NATIONAL CONSUMER COOPERATIVE BANK /DC/
10-K405, 1996-04-01
PERSONAL CREDIT INSTITUTIONS
Previous: FIRST REGIONAL BANCORP, 10-K, 1996-04-01
Next: ABIGAIL ADAMS NATIONAL BANCORP INC, 10KSB, 1996-04-01



     
                    SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.
                                   20549
                                     
                                 FORM 10-K
                                     
             Annual Report Pursuant to Section 13 or 15(d) of 
                    The Securities Exchange Act of 1934

For the fiscal year ended December 31, 1995 Commission file number 2-99779


                   National Consumer Cooperative Bank           
          (Exact name of registrant as specified in its charter)

         United States of America    
      (12 U.S.C. Section 3001 et. seq.)                52-1157795     
      (State or other jurisdiction of             (I.R.S. Employer     
       incorporation or organization)              Identification No.)

       1401 Eye Street N.W., Suite 700  Washington, D.C.    20005   
       (Address of principal executive offices)        (Zip Code)

     Registrant's telephone number, including area code  (202) 336-7700

     Securities registered pursuant to Section 12(b) of the Act:  None
     Securities registered pursuant to Section 12(g) of the Act:  None

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements of the past 90 days.      Yes  X     No_____.

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

     State the aggregate market value of the voting stock held by non-affiliates
of the registrant: the registrant's voting stock is not traded on any market. 
Subsidiaries of the registrant hold 2.6% of its Class B stock.  All registrant's
Class C and Class D stock is held by non-affiliates.


                     ( Cover Continued on Next Page )<PAGE>
          
                            ( Cover Continued )

     Indicate the number of shares outstanding of each of the registrant's
classes of common stock, as of the latest practicable date.

                              Outstanding at December 31, 1995

Class C                       
(Common stock, $100.00 par value)            217,312

Class B
(Common stock, $100.00 par value)            723,498

Class D
(Common stock, $100.00 par value)                  3


     <PAGE>
                                   INDEX 


                                   PART I

Item 1    Business..................................................  1

Item 2    Properties................................................  7

Item 3    Legal Proceedings.........................................  8

Item 4    Submission of Matters to a Vote 
            of Security Holders.....................................  8



                                  PART II

Item 5    Market for the Registrant's Common Stock and Related 
            Stockholder Matters.....................................  9

Item 6    Selected Financial Data...................................  11

Item 7    Management's Discussion and Analysis of
            Financial Condition and Results of Operations...........  12

Item 8    Financial Statements and Supplementary Data...............  22

Item 9    Changes in and Disagreements with Accountants, 
            on Accounting and Financial Disclosure..................  49


                                 PART III

Item 10   Directors and Executive Officers of the Registrant........  49

Item 11   Executive Compensation....................................  58

Item 12   Security Ownership of Certain
            Beneficial Owners and Management........................  60

Item 13   Certain Relationships and Related Transactions............  61



                                  PART IV

Item 14   Exhibits, Financial Statement Schedules
            and Reports on Form 8-K.................................  65
       
                                 PART I
                                    
                            ITEM 1. BUSINESS
General 
         
     The National Consumer Cooperative Bank, which does business as the National
Cooperative Bank ("NCB"), is a financial institution organized under the laws of
the United States.  NCB provides financial and technical assistance to eligible
cooperative enterprises or enterprises controlled by eligible cooperatives.  A
cooperative enterprise is an organization which is owned by its members and 
which is engaged in producing or furnishing goods, services, or facilities for 
the benefit of its members or voting stockholders who are the ultimate consumers
or primary producers of such goods, services, or facilities.  NCB is structured
as a cooperative institution whose voting stock can only be owned by its patrons
or those eligible to become its patrons.
 
     In the legislation chartering NCB (the National Consumer Cooperative Bank
Act or the "Act"), Congress stated its finding that cooperatives have proven to
be an effective means of minimizing the impact of inflation and economic 
hardship on members/owners by narrowing producer-to-consumer margins and price 
spreads, broadening ownership and control of economic organizations to a larger 
base of consumers, raising the quality of goods and services available in the 
marketplace and strengthening the nation's economy as a whole.  To further the 
development of cooperative businesses, the Congress specifically directed NCB 
(1) to encourage the development of new and existing cooperatives eligible for 
its assistance by providing specialized credit and technical assistance; (2) to
maintain broad-based control of NCB by its voting shareholders; (3) to encourage
a broad-based ownership, control and active participation by members in eligible
cooperatives; (4) to assist in improving the quality and availability of goods
and services to consumers; and (5) to encourage ownership of its equity
securities by cooperatives and others. 
 
     NCB has attempted to fulfill its statutory obligations in two fashions. 
First, NCB makes loans and offers other financing arrangements which afford
cooperative businesses substantially the same financing opportunities currently
available for traditional enterprises.  Second, NCB provides financial and other
assistance to the NCB Development Corporation ("NCB Development") a non-profit
corporation without capital stock organized in 1982 which makes loans and
provides assistance to developmental cooperatives.
 
     The Act was passed on August 20, 1978, and NCB commenced lending operations
on March 21, 1980.  In 1981, Congress amended the Act (the "Act Amendments") to
convert the Class A Preferred Stock of NCB previously held by the United States
to Class A Notes as of December 31, 1981 (the "Final Government Equity 
Redemption Date").  Since the Final Government Equity Redemption Date, NCB's 
capital stock, except for three shares of non-voting Class D stock, has been 
owned exclusively by cooperatives.  NCB maintains its executive offices at 1401 
Eye Street, N.W., Washington, D.C. 20005.  The telephone number of its executive
offices is (202) 336-7700.  NCB also maintains regional offices in Minneapolis, 
New York, Wilmington, Delaware, Anchorage, and San Franciso as well as a 
federally chartered thrift in Ohio.


LOAN REQUIREMENTS, RESTRICTIONS AND POLICIES
 
     Eligibility Requirements.  Cooperatives and legally chartered entities
primarily owned and controlled by cooperatives are eligible to borrow from NCB
if they are operated on a cooperative basis and are engaged in producing or
furnishing goods, services or facilities primarily for the benefit of their
members or voting stockholders who are the ultimate consumers of such goods,
services or facilities.  In addition, to be eligible to borrow from NCB, the
borrower must, among other things, (1) be controlled by its members or voting
stockholders on a democratic basis; (2) agree not to pay dividends on voting
stock or membership capital in excess of such percentage per annum as may be
approved by NCB; (3) provide that its net savings shall be allocated or
distributed to all members or patrons, in proportion to their patronage, or
retain such savings for the actual or potential expansion of its services or the
reduction of its charges to the patrons, and (4) make membership available on a
voluntary basis, without any social, political, racial or religious
discrimination and without any discrimination on the basis of age, sex, or
marital status to all persons who can make use of its services and are willing
to accept the responsibilities of membership.  NCB may also purchase obligations
issued by members of eligible cooperatives.  In addition, organizations applying
for loans must comply with other technical requirements imposed by NCB. 
 
     Lending Authorities.  The Board of Directors of NCB establishes its
policies governing its lending operations in compliance with the Act.  The
policies adopted by the Board are carried out by the management of NCB pursuant
to written loan policies adopted by the Board.  The management in turn adopts 
and implements guidelines and procedures consistent with stated Board 
directives. Lending policies and guidelines are reviewed regularly by the Board 
of Directors and management to make needed changes and amendments. 
 
     The management of NCB may approve individual loan amounts of up to 75% of
the single borrower lending limit which is equal to 15% of NCB's capital (using
the definition of capital for national banks as set forth by the Office of the
Comptroller of the Currency) without prior approval of the Board.  The President
of NCB may delegate authorities up to this limit to such committees and
individual officers as he may deem appropriate. 

     A loan committee has been established which consists of the President of
NCB and such other officers as the President may from time to time designate. 
The loan committee makes loans and loan commitments, establishes the terms and
conditions for loans and commitments, approves waivers and modifications to loan
agreements and enters into loan participations and guarantees. 

LENDING LIMITS 
 
Single Borrower 
 
     The total amount of loans, letters of credit, leases and other financing
that may be made available to any one borrower may not exceed 15% of NCB's
capital.  The approval of any loan to a single borrower which has a combined
total of financing from NCB in excess of 75% of the 15% limit is subject to the
prior approval of the Loan and Business Development Committee of the Board. 

Cooperatives of Primary Producers 
 
     The total dollar value of loans to cooperatives that produce, market and
furnish goods, services and facilities on behalf of their members as primary
producers may not exceed 10% of the gross assets of NCB.  The total dollar 
volume of loans NCB will allow to be outstanding to any producer cooperative may
not exceed 20% of the amount available for loans to all producer cooperatives. 

INTEREST RATES 

Generally 

     NCB charges interest rates approximately equal to the market rates charged
by other lending institutions for comparable types of loans.  NCB seeks to price
its loans to yield a reasonable return on its portfolio in order to build and
maintain the financial viability of NCB and to encourage the development of new
and existing cooperatives.  In addition, to ensure that NCB will have access to
additional sources of capital in order to sustain its growth, NCB seeks to
maintain a portfolio that is competitively priced and of sound quality.  

