General Trust of Canada.

Shareholders who receive more than one copy of a document, particularly of
quarterly or annual reports, are requested to notify the Registrar.

ANNUAL MEETING
The Annual Meeting of Holders of Common Shares of the Bank will be held on
Wednesday, March 11, 1998, at 8:30 a.m. at The Queen Elizabeth Hotel, 900
Rene-Levesque Blvd. West, Montreal, Quebec.


                                                     NATIONAL BANK OF CANADA  87
<PAGE>

GLOSSARY  OF FINANCIAL TERMS

ALLOWANCE FOR CREDIT LOSSES
Reserve taken to absorb anticipated credit-related losses (loans, acceptances,
guarantees, letters of credit, deposits by other banks and derivatives), namely,
the sum of annual provisions less write-offs, net of recoveries.  The allowance
for credit losses includes country risk allowances, specific provisions and the
general allowance.

ASSET-BASED LENDING
Loans or other forms of credit secured by assets belonging to the borrower (e.g.
accounts receivable or inventory items) which are strictly controlled by the
lender until settlement of the debt.

ASSETS UNDER ADMINISTRATION
Assets in respect of which a financial institution provides administrative
services such as custodial services, collection of investment income, settlement
of purchase and sale transactions and record-keeping. Assets under
administration, which are beneficially owned by clients, are not reported on the
balance sheet of the institution offering such services.

ASSETS UNDER MANAGEMENT
Assets managed by a financial institution which are beneficially owned by
clients. Management services are more comprehensive than administrative
services, and include selecting investments or offering investment advice.
Assets under management, which may also be administered by the financial
institution, are not reported on its balance sheet.

AVERAGE ASSETS
Daily average of balance sheet assets.

BANKERS' ACCEPTANCE
Short-term debt security traded on the money market which a bank guarantees on
behalf of a borrower and for which the borrower pays a stamping fee.

CAPITAL
Amount which would be owed to the holders of shares and bank debentures if 
assets had to be liquidated to reimburse depositors and other creditors. 
Capital consists of bank debentures, shareholders' equity, and 
non-controlling interest.

CAPITAL RATIOS
Ratios of capital, as defined by regulatory authorities, to risk-weighted
assets. The Bank for International Settlements distinguishes two types of
capital: Tier 1 capital, or base capital, consists of common shareholders'
equity, non-cumulative preferred shares and non-controlling interest in
subsidiaries less goodwill. Tier 2, or supplementary capital, consists of other
preferred shares and subordinated debentures at their book value and the general
allowance for credit losses less investments in associated companies. Total
regulatory capital, or total capital, is the sum of Tier 1 and Tier 2 capital.

DERIVATIVES
Financial futures or options whose value is "derived" from interest rates,
foreign exchange rates or equity prices. Derivatives are used in treasury
operations as well as for hedging regular financial instruments. The most common
types of derivatives include foreign currency or interest rate futures, swaps
and options.

EARNING ASSETS
Total assets which generate interest for the Bank. Earning assets are calculated
as total assets less cash and other non-interest bearing assets.

FOREIGN CURRENCY AND INTEREST RATE SWAPS
Transactions in which counterparties agree to exchange, for a specified period,
currencies or streams of interest payments (generally by exchanging a fixed rate
for a floating one) based on an amount of notional principal.

FOREIGN CURRENCY FUTURE
Contractual obligation to buy or sell, on or before a specified future date, a
given quantity of foreign currency at a given exchange rate.

FOREIGN CURRENCY OR INTEREST RATE OPTION
The right, but not the obligation, to buy (call option) or sell (put option) at
or by a set date, a given amount of foreign currency or securities at a set
price (strike price).

GUARANTEES AND LETTERS OF CREDIT
Irrevocable assurances that
a bank will make payments for a client which cannot meet its financial
obligations to third parties.

IMPAIRED LOAN
A loan is considered impaired when, in the opinion of management, there is
reasonable doubt as to the payment of principal or interest. Any loan where
payments are 90 days past due falls into this category, unless there is no doubt
as to the collectibility of principal and interest.

INTEREST RATE FUTURE
Contractual obligation to buy or sell, on or before a specified future date, a
given quantity of a financial instrument at a given interest rate.

LIQUID ASSETS
Assets held as cash or securities easily convertible to cash, such as deposits
with other banks and securities.

NET INCOME PER SHARE
Net income available to holders of common shares, namely, net income less
dividends on preferred shares, divided by the average number of common shares
outstanding during the fiscal year.

NET INTEREST INCOME
Difference between the interest earned on assets and the interest paid on
liabilities. When expressed as a percentage of average assets, it is called net
interest margin or interest spread.

NOTIONAL PRINCIPAL
Contract amount used as a reference point to calculate payments for off-balance
sheet instruments such as forward rate agreements and interest rate swaps. It is
considered "notional" as the principal amount itself never changes hands.

POINT
Unit of measure equal to one percentage (1%).

PROVISION FOR CREDIT LOSSES
Amount added to the allowance for credit losses to bring it to a level that
management considers adequate, taking into account write-offs and recoveries
with respect to specific loans.

RETURN ON COMMON SHAREHOLDERS' EQUITY
Amount available to holders of common shares, namely, net income less dividends
on preferred shares, expressed as a percentage of average common shareholders'
equity.

RISK WEIGHTING
Risk-weighting factors are applied to the face value of certain assets in order
to present comparable risk levels. This procedure is also used to recognize the
risk in off-balance sheet instruments by adjusting the notional value to balance
sheet (or credit) equivalents and then applying the appropriate risk-weighting
factors. Total risk-weighted assets are used in calculating the various capital
ratios according to the rules of the Bank for International Settlements.

SECURITIZATION
Transaction in which certain assets, such as mortgages, are sold to an entity
which finances their acquisition by issuing negotiable securities.

SUBORDINATED DEBENTURE
Unsecured debt instrument issued by a bank and for which repayment, in the event
of liquidation, ranks behind the claims of depositors and certain other
creditors. Convertible subordinated debentures can be exchanged for shares at
the option of the holder, the issuer or both.

TAXABLE EQUIVALENT BASIS
Calculation method used to gross up certain tax-exempt income (primarily
dividends) by the income tax that would have been payable had it not been
taxable. The gross-up of such income permits a uniform comparison of the yield
on the various types of assets, such as those comprising net interest income,
regardless of their tax treatment.

TRADING ACCOUNT
Liquid assets used for trading on financial markets. This account is recorded on
the balance sheet at its market value.


88 NATIONAL BANK OF CANADA
<PAGE>




This Annual Report is published
by the Public Relations Department,
National Bank of Canada.

POUR OBTENIR UN EXEMPLAIRE DE LA
VERSION FRANCAISE DU RAPPORT ANNUEL,
VEUILLEZ VOUS ADRESSER A :

Service des relations publiques
Banque Nationale du Canada 600,
rue de La Gauchetiere Ouest
8e etage
Montreal (Quebec)  H3B 4L2

Legal deposit: 4th quarter 1997
Bibliotheque nationale du Quebec


Printed in Canada

ISBN 2-921835-05-3

GRAPHIC DESIGN:
Belanger Legault
Communications Design ltee

PHOTOGRAPHY: MESSRS. BERARD AND COURVILLE
Guy Schiele

PRINTING:
Richard Veilleux imprimeur
<PAGE>

[LOGO]


Head Office:
National Bank Tower
600 de La Gauchetiere West
Montreal, Quebec
H3B 4L2






Printed in Canada


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