Interest Rates for Real Estate Loans 
 
     Real estate loans are priced under rate guidelines issued by NCB's Real
Estate Lending Group for specific types of loans with specific maturities.  NCB
takes the following factors into consideration in pricing its real estate loans:
loan-to-value ratios, lien position, cooperative payment history, reserves,
occupancy level and cash flow.  NCB fixes rates based on a basis point spread
over U.S. Treasury securities with yields adjusted to constant maturity of one,
three, five or ten years.  Interest rate may be fixed at the time of commitment
for a period generally not exceeding 30 days. 
 
Interest Rates on Commercial Loans 

     NCB makes commercial loans at fixed and variable interest rates. Loan
pricing is based on prevailing market conditions, income and portfolio
diversification objectives and the overall assesment of risk. Typically,
commercial loan repayment schedules are structured by NCB with flat monthly
principal reduction plus interest on the outstanding balance. 

Fees  

     NCB typically assesses fees to cover the costs to NCB of its consideration
of and handling of loan transactions, and to compensate NCB for setting aside
funds for future draws under a commitment.  The legal fees paid to outside legal
counsel retained by NCB for loan transactions are charged to the borrower.  
 
Underwriting

     When evaluating credit requests, NCB determines whether a prospective
borrower has and/or will have sound management, sufficient cash flow to service
debt, assets in excess of liabilities and a continuing demand for its products,
services or use of its facilities, so that the request will be repaid in
accordance with its terms. 

     NCB evaluates repayment ability based upon an analysis of a borrower's
historical cash flow and conservative projections of future cash flows from
operations.  This analysis focuses on determining the predictability of future
cash flows as a primary source of repayment.
 
Security

     Loans made by NCB are generally secured by specific collateral.  If
collateral security is required, the value of the collateral must be reasonably
sufficient to protect NCB from loss, in the event that the primary sources of
repayment of financing from the normal operation of the cooperative, or
refinancing, prove to be inadequate for debt repayment.  Collateral security
alone is not a sufficient basis for NCB to extend credit.  Unsecured loans
normally are made only to borrowers with strong financial conditions, operating
results and demonstrated repayment ability. 
 
Loans Benefiting Low-Income Persons

     Under the Act, the Board of Directors must use its best efforts to insure
that at the end of each NCB fiscal year at least 35% of its outstanding loans 
are to (1) cooperatives whose members are predominantly low-income persons, as
defined by NCB, and (2) other cooperatives that propose to undertake to provide
specialized goods, services, or facilities to serve the needs of predominantly
low-income persons.  NCB defines a "low-income person," for these purposes, as
an individual whose family's income does not exceed 80% of the median family
income, adjusted for family size for the area where the cooperative is located,
as determined by the Department of Housing and Urban Development. 

Loans for Residential Purposes

     Commencing on October 1, 1985, the Act prohibited NCB from making loans for
financing, construction, ownership, acquisition or improvement of any structure
used primarily for residential purposes if, after giving effect to such loan, 
the aggregate amount of all loans outstanding for such purposes will exceed 30
percent of the gross assets of NCB. 
 
     To date, the 30% cap on residential real estate loans has not restricted
NCB's ability to provide financial services to residential borrowers.  NCB has
been able to maintain its position in the residential real estate market without
increased real estate portfolio exposure by selling real estate loans to
secondary market purchasers of such loans.  Since October 1, 1985, the
preponderance of NCB real estate volume has been predicated upon sale to
secondary market purchasers.  There can, however, be no assurance that NCB's
future lending for residential purposes will not be impaired by the statutory
limit.  As of December 31, 1995, approximately 21.6% of NCB's total assets
consisted of loans made for residential purposes. 

Operations of Subsidiaries

     NCB also attempts to fulfill its statutory mission by providing financing
opportunities to cooperatives through several subsidiaries.

     Cooperative Funding Corporation ("CFC") is a wholly-owned subsidiary of
NCB.  CFC provides fee compensated corporate financial services to customers of
NCB and to other corporations which may be members of cooperatives, or which
sponsor employee stock ownership plans.  CFC is registered as a broker-dealer
with the Securities and Exchange Commission  and is a member of the National
Association of Securities Dealers.
 
     NCB Investment Advisers, Inc. ("NCBIA") has been organized to provide
investment advisory services to cooperatives.  It is registered as an investment
adviser with the Securities and Exchange Commission.

     NCB Financial Corporation ("NCBFC") is a Delaware chartered, wholly-owned,
S&L holding company whose sole subsidiary is NCB Savings Bank, FSB.  

     NCB Savings Bank, FSB ("NCBSB") is a federally chartered, federally insured
savings bank located in Hillsboro, Ohio.   

     NCB Mortgage Corporation ("NCBMC") is a wholly-owned subsidiary of NCB that
originates and services loans to cooperatives.

     NCB Insurance Brokers, Inc. ( "NCBIB") is engaged in the business of
brokering housing-related insurance to cooperatives.

     NCB I, Inc. ("NCB I") is a wholly-owned, special purpose corporation that
holds credit enhancement certificates related to the securitization and sale of
cooperative real estate loans.  NCB and NCB I are parties to an agreement under
which each agrees not to commingle the assets of NCB I with those of NCB.

     NCB Retail Finance Corporation ( "NCBRFC") is a wholly-owned special
purpose corporation that participates in the securitization and sale of loans to
customers involved in the grocery business.  NCBRFC is required by its
certificate of incorporation to have at least two directors independent of NCB
and to avoid commingling its assets with those of NCB.
     
COMPETITION

     The Congress created and capitalized NCB because it found that existing
financial institutions were not making adequate financial services available to
cooperative, not-for-profit business enterprises.  NCB's experience confirms 
that far more cooperatives desire to utilize financial services than are being
provided to them by traditional commercial lending institutions.  However, NCB
experiences considerable competition in lending to the most credit worthy
cooperative enterprises.

REGULATION

     NCB is organized under the laws of the United States.  NCB is examined
annually by the Farm Credit Administration and the General Accounting Office is
authorized to audit NCB.  Reports of such examinations and audits are to be
forwarded to the Congress, which has the sole authority to amend or revoke NCB's
charter.  NCB Savings Bank, FSB is regulated by the Federal Office of Thrift
Supervision.  

TAXES

     The Act provides that NCB shall be treated as a cooperative within the
meaning of Section 1381 (a)(2) of the Internal Revenue Code. As such and 
pursuant to the provisions of the Act NCB, in determining its taxable income for
federal income tax purposes, is allowed a deduction for an amount equal to any 
patronage refunds in the form of cash, of Class B or Class C stock, or allocated
surplus that are distributed or set aside by NCB during the applicable tax 
period.  To date, NCB has followed the policy of distributing or setting aside 
such patronage refunds during the applicable tax period, and this has effect-
ively reduced NCB's federal income tax liability to insignificant amounts.  

     Section 109 of the Act, as amended, provides that NCB, including its
franchise, capital, reserves, surplus, mortgages or other security holding and
income, is exempt from taxation by any state, county, municipality or local
taxing authority, except that any real property held by NCB is subject to any
state, county, municipal or local taxation to the same extent according to its
value as other real property is taxed.  

     In 1995, it was determined that all income generated by NCB and its
subsidiaries, with the exception of NCB Savings Bank, qualifies as patronage
income under the Internal Revenue Code, with the consequence that NCB is able to
issue tax deductible patronage refunds with respect to all such income.

     NCB's subsidiaries are subject to state income taxes.  

AGREEMENT CONCERNING CLASS A NOTES

     The Act, as amended, provided that the interest rate payable to the United
States on NCB's Class A notes was limited until October 1, 1990 to 25% of NCB's
net income.  Following a passage of a technical amendment to the Act, NCB 
entered into as of December 21, 1989, a Financing Agreement with the U.S. 
Treasury to govern the interest rates payable on the Class A notes until their 
final redemption on October 31, 2020.  Pursuant to the Financing Agreement, NCB
has issued to the U.S Treasury four replacement Class A notes. As of December 
31, 1995 the face amounts and current maturities of the outstanding replacement 
notes were as follows:

                     Current
     Replacement    Maturity 
        Note          Date           Amount           Maturity    
          
        1             1/1/96        $53,553,328        3 months
        2            10/1/96        $36,854,000       36 months
        3            10/1/00        $55,281,000       60 months
        4            10/1/00        $36,854,000      120 months

     When each note matures NCB has the right to borrow again from the Treasury
the maturing amount under the same terms and conditions.  NCB intends generally
to avail itself of this right.  Thus, until the final redemption of the Class A
notes, NCB would have outstanding to the U.S. Treasury four tranches of Class A
notes in the maturities stated above.  In November 1994, however, NCB adopted a
Capitalization and Patronage Refund Policy that contemplates the probable
retirement of $25 million of Class A notes in 2010 and $25 million in 2015. At
each maturity date, the interest rate to be paid upon the note for the 
succeeding period will be calculated by the U.S. Treasury based upon the 
prevailing interest rates for Treasury obligations of comparable maturities.


FURTHER INFORMATION

     For further information concerning the development of NCB's business in
1995, please see the response to Item 7.

                                    
                           ITEM 2. PROPERTIES

     NCB leases space for its Washington, D.C. headquarters and for three
regional offices located in Minneapolis, New York City, and Anchorage.  NCB
Financial Corporation and NCB I,Inc. maintain offices in Wilmington, Delaware. 
NCB's headquarters is 34,464 square feet in size and regional offices average
1500 square feet.  The rental expense for the fiscal year ended December 31, 
1995 was $1,290,000 for NCB's headquarters and regional offices. NCB considers 
the regional offices suitable for its needs and the facilities are fully 
utilized in its operations.  

     Minimum future rental payments, assuming present office space and space
leased for the headquarters are retained without subtracting payments made to 
NCB under subleases of such space, for the following fiscal years ended December
31 are as follows:

                                            Other
             Year        Headquarters      Offices 
             1996         1,280,000        234,700
             1997         1,300,000        227,250
             1998         1,320,000        231,960
             1999         1,340,000         21,609
             2000         1,360,000     
     After   2000         1,769,000

ITEM 3. LEGAL PROCEEDINGS           

     NCB is not involved in any pending legal proceeding, other than ordinary
routine litigation incidental to its business. 

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

     NCB did not submit any matters to a vote of its security holders during the
fourth quarter of 1995<PAGE>

                                  PART II

            ITEM 5. MARKET FOR REGISTRANT'S COMMON STOCK AND 
                      RELATED STOCKHOLDER MATTERS  

     NCB currently has three classes of stock outstanding whose rights are
summarized as follows:

     Class B Stock - The Act permits  Class B stock to be held only by borrowers
from NCB and requires each borrower to hold Class B stock whose par value is
equal to 1% of its loan amount.  The Act prohibits NCB from paying dividends on
Class B stock.  There are two series of  Class B stock.  Class B-1 stock is 
Class B stock purchased for cash at par value on or after June 29, 1984, while 
Class B-2 stock is all other Class B stock.  Class B stock is transferrable to 
another eligible holder only with the approval of NCB.  NCB does not permit any 
transfers of Class B-2 stock and permits only such transfers, at the stock's 
$100 par value, of Class B-1 stock as are required to permit new borrowers to 
obtain their required holdings  of  Class B stock.  In each instance, NCB 
specifies which holder(s) are permitted to transfer their stock to the new 
borrower, based upon which Class B stockholders with holdings of such stock 
beyond that required to support their loans have held such stock for the longest
time.  NCB also repurchases at par value any shares of  Class B stock that it is
required to repurchase from holders by the terms of the contracts under which 
such stock was originally sold by NCB.  Class B stock has voting rights, but 
such voting rights are limited in accordance with the weighted voting system 
described in Item 10.

     Class C Stock - The Act permits Class C stock to be held only by
cooperatives eligible to borrow from NCB.  The Act allows NCB to pay dividends
on Class C stock, but so long as any Class A notes are outstanding, limits
dividends on Class C stock(or any other NCB stock) to the interest rate payable
on such notes, which was a blended rate of 6.7% during 1995.  In 1994, NCB
adopted a policy under which annual cash dividends on Class C stock of up to 2
percent of NCB's net income may be declared.  The policy does not provide any
specific method to determine the amount, if any, of such dividend.  Whether any
such dividends will be declared and if so, in what amount accordingly rests
within the discretion of the NCB's Board of Directors.  Class C stock is
transferrable to another eligible holder only with the approval of NCB.  No
requests for approval of transfers have been made to NCB in recent years.  Class
C stock has voting rights, but such voting rights are limited in accordance with
the weighted voting system described in Item 10.

     Class D Stock - Class D stock is non-voting stock that may be held by any
person.  Only three shares are outstanding and NCB has no present intention to
issue any additional shares of such stock.  The Act permits NCB to pay dividends
on  Class D stock but NCB has no present intention to declare any such 
dividends. Class D stock is transferrable only with the approval of NCB.  No 
requests for approval of such transfers have been made to NCB.

     There is no established public trading market for any class of NCB's common
equity, and it is unlikely that any such market will develop in view of the
restrictions on transfer of NCB's stock discussed above.  Holders of Class B
stock may use such stock to meet the Class B stock ownership requirements
established in the Bank Act for borrowers from NCB and permitted to NCB,within
the limits set forth above, to transfer Class B stock to another borrower from 
NCB.

     As of December 31, 1995 there were 971 holders of Class B stock, 353    
holders of Class C stock, and 3 holders of Class D stock.

     Under the Act, NCB must make annual patronage refunds to its patrons, which
are those cooperatives from whose loans or other business NCB derived interest
or other income during the year with respect to which a patronage refund is
declared.  NCB allocates its patronage refunds among its patrons generally in
proportion to the amount of income derived during the year from each patron.  
NCB stockholders, as such, are not entitled to any patronage refunds.  They are
entitled to patronage refunds only in the years when they have patronized NCB,
and the amount of their patronage does not depend on the amount of their
stockholding.  Under the Act, patronage refunds may be paid only from taxable
income and only in the form of cash,  Class B or Class C stock, or allocated
surplus. 

     In years prior to 1995,  NCB's patronage refund policy called for patronage
refunds to be paid partly in cash and partly in allocated surplus, with the same
percentage of each paid to each patron.  Under NCB's new patronage refund policy
that became effective in 1995 with respect to  payment of the refund for
patronage during the calendar year 1994, NCB will no longer issue allocated
surplus as part of the patronage refund, but will instead make the non-cash
portion of the refund in the form of  Class B stock until a patron has holdings
of Class B or Class C stock of 16% of its loan amount and thereafter in Class C
stock.  Under the new patronage refund policy NCB intends to pay a higher
percentage of the patronage refund in cash to those patrons who have greater
holdings of  Class B and Class C stock in proportion to their loan amount.  NCB
generally intends to pay a minimum 35% of the patronage refund in cash to those
patrons with stock holdings of 1.0% or more of their loan amount and up to 55%
to those patrons with stock holding of 12.5% or more of their loan amount.  
There can, however, be no assurance that a cash patronage refund of any amount 
will be declared for any year.  Pursuant to the policy, all of NCB's allocated 
surplus at December 31, 1993 was converted in 1994 to Class B or Class C stock. 
The 1994 allocated surplus was converted in 1995.  

     NCB has declared a patronage refund for the year ended December 31, 1995,
of approximately $11.3 million of which $5.09 million will be distributed in 
cash and $6.21 million in Class B or Class C stock.






                    ITEM 6. SELECTED FINANCIAL DATA
                             (DOLLARS IN THOUSANDS)



 At December 31,                 1995      1994    1993    1992     1991
   

 Loans and leases outstanging  $597,190 $501,090 $457,713 $457,551 $447,484

 Total assets                   684,532  567,321  535,767  527,861  517,175

 Total capital*                 300,995  295,749  292,581  287,521  287,407

 Subordinated Class A notes **  182,542  182,542  182,542  182,857  184,270

 Long-term borrowings, including
   Subordinated Class A notes   337,230  287,899  312,897  330,380  281,433

 Members'equity                 118,453  113,207  110,039  104,664  103,137

 Other borrowed funds 
   including deposits           365,288  256,315  230,868  228,512  217,929

 For the Years Ended December 31, 1995     1994    1993    1992    1991

 Total interest income           $52,498 $41,123 $38,997 $44,063 $45,997

 Net interest income              21,745  20,514  18,334  20,145  19,178

 Net income                        9,083   8,877   8,616   6,060   5,864

 Ratios
  Capital to assets                  44.0%   52.3%   54.6%   54.5%   55.6%
  Return on average assets            1.5%    1.7%    1.6%    1.2%    1.2%
  Return on average members' equity   7.8%    7.9%    8.0%    5.8%    5.8%
  Net yield on int. earning assets    3.7%    4.1%    3.7%    3.9%    4.0%

 Average members'equity as a percent of
  Average total assets               18.9%   21.5%   20.4%   19.8%   20.7%
  Average total loans and lease
   financing                         21.9%   25.0%   24.3%   22.6%   23.9%

 Net average loans and lease financing
   to average total assets           86.2%   83.4%   81.9%   85.7%   84.8%
 Net average earning assets to
   average total assets              94.9%   93.3%   93.2%   96.5%   96.4%
 Allowance for loan losses
   to loans outstanding               2.5%    2.6%    2.7%    2.3%    1.9%
 Provision for loan losses
   to average loans outstanding       0.4%    0.2%    0.3%    0.5%    0.6%


  * - Capital includes members'equity and subordinated Class A notes
 ** - Net of deferred hedge gains




             ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Financial summary

         Net income of $9.1 million in 1995 increased from $8.9 million in 
1994. The growth in net income was due to increased volume of commercial and 
mortgage lending activities and gains from loan sales.  The impact of increases 
in net interest income and non-interest income was offset by increases in the 
provision for loan losses and non-interest expenses in 1995.

         Credit quality in NCB's lending portfolio remained strong during 1995. 
The provision for loan losses as a percentage of average loans and leases 
increased from .2% and .3% in 1994 and 1993, respectively, to .4% in 1995.  In 
this same period, the allowance for loan losses as a percentage of loans and 
leases has decreased to 2.5% in 1995 from 2.6% and 2.7% in 1994 and 1993, 
respectively. 

         The return on average assets decreased to 1.5% in 1995 from 1.7% in 
1994. The return on average equity decreased slightly to 7.8% in 1995 from 7.9% 
in 1994.

         Total assets increased $117.2 million to $684.5 million as of December 
31, 1995 from $567.3 million at year end 1994 due to growth in NCB's loan 
portfolio. Loan originations of commercial and residential real estate loans 
were ahead of last year.  

Net interest income

         Net interest income increased $1.2 million or 6.0% in 1995 primarily as
a result of increases in the average volume on the lending portfolio. The net
spread on interest earning assets decreased to 3.7% in 1995 from 4.1% in 1994. 

         Total interest income increased in 1995 due  to increasing loan volume 
and market interest rates.  The average rate on earning assets increased 80 
basis points from 8.2% to 9.0%.  As shown in Table 1, increasing volume and 
spread accounted for increases of $7.2 million and $4.1 million,respectively,  
in total interest income in 1995 compared with 1994.  

         The average yield on the real estate loan portfolio was 9.2% in 1995
compared with 9.0% in 1994 due to higher interest rates on new originations.  
The average yield for commercial loans and leases was 9.1% compared with 8.1% in
1994 due to repricing of variable rate commercial assets that are tied to short 
term interest rates.

         Total interest expense increased to $30.8 million in 1995 from $20.6
million in 1994.  Average cost of funds increased  to 6.4% in 1995 from 5.2% in
1994.  Nearly 57.3% of NCB's interest bearing liabilities, including deposits
held by NCB Savings Bank, reprice within one year.

  See Table 1 & Table 2

Credit quality

    Credit quality remained strong in 1995 despite an increase in non-
performing loans and a slight increase in classified loans over 1994 levels.

    An inevitable aspect of the lending or risk assumption process is the fact
that losses will be incurred.  The extent to which losses occur depends on the
risk characteristics of the loan portfolio.  NCB emphasizes continuous credit
risk management.  Specific procedures have been established to eliminate undue
credit risk on the balance sheet.  They include multilevel approval processes 
and an ongoing assessment of the credit condition of the portfolio.  In 
addition, a risk rating system is designed to classify each loan according to 
the risks unique to each credit facility.  In turn, NCB's risk rating system and
historical analysis allow management to determine a risk-weighted allowance for 
loan losses.

    To manage credit risk over a wide geographic area and lending in multiple
industries, NCB uses a team-based approval process relying upon the expertise of
lending teams familiar with particular segments of the industry.  Those credit
facilities exceeding delegated lending authority for lending teams are approved
by a senior management team to ensure the quality of lending decisions. 
Financial analysis of the industries and regions serviced are regularly 
performed by the various lending teams that keep abreast of economic events and 
market conditions throughout the United States.

    Loans classified by NCB as unacceptable are assigned to the Special Assets
Division for servicing.  The Division determines, on a case-by-case basis, the
best course of action necessary to restore a credit to an acceptable risk rating
or to minimize potential losses to NCB.
    
    The allowance for loan losses seeks to protect NCB's capital against the
risk of losses inherent in the credit extension process.  The allowance is
increased by the provision for possible credit losses and decreased by the 
amount of charge-offs, net of recoveries.  The adequacy of the allowance for 
loan losses is determined based on risk ratings, current and projected economic 
conditions, concentrations, diversification, and portfolio size, among other 
relevant factors.

    The provision for loan losses increased 116.9% to $1.9 million in 1995. 
The provision as a percentage of average loans and leases outstanding increased
to .4% in 1995 from .2% in 1994. 

    The allowance for loan losses increased 11.7% to $14.6 million in 1995. 
The allowance as a percentage of loans and leases outstanding decreased to 2.4%
at December 31, 1995 from 2.6% at December 31, 1994.  The allowance as a
percentage of nonperforming loans ( renegotiated and non-accruing loans )
decreased to 252% in 1995 compared with 412% in the prior year.   

    Total nonperforming assets ( nonaccruing and restructured loans and real
estate owned)  increased to $7.2 million at December 31, 1995 from $3.2 million
at December 31, 1994.  Nonperforming assets as a percentage of loans and leases
outstanding plus REO increased to 1.2% in 1995 from .6% in 1994.  Nonperforming
assets as a percentage of total capital increased to 6.1% in 1995 from 2.8% in
1994.

    It is anticipated that in 1996 there may be an increase in the level of
critized loans (special mention, substandard and doubtful) due to the softening
economy and a more strenuous loan review program which may result in an increase
in loans requiring risk rating adjustments.        <PAGE>

Table 1
CHANGES IN NET INTEREST INCOME
(dollars in thousands)


  
                              1995 Compared to 1994     1994 Compared to 1993   
                           Increase (decrease) due to Increase (decrease) due to
                                  change in:                  change in:

                             Average  Average        Average  Average
For the years ended Dec. 31, Volume*  Rate     Net** Volume*    Rate  Net**    

Interest Income

Cash equivalents and
  investment securities    $   15    $ 1,195  $ 1,210 $ (360)$  575 $  215
Commercial loans and leases 4,081      2,518    6,599  1,413    665  2,078
Real estate loans           3,143        424    3,567   (773)   606   (167)

Total interest income       7,239       4,137  11,376    280  1,846  2,126

Interest Expense

Deposits                      589         789   1,378     51      64    115
Notes payable               5,462       2,124   7,586   (304)     239   (65)
Subordinated Class A notes    (17)      1,196   1,179     (6)     (98) (104)

Total interest expense      6,034       4,109  10,143   (259)     205   (54)

Net interest income      $  1,205    $     28 $ 1,233 $  539 $  1,641 $2,180


* Average monthly balances
** Changes in interest income and interest expense due to changes in rate
     and volume have been allocated to "change in average volume" and
     "change in average rate" in proportion to the absolute dollar amounts 
     in each.



Table 2
RATE RELATED ASSETS AND LIABILITIES
(dollars in thousands)
For the years ended December 31,
<TABLE>
<CAPTION>
                                 1995                    1994                        1993
                                       Average                    Average                   Average                
                       Average  Income/  Rate/   Average  Income/  Rate/  Average   Income/ Rate/                         
                       Balance  Expense  Yield   Balance  Expense  Yield  Balance   Expense Yield
<S>                    <C>      <C>      <C>     <C>      <C>      <C>    <C>       <C>     <C>                 
Interest earning assets

Real estate loans      $ 256,564 $ 23,524  9.17%  $ 220,870 $ 19,967 9.04% $  229,541 $ 20,134 8.77%
Commercial loans
  and leases             275,352   25,039  9.09%    228,466   18,431 8.07%    210,732   16,353 7.76%

 Total loans and leases  531,916   48,563  9.13%    449,336   38,398 8.55%    440,273   36,487 8.29%
Investment securities and
    cash equivalents      53,962    3,935  7.29%     51,609    2,725 5.28%     59,465    2,510 4.22%

 Total interest earning
    assets               585,878   52,498  8.96%     500,945  41,123 8.21%    499,738    38,997 7.80%

Allowance for loan losses(13,309)                    (12,968)                  (11,217)

Non-interest earning assets
 Cash                      5,023                       6,806                     5,380
 Other assets             39,446                      28,205                    29,985

 Total non interest 
    earning assets        44,469                       35,011                   35,365                    

 Total assets          $ 617,038                    $ 522,988                $ 523,886

Liabilities and members' equity

Interest bearing liabilities
Subordinated Class 
  A notes              $ 182,915   10,897   5.96%   $ 182,961  9,718 5.31%   $ 183,073  9,822 5.37%
Notes payable            229,963   16,398   7.13%     156,801  8,811 5.62%     162,062  8,876 5.48%
Deposits                  70,596    3,458   4.90%      56,572  2,080 3.68%      55,163  1,965 3.56%

  Total interest
   bearing liablities    483,474   30,753   6.36%      396,334 20,609 5.20%    400,298 20,663 5.16%

Other liabilities         17,178                        14,362                  16,514
Members' equity          116,386                       112,292                 107,074

Total liabilities and    
members' equity        $ 617,038                     $ 522,988               $ 523,886

Net int earning assets $  98,786                     $ 104,611                $ 99,440
Net interest revenues 
   and spread                   $ 21,745    2.60%             $ 20,514 3.01%          $ 18,334 2.64%
Net yield on interest 
   earning assets                           3.71%                      4.10%                   3.67%

</TABLE>
* Based on monthly balances.  Average loan balanoes include nonaccrual loans.
<PAGE>
  
See Table 3

         Non-accruing loans, as a percentage of loans and leases, increased to
 .3% at year-end 1995 from .1% at year-end 1994.  Despite an increase in non-
accrual and restructured loans in 1995, interest lost on non-accrual and 
restructured loans declined to $47 thousand in 1995 from $.2 million in 1994.  

         Renegotiated loans increased to $4.0 million compared with $2.1 million
in 1994 due to one real estate loan in the amount of $2.0 million which was
restructured in September 1995.  As of year end, all renegotiated loans were
current.
           
         The majority of NCB's loans are to cooperatives in basic industries 
such as owner-occupied and multifamily residential housing, food distribution, 
health care, and financial services.  NCB bases credit decisions on the cash 
flows of its customers and views collateral as a secondary source of repayment.

         The real estate portfolio contains a concentration of loans in the New 
York City area.  However, property value deterioration has not adversely 
affected NCB's portfolio because the majority of loans are to seasoned housing
cooperatives with low loan-to-value ratios.  All real estate loans in the New
York City area are contractually current at December 31, 1995.  NCB also has
minimal credit exposure to highly leveraged transactions, commercial real estate
and construction loans.  NCB has no foreign loan exposure.

See Table 4 & Table 5

Non-interest income

         Non-interest income increased 49.7% to $12.6 million in 1995.  Non-
interest income is composed of gains from sales of blanket mortgages and share 
loans to secondary market investors, servicing fees, origination fees, and 
advisory fees. Gains on sales of loans were $6.0 million in 1995 which repre-
sented 47.6% of non-interest income.  The $2.8 million increase in the gains 
from sale of loans in 1995 over 1994 is due primarily to higher volume of loans 
sold in 1995. Real estate loan sales increased by $131.8 million to $252.7 
million in 1995 from $120.9 million in 1994. NCB maintains a conservative 
interest rate risk policy; accordingly, warehoused loans were fully hedged in 
1995.

         Servicing income remained a stable source of non-interest income for 
NCB in 1995.  NCB earned servicing fee income of $1.7 million in 1995 compared
with $1.5 million in 1994.  As of December 31, 1995, NCB serviced $1.1 billion 
in single and multifamily real estate and commercial loans for outside investors
compared with $854.9 million one year earlier.  


Non-interest expenses

         Non-interest expenses increased 21.5% from $18.6 million to $22.6 
million due primarily to an increase in contractual services.  Contractual 
service expense for the year ended December 31, 1995 was $2.5 million higher 
than 1994 due to higher fees paid to NCBDC for management of loan portfolios and
higher expenditures for strategic planning, process redesign and the development
of a commercial loan securitization program.  Non-interest expenses as a per-
centage of average assets were 3.7% for 1995 compared with 3.6% in 1994.  
Salaries and benefits, the single largest component of non-interest expenses, 
increased 9.5% as a result of additional employee hiring and incentive bonuses 
offered to NCB's personnel.  Employees are eligible to receive bonuses based on 
performance objectives which are tied to market compensation for comparable 
positions. Salaries and employee benefits accounted for 46.1% of non-interest 
expenses in 1995 and 51.1% of non-interest expenses in 1994 compared with 43.5% 
in 1993.  As of December 31, 1995, NCB and its consolidated subsidiaries 
employed 144 employees compared with 139 employees one year earlier.
 
         Under the provisions of the National Consumer Cooperative Bank Act, 
NCB makes tax deductible, voluntary contributions to the NCB Development 
Corporation. These contributions are normally calculated based on NCB's net 
income.  In 1995, NCB agreed to make a contribution to NCBDC to fund certain 
business activities. The contribution to NCB Development Corporation was $.5 
million each in 1995 and 1994.   Non-interest expenses as a percentage of ave-
rage assets, adjusted for the contribution to NCBDC, increased slightly to 3.6% 
in 1995 compared with 3.5% in 1994.  

Income taxes

         Under the terms of the Act, NCB is exempt from most state and local 
taxes. In addition, under provisions of the Act and Subchapter T of the Internal
Revenue Code, NCB substantially reduces its Federal tax liability through the 
issuance of annual patronage dividends.  The federal income tax provision is 
determined on non-member income generated by NCB Savings Bank, FSB and reserves 
set aside for the retirement of Class A notes and dividends on Class C stock.  
NCB's subsidiaries are also subject to varying levels of state taxation.
         
         Note 19 to the consolidated financial statements contains additional
discussions of NCB's tax status.

1994 vs 1993

         Net income of $8.9 million in 1994 increased from $8.6 million in 1993.
The 1994 results reflected substantial decrease in non-interest income which was
offset by an increase in net interest income and decrease in non-interest
expenses.

         Net interest income increased $2.2 million from 1993 due to increasing
spreads between interest earning assets and interest bearing liabilities.  Net
interest margins increased by 43 basis points from 1993 due to the repricing of
NCB's prime based and other short term variable rate assets and originations or
real estate loans.

         Credit quality remained strong in 1994. The provision for loan losses
decreased 48.4% to $.9 million in 1994 while the allowance for loan losses as a
percentage of loans and leases decreased  from 2.7% in 1993 to 2.6% in 1994.  
The provision as a percentage of average loans and leases outstanding decreased 
to .2% in 1994 from .3% in 1993.

         Non-interest income decreased 30.5% to $8.4 million in 1994.  Gains on
asset sales, net of hedging expenses, were $3.2 million in 1994 which repre-
sented 38.1% of non-interest income.  NCB earned servicing income of $1.5 
million on a servicing portfolio of $854.9 million.

         Non-interest expenses decreased from $19.3 million to $18.6 million. 
Salaries and benefits increased 13.1% as a result of incentive bonuses offered
to NCB personnel.  Contractual services decreased 13.9% from the prior year to
$3.4 million.  The decrease was due primarily to the acceleration of certain
expenses related to former consulting commitments which were paid in 1993.  The
contribution to NCB Development Corporation was $2.0 million in 1993 compared
with $.5 million in 1994.  The decrease in the NCBDC contribution also reflected
the  acceleration of the 1994 contribution to 1993.


Fourth quarter results

         Net income for the fourth quarter of 1995 was $3.0 million compared 
with $1.3 million in the fourth quarter of 1994.  The increase was due primarily
to an increase in non-interest income which was partially offset by an increase
in fourth quarter provision for loan losses and increase in non-interest 
expenses.
 
         Net interest income increased from $5.0 million in 1994 to $6.0 million
in 1995. The increase was due primarily to increasing short term interest rates 
and loan volume from the prior year.

         The provision for loan losses increased from $58 thousand in 1994 to 
$1.0 million in 1995.

         Non-interest income for the quarter increased from $1.5 million in 1994
to $6.0 million in 1995 due primarily to a $3.8 million gain in blanket loan 
sales which were securitized by Fannie Mae and collections from the commercial
securitization program.
         
See Table 6<PAGE>

Table 3
SUMMARY OF ALLOWANCE FOR LOAN LOSSES
(dollars in thousands)
                                                                               

For the years ended December 31,   1995     1994     1993    1992     1991 

Balance at beginning of year      $13,031  $12,309 $10,419 $ 8,706   $8,272

Charge-offs
  Commercial                          131      320     159     416    2,095
  Real estate - construction            0        0       0       0        0
  Real estate - residential           568        0      93       0        9
   Total charge-offs                  699      320     252     416    2,104

Recoveries
  Commercial                          125      164     356      30      152
  Real estate - construction            0        0       0       0        0
  Real estate - residential           192        0      82       0       23
   Total recoveries                   317      164     438      30      175

Net charge-offs                       382      156    (186)    386    1,929

Provision for loan losses           1,905       878  1,704   2,099    2,363

Balance at end of year            $14,554   $13,031 $12,309 $10,419  $8,706

<PAGE>

Table 4
ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
(dollars in thousands)
<TABLE>
<CAPTION>

At December 3l,       1995               1994              1993                1992            1991                        
                    
                            Percent          Percent          Percent           Percent          Percent
                    Amount  of Total  Amount of Total  Amount  of Total  Amount of Total  Amount of Total
<S>                 <C>        <C>      <C>     <C>      <C>      <C>      <C>     <C>        <C>     <C>
                                                                                                            
Loans and lease
 financing
  Commercial        $327,215   54.8%   $ 246,797  49.3%  $223,682 48.8%   $199,442  43.5%  $222,788  49.8%
  Real estate
   - construction        428    0.1%         999   0.2%     5,779  1.3%      5,080   1.1%     5,101   1.1%
  Real estate
   - residential *   247,096   41.4%     233,527   46.5%   210,846 46.1%    236,379  51.5%  200,103  44.7%
  Real estate
   - commercial        9,361    1.6%      10,301    2.1%    10,577  2.3%     10,933   2.4%   11,436   2.6%
    Lease financing   13,090    2.1%       9,466    1.9%     6,829  1.5%      6,722   1.5%    8,056   1.8%

Total loans and 
 lease financing    $597,190   100.0%   $ 501,090 100.0%  $457,713 100.0%  $458,556 100.0%  $447,484 100.0%

Allocation of 
 allowance for loan losses

  Commercial        $      0     0.0    $        0   0.0  $      0   0.0   $      0    0.0  $      0    0.0
  Real estate-construction 0     0.0             0   0.0         0   0.0          0    0.0         0    0.0
  Real estate-residential  0     0.0             0   0.0         0   0.0          0    0.0         0    0.0
  Lease financing          0     0.0             0   0.0         0   0.0          0    0.0         0    0.0
  Unallocated         14,554   100.0%       13,031 100.0%   12,309 100.0%    10,419  100.0%    8,706  100.0%

Total allowance 
 for loan losses    $ 14,554   100.0%    $  13,031 100.0%  $12,309 100.0%  $ 10,419  100.0%  $ 8,706   100.0%
</TABLE>
* Includes loans held for sale
 <PAGE>
Table 5
NONPERFORMING ASSETS
(dollars in thousands)



At December 31,       1995        1994       1993       1992     1991

Real estate owned   $ 1,397   $    300    $   172   $  2,360   $  4,297

Non-accruing        $ 1,741   $    723     $  886   $  4,207   $  4,888
Restructured        $ 4,041   $  2,143     $2,283   $  3,428   $  2,491

<PAGE>

Table 6
CONSOLIDATED QUARTERLY FINANCIAL INFORMATION 
(dollars in thousands)
<TABLE>
<CAPTION>
                                       1995                          1994
For the Three Months Ended Dec. 31 Sept.30 June 30 March 31 Dec. 31 Sept. 30 June 30 March 31
                                                                                                     
<S>                          <C>     <C>     <C>     <C>      <C>     <C>       <C>     <C>    
Interest income          $ 14,976  $ 13,021 $ 12,733 $ 11,768 $ 11,053 $ 10,572 $ 9,684 $ 9,814
Interest expense            8,936     7,716    7,411    6,690    6,021    5,054   4,814   4,720
    
  Net interest income       6,040     5,305    5,322    5,078    5,032    5,518   4,870   5,094
Provision for loan losses     996       320      370      219       58      281      50     489

Income after provision for
  loan losses               5,044     4,985    4,952    4,859    4,974    5,237   4,820   4,605
Non-interest income         6,013     1,865    2,131    2,604    1,496    1,515   1,463   3,951

Net revenue                11,057     6,850    7,083    7,463    6,470    6,752   6,283   8,556
Non-interest expenses       7,856     4,899    4,952    4,885    5,477    4,572   4,163   4,388

Income before income taxes  3,201     1,951    2,131    2,578      993    2,180   2,120   4,168

Provision for income taxes    154       247      252      125     (260)     164     178     503

Net income              $  3,047    $ 1,704  $ 1,879  $ 2,453  $ 1,253   $ 2,016 $1,942  $3,665

</TABLE>
<PAGE>

Sources of Funds

Capital Markets Access

         
         NCB maintains line of credit facilities provided by a consortium of 
banks. At year-end, total borrowing capacity under these facilities was $256.0 
million, and the outstanding balance at December 31, 1995 was $132.5 million 
compared with an outstanding balance of $91.0 million at December 31, 1994.  
Usage, as measured by average outstanding balances during the year, increased 
from $37.7 million in 1994 to $77.7 million in 1995 due to growth in commercial 
loan volume and additional activity to fund warehoused real estate loans.  

         For 1996, steps will be taken to move into the medium term note 
market. Depending on our success with the rating agencies in obtaining favorable
long-term debt ratings, this could result in a further reduction in our cost of 
funds. As an initial step toward this goal, NCB recently received an "A-" 
(single A minus) rating from Duff & Phelps on all senior debt.  Ratings from 
Moody's and Standard & Poors will also be pursued.

         NCB's loan sale activity is another source of funding.  NCB originates 
most of its real estate loans, including share loans originated by NCB Savings 
Bank, FSB, for sale into the secondary market.    In 1995, NCB sold $267.8 
million compared to $142.8 million of cooperative real estate and share loans in
the prior year.

         In 1996, NCB expects to sell $193 million of cooperative real estate 
and share loans.


Deposits

         At NCB's wholly-owned subsidiary, NCB Savings Bank, FSB, ( NCBSB ) 
deposits increased in 1995 from $58.9 million to $78.1 million.  The growth was 
generated by an aggressive campaign in the local community and with NCB's 
members.  The weighted average rate on deposits increased from 4.2% in 1994 to 
5.2% in 1995. Although NCB relies heavily on funds raised through the capital 
markets, deposits are a major portion of interest bearing liabilities -- 14.2% 
in 1995 compared with 13.5% in 1994.  Management anticipates that deposits will
represent an increasing portion of its capital structure.

Uses of funds

Loans and leases

         Loans and leases outstanding increased 19.2% from $501.1 million at 
year-end 1994 to $597.2 million in 1995.

         NCB's commercial loan portfolio expanded with new business opportu-
nities. The commercial loan and lease portfolio increased from $256.3 million to
$340.3 million in 1995.  The commercial loan portfolio reflects a decrease in 
food processing and distribution as a result of our securitization program while
growth is shown in the areas of financial services and other which includes
native Alaskan and hardware activities. 

         NCB's real estate portfolio increased from $244.8 million at the end of
1994 to $256.9 million.    NCB's residential loan portfolio increased from 
$233.5 million in 1994 to $247.1 million.   The real estate portfolio was subs-
tantially composed of multifamily blanket mortgages and single family share 
loans.  NCB does not invest in speculative commercial real estate transactions.
   

         For 1996, NCB expects continued strength in its origination and secon-
dary marketing activities.  Net loan volume is expected to increase approxi-
mately $92 million based on new loan originations (net of scheduled amortiza-
tion) of $310 million and sales of $218 million.

Cash, Cash Equivalents, and Investment Securities

           Cash, cash equivalents, and investments increased $8.7 million to 
$61.9 million in 1995. The increase was due to a sale of loans to FNMA in 
December. Cash, cash equivalents, and investment securities, represent 9.4% of 
interest earning assets in 1995 compared with 9.3% in 1994.


Asset and Liability Management

         Asset and liability management is the structuring of interest rate
sensitivities of the balance sheet to maximize net interest income under the
constraints of liquidity and interest-rate risk ("IRR").  NCB's liquidity and 
IRR are managed by the Risk Management Committee  which meets quarterly.  The 
purpose of the committee is to develop and implement strategies, including the 
buying and selling of off-balance sheet instruments such as interest rate swaps 
and financial futures contracts, to ensure sufficient reward for known and 
controlled risk.

         Overall, NCB's Risk Management Committee adheres to the philosophy that
a consistently balanced position results in the safest and most predictable net
interest earnings stream over various interest rate cycles.


Liquidity

         Liquidity is the ability to meet financial obligations either through 
the sale or maturity of existing assets or through the raising of additional 
funds. Maintaining adequate liquidity therefore requires careful coordination of
the maturity of assets and liabilities.

         NCB's asset liquidity is generally provided by maintaining near-cash 
and short term investments which can be converted to cash at little or no cost. 
These investments include:  fed funds, eurodollar investments, commercial paper,
certificates of deposit, and other short term obligations.  These securities
normally have a maturity of less than ninety days and are not subject to price
variations.  At December 31, 1995, NCB held $21.3 million in cash and cash
equivalents compared with $12.5 million in cash and cash equivalents for 1994. 
These funds are normally used to fund business operations.

         NCB's $32.2 million investment portfolio is a second source of asset
liquidity.  The portfolio consists of high-grade corporate and government
obligations.  The weighted average period to maturity increased to 3.9 years at
year end 1995 from 2.1 years at year-end 1994.

         Aside from its principal amortization (scheduled and non-scheduled) and
maturities, the loan portfolio is an excellent source of liquidity as
demonstrated by NCB's success in asset securitization.  In fact, NCB has been
instrumental in developing the secondary market for loans made to cooperatives.

         NCB also has $256 million of revolving lines of credit, $120 million of
which is committed until May 30, 1998 and $80 million committed until May 30, 
1996.  Average outstanding balances were $77.7 million in 1995 compared with
$37.7 million in 1994.  

         Finally, NCB's wholly-owned subsidiary, NCB Savings Bank, FSB raises 
both local and national deposits from NCB members, which also serve as a source
of liquidity.  NCB Savings Bank, FSB, uses cooperative deposits to fund co-
originations of blanket mortgages with NCB and to originate single family share
loans.

See Table 7

Interest Sensitivity

         Interest Rate Risk (IRR) is the sensitivity of earnings and capital to
changes in market rates of interest.  It arises through differences in the
repricing characteristics of both assets and liabilities.

         To measure its risk, NCB utilizes a computer simulation model to 
forecast its earnings and the market value of its portfolio equity under diffe-
rent rate scenarios.  The model incorporates the dynamics of balance sheet and
interest rate changes as well as embedded options.  NCB's Risk Management 
Committee reviews the simulation output and makes decisions accordingly.

         Table 8 represents NCB's static interest-rate gap position at December
31, 1995.  The gap, adjusted for off-balance sheet activity, represents a  one 
day snapshot of the amount of assets and liabilities contractually scheduled to
reprice or mature within a designated time horizon. Interest rate sensitive
assets exceeding interest rate sensitive liabilities, within a designated time
frame is referred to as a positive gap.  Conversely, interest rate sensitive
liabilities exceeding interest rate sensitive assets, in a designated time 
frame, is referred to as a  negative gap. Consequently, a static gap analysis,
considered alone, is not a complete indication of IRR.  
         
         NCB is exposed to a tightening of the Prime/LIBOR (London Interbank 
Offered Rate) spread relationship because much of its floating-rate assets 
adjusts to Prime, while much of its floating rate obligations adjusts to one, 
three and six month LIBOR.

         It is clear from Table 8 that NCB had a negative gap (as a percentage 
of total assets) of 7.88% and 7.11% at the one year and 180 day time horizons,
respectively.  At December 31, 1995, NCB's static gap position was in 
compliance with existing Board policies. 

See Table 8<PAGE>

Table 7
MATURITY SCHEDULE OF LOANS
(dollar in thousands)
                                         One Year
                             One Year    Through      Over
At December 31, 1995          or Less   Five Years   Five Years    Total


Commercial                   $ 52,163   $ 89,112    $ 185,940     $ 327,215
Real estate-construction          428          0            0           428
Real estate-residential        39,569     56,359      151,168       247,096
Real estate- commercial           318      5,079        3,964         9,361
Leases                            833      6,888        5,369        13,090

Total loans and leases       $ 93,311   $ 157,438    $ 346,441    $ 597,190


Fixed interest rate loans               $  62,772    $ 145,096

Variable interest rate loans               94,666      201,345

                                        $ 157,438    $ 346,441

 
<PAGE>
   
Table 8
Interest Rate Sensitivity
(dollars in thousands)
<TABLE>
<CAPTION>
                                                                                Over 12
December 31, 1995              Interest  Interest Interest Interest  Interest    Months and
                             -sensitive-sensitive-sensitive-sensitive-sensitive Non-Interest
                                 30 day   3 month  6 month   12 month  Total    Sensitive       Total 
<S>                             <C>       <C>       <C>       <C>      <C>         <C>          <C>    
Interest earning assets
 Cash and cash equivalents    $ 29,638  $     0 $      0   $     0   $ 29,638   $       0     $   29,638
 Investment securities           1,807        0    4,404     2,679      8,890      23,325         32,215
 Loans and leases              183,266   19,205   31,369    40,580    274,420     322,770        597,190

 Total interest earning assets $214,711 $19,205 $ 35,773  $ 43,259   $312,948   $ 346,095     $  659,043

Interest bearing liabilities
Deposits                       $ 20,731 $13,025 $  9,131  $ 11,463   $ 54,350   $  23,750     $   78,100
Short-term borrowings           132,500       0        0         0    132,500           0        132,500
Long-term debt                        0       0        0         0          0     154,500        154,500
Subordinated Class A notes*      53,553       0        0    36,854     90,407      92,135        182,542

 Total interest bearing 
   liabilities                  206,784   13,025    9,131   48,317     277,257     270,385       547,642

Other
  Other non-interest bearing, net     0        0        0        0           0     111,401       111,401
  Effect of interest rate swaps & 
     financial futures          (43,400)  40,000   91,000        0      87,600     (87,600)            0

 Total                          $163,384 $53,025 $100,131 $ 48,317    $364,857  $  294,186     $  659,043

Repricing difference            $ 51,327$(33,820)$(64,358)$(5,058)    $(51,909) $   51,909

Cumulative gap                  $ 51,327$ 17,507 $(46,851)$(51,909)

Cumulative gap as % total assets   7.79%   2.66%   -7.11%   -7.88%

</TABLE>
* Net of premiums/discounts.

 
<PAGE>

Capital 

         NCB's strong capital position supports growth, ensures continuing 
access to financial markets, and allows for greater flexibility during difficult
economic periods.

         Historically, NCB has maintained a strong capital structure.  NCB's 
equity to average assets was 18.9% in 1995 compared with 21.5% and 20.4% in 1994
and 1993, respectively.  When including NCB's subordinated Class A notes, NCB's
average total capital to average assets was 48.5% in 1995 compared with 56.4% 
and 55.4%  during 1994 and 1993, respectively.  The Bank Act limits NCB's 
outstanding debt to ten times its capital and surplus (including the subordi-
nated Class A notes).  As of December 31, 1995, NCB Savings Bank, FSB, had a 
risk based capital ratio of 19.9%, well in excess of regulatory requirements.

Patronage policy

         Each year, NCB declares patronage refunds approximately equal to its
taxable net income thereby reducing its Federal income tax to insignificant
amounts.  In June 1995, NCB distributed $9.0 million to its active member-
borrowers.  Of this total, approximately $4.1 million was distributed in cash.


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The registrant's financial statements and notes thereto are set forth
beginning at page 24 below.  The registrant is not subject to any of the
requirements for supplementary financial information contained in Item 302 of
Regulation S-K.
<PAGE>






Independent Auditors' Report


         
To the Board of Directors and
Members of National Cooperative Bank

We have audited the accompanying consolidated balance sheets of National
Cooperative Bank and subsidiaries as of December 31, 1995 and 1994, and the
related consolidated statements of income, changes in members' equity, and cash
flows for each of the three years in the period ended December 31, 1995.  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits. 

We conducted our audits in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the audit to obtain 
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all
material respects, the consolidated financial position of National Cooperative
Bank and subsidiaries at December 31, 1995 and 1994, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1995 in conformity with generally accepted accounting principles.





January 30, 1996
Washington, D.C.
                                     
                                     
 <PAGE>
                     
                         NATIONAL COOPERATIVE BANK

                         CONSOLIDATED BALANCE SHEETS

                                                 December 31,             

                                            1995            1994    
Assets

Cash and cash equivalents               $ 21,289,376    $ 12,546,834
Restricted cash                            8,348,703       8,348,703
Investment securities
  Available-for-sale                      29,095,559      26,763,587
  Held-to-maturity                         3,118,956       6,183,909

Loans and lease financing                558,582,284     454,573,762
Loans held for sale                       38,608,195      46,515,785
  Less: Allowance for loan losses        (14,554,240)    (13,031,499)
                                         582,636,239     488,058,048

Excess servicing                          25,670,305      14,987,605
Premises and equipment, net                1,896,779       2,079,363
Other assets                              12,475,747       8,353,194

  Total assets                          $684,531,664    $567,321,243

Liabilities and Members' Equity
Liabilities

Deposits                                $ 78,100,173    $ 58,918,549
Patronage dividends payable in cash        5,088,851       3,966,724
Other liabilities                         12,687,840      10,905,055
Borrowings
  Short-term                             132,499,998      91,031,114
  Long-term                              154,688,045     105,356,867
  Other                                                    1,008,178
                                         287,188,043     197,396,159

  Subordinated Class A notes             183,013,689     182,927,687

  Total borrowings                       470,201,732     380,323,846

     Total liabilities                   566,078,596     454,114,174

Members' equity

Common stock
  Class B                                 72,349,754      67,823,071
  Class C                                 21,731,166      24,844,625
  Class D                                        300             300
Retained earnings
  Allocated                                6,219,707       4,848,218
  Unallocated                             17,898,103      17,112,436
  Unrealized gain (loss) on investment  
    securities available-for-sale            254,038      (1,421,581)

    Total members' equity                118,453,068     113,207,069

   Total liabilities and members' equity$684,531,664    $567,321,243



See notes to consolidated financial statements.<PAGE>

                          NATIONAL COOPERATIVE BANK

                     CONSOLIDATED STATEMENTS OF INCOME

For the years ended December 31,        1995          1994       1993   

Interest income                         
  Loans and lease financing         $48,563,512   $38,398,026   $36,487,048
  Investment securities               3,934,756     2,725,183     2,510,185
  Total interest income              52,498,268    41,123,209    38,997,233

Interest expense
  Deposits                            3,457,902     2,079,895     1,965,347
  Short-term borrowings               6,196,456     2,367,375     1,309,956
  Long-term debt, other borrowings
   and subordinated Class A notes    21,098,803    16,161,773    17,387,865
  Total interest expense             30,753,161    20,609,043    20,663,168

  Net interest income                21,745,107    20,514,166    18,334,065

Provision for loan losses             1,904,500       878,401     1,703,907
  Net interest income after 
   provision for loan losses         19,840,607    19,635,765    16,630,158 

Non-interest income                                      
  Gain on sale of assets              6,009,720     2,916,326     6,557,702
  Loan and deposit servicing fees     1,701,682     1,501,847     1,351,390
  Other                               4,901,623     4,007,233     4,218,637
  Total non-interest income          12,613,025     8,425,406    12,127,729

Non-interest expenses
  Compensation and employee benefits 10,406,220     9,504,571     8,398,715
  Contractual services                5,808,285     3,352,459     3,892,031
  Occupancy and equipment             3,060,293     2,839,090     2,833,457
  Contribution to NCB
   Development Corporation              500,000       500,000     2,000,000
  Other                               2,817,915     2,403,659     2,171,707
  Total non-interest expenses        22,592,713    18,599,779    19,295,910

Income before income taxes            9,860,919     9,461,392     9,461,977

Provision for income taxes              777,683       584,530       845,998
   
  Net income                        $ 9,083,236   $ 8,876,862   $ 8,615,979

Distribution of net income 
  Patronage dividends               $11,308,558   $ 8,814,942   $ 6,995,245
  Retained earnings                  (2,225,322)       61,920     1,620,734
                                    $ 9,083,236   $ 8,876,862   $ 8,615,979










See notes to consolidated financial statements.


                                NATIONAL COOPERATIVE BANK
                                       
            CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY
                                       
             For the years ended December 31, 1995, 1994 and 1993
       
                               Retained   Retained                 Total
                      Common   Earnings   Earnings    Unrealized   Members'
                      Stock    Allocated  Unallocated Gain (Loss)  Equity   

Balance,
  January 1, 1993   $80,472,250 $9,140,950 $15,050,936 $   -     $104,664,136 

Net income                -           -      8,615,979     -        8,615,979 
Proceeds from issuance 
  of common stock           100       -         -           -             100
Cancellation and
  redemption of stock  (227,202)      -        277,367      -          50,165
1992 patronage dividends
  Allocated surplus       -        (143,367)     -          -        (143,367)
1993 patronage dividends
  Distributed in cash     -          -      (3,147,860)     -      (3,147,860)
  Retained in form of
    equity                -       3,847,385 (3,847,385)     -            -    

Balance, 
  December 31, 1993  80,245,148  12,844,968 16,949,037      -     110,039,153 

Net income                -          -       8,876,862      -       8,876,862
Proceeds from issuance
  of common stock        10,200      -          -           -          10,200
Cancellation and 
  redemption of common 
  stock                (330,841)     -          -           -        (330,841)
Conversion of allocated
  surplus to common
  stock               12,827,599 (12,844,968)   17,369      -             -  
1993 patronage 
  dividends              (84,110)     -         84,110      -             -
1994 patronage dividend
  Distributed in cash      -          -     (3,966,724)     -      (3,966,724)
  Retained in form of
  equity                   -       4,848,218(4,848,218)     -             -
Unrealized loss on 
  investment securities
  available-for-sal        -          -         -      (1,421,581) (1,421,581)

Balance, 
  December 31, 1994   92,667,996   4,848,218 17,112,436(1,421,581)113,207,069

Net income                -           -       9,083,236      -      9,083,236
Cancellation and
 redemption of stock  (3,544,579)     -       3,234,213      -       (310,366)
1994 patronage dividend  
 Distributed in 
 common stock and cash 4,957,803  (4,848,218)  (198,684) (89,099)  
Other dividend paid        -          -         (24,540)      -       (24,540)
1995 patronage dividends
 To be distributed in cash -          -      (5,088,851)      -    (5,088,851)
 Retained in form of
   equity                 -        6,219,707 (6,219,707)      -           -    
Unrealized gain on 
 investment securities
 available-for-sale      -            -            -    1,675,619   1,675,619

Balance, 
 December 31, 1995   $94,081,220 $6,219,707$17,898,103 $  254,038$118,453,068

See notes to consolidated financial statements.<PAGE>
 NATIONAL COOPERATIVE BANK
                                       
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        
For the years ended December 31,          1995         1994        1993    

Cash flows from operating activities
  Net income                        $  9,083,236  $  8,876,862  $  8,615,979
  Adjustments to reconcile net income to net
   cash provided by operating activities        
  Provisions for loan losses           1,904,500       878,401     1,703,907
  Depreciation and amortization        4,950,808     4,335,318     2,917,286
  Gain on sale of assets              (6,009,720)   (2,916,326)   (6,557,702)
  Loans originated for sale         (251,781,768) (127,122,958) (170,405,348)
  Proceeds from sale of 
      loans held for sale            250,676,820   115,566,422   199,481,220
  Increase in other assets            (1,297,004)   (1,875,088)   (3,839,316)
  Increase in other liabilities        1,782,807     2,182,560       509,065
  Transfer from (to) restricted 
    cash account                                        12,816    (1,857,794)
  Other                                  405,907       337,495       326,349

  Net cash provided by 
    operating activities               9,715,586       275,502    30,893,646

Cash flows from investing activities
 Purchases of investment securities
  Available-for-sale                  (9,155,293)  (18,763,180)   (9,155,694)
  Held-to-maturity                      (722,785)   (5,434,000)   (3,380,698)
 Proceeds from maturities and sale 
   of investment securities
  Available-for-sale                   8,889,188    17,838,887    10,217,820
  Held-to-maturity                     3,306,785     5,263,097     
  Loans originated net of
   loan repayments                  (158,775,397)  (33,222,070)  (51,489,147)
 Proceeds from sale 
   of portfolio loans                 51,405,022     2,153,435    23,114,212
 Purchases of premises and equipment    (613,576)     (598,877)     (166,838)

 Net cash used in 
   investing activities             (105,666,056)  (32,762,708)  (30,860,345)

Cash flows from financing activities
  Net increase(decrease)in deposits   19,181,624    (8,012,885)   14,705,334
  Net increase-short-term borrowings  41,468,884    59,489,537     5,489,729
  Proceeds from issuance of long-term 
    debt                              74,500,000    30,000,000            
  Repayment on long-term debt        (25,168,822)  (54,998,022)  (17,000,000)
  Repayment on subordinated
    Class A notes                                                   (314,622)
  Repayment on other borrowings         (922,176)   (1,032,228)     (665,068)
  Gain on liability hedge                              117,344            
  Proceeds from issuance of common stock                10,200           100
  Redemption of common stock            (310,366)     (330,841)     (227,202)
  Patronage dividends paid            (4,056,132)   (3,147,860)   (2,970,925)

  Net cash provided by (used in)
    financing activities             104,693,012    22,095,245      (982,654)

Increase (decrease) in cash and 
  cash equivalents                     8,742,542   (10,391,961)     (949,353)

Cash and cash equivalents, 
    beginning of year                 12,546,834    22,938,795    23,888,148
Cash and cash equivalents, 
    end of year                     $ 21,289,376  $ 12,546,834  $ 22,938,795






See notes to consolidated financial statements.

                                        
                          NATIONAL COOPERATIVE BANK
                                       
                    CONSOLIDATED STATEMENTS OF CASH FLOWS



Supplemental schedule of noncash investing and financing activities:


                                        1995         1994         1993    

Unrealized gain on investment
  held for sale                     $ 1,675,619  $ 1,421,581    $    -      

Common stock cancelled 
  against allowance for 
  for loan losses                        288,585        -            -      

Contributions of excess
  concentration to NCBRFC              2,697,010        -            -      

Interest paid                         30,177,706   19,245,501   21,261,973

Income taxes paid                        709,879      762,898      768,307













































See notes to consolidated financial statements.

                          NATIONAL COOPERATIVE BANK
                                       
                NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS


1.   Summary of Significant Accounting Policies

Organization

          National Consumer Cooperative Bank, doing business as National Coope-
rative Bank (NCB), is a U.S. Government-chartered corporation organized under 
the National Consumer Cooperative Bank Act (the Act).  NCB provides loans and 
financial services to cooperatives.  NCB Mortgage Corporation, a wholly-owned 
subsidiary, originates, sells and services real estate and commercial loans for 
cooperatives.   NCB Financial Corporation, a wholly-owned subsidiary, is the 
holding company of NCB Savings Bank, FSB (NCBSB), a federally-chartered
thrift institution.  Cooperative Funding Corporation,  a wholly-owned subsidiary
of NCB, is a registered broker-dealer and provides corporate financial services.
NCB Investment Advisers, Inc., a wholly-owned subsidiary of NCB, provides in-
vestment advisory services to cooperatives.  NCB I, Inc., a wholly-owned
subsidiary, is a special purpose corporation that holds credit enhancement cer-
tificates related to the securitization and sale of cooperative real estate 
loans. NCB Retail Finance Corporation (NCBRFC), a wholly-owned subsidiary incor-
porated on December 24, 1994, purchases and sells commercial loans which are 
then securitized and issued into commercial paper.

          The Act also provided for the formation of NCB Development Corporation
(NCBDC), an affiliate, which is a non-profit organization without capital stock 
organized under the laws of the District of Columbia. NCBDC provides loans and 
technical support to cooperative enterprises.  NCBDC's bylaws provide for six
directors from the NCB board to serve on the NCBDC board, along with three 
outside directors elected by NCB directors.  Consistent with the Act, NCB
makes deductible, voluntary contributions to NCBDC.

          Borrowers from NCB are required to own Class B Stock in NCB.  Stock 
owned by a borrower may be cancelled by NCB, at NCB's sole discretion, in
case of certain events, including default.

          In 1995, it was determined that all income generated by NCB and its
subsidiaries, with the exception of NCB Savings Bank, qualifies as patronage 
income under the Internal Revenue Code, with the consequence that NCB is able 
to issue tax deductible patronage refunds with respect to all such income.

Principles of Consolidation

          The consolidated financial statements include the accounts of NCB 
and its subsidiaries.  All significant intercompany balances and transactions 
have been eliminated.  The financial statements of NCB do not include the net 
assets or results of operations of NCBDC.

Estimates

          The preparation of financial statements in conformity with generally 
accepted accounting principles requires management to make estimates and assump-
tions that affect the reported amounts of assets and liabilities and disclosure 
of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.

Investments

          Statement of Financial Accounting Standards ("SFAS") No. 115,
"Accounting for Certain Investments in Debt and Equity Securities" was issued in
May 1993 by the Financial Accounting Standards Board.  At December 31, 1993,
NCB adopted the requirements of SFAS 115 to classify and account for debt and
equity securities as follows:

          Trading Securities - Securities that are bought and held principally 
for the purpose of selling them in the near term are classified as trading secu-
rities and reported at market value.  Unrealized gains and losses are included 
in non-interest income.
          
          Available-for-sale - Securities that will be held for indefinite 
periods of time, including those that may be sold in response to changes in mar-
ket interest rates and related changes in the security's prepayment risk,
needs for liquidity and changes in the availability of and the yield of alterna-
tive investments are classified as available-for-sale. These assets are carried 
at fair value. Unrealized gains and losses are determined on an aggregate basis,
excluded from earnings and reported as a separate component of members'
equity.  Gains and losses on the sale of investment securities are determined 
using the adjusted cost of the specific security sold and are included in 
earnings.

          Held-to-maturity - Securities that management has the positive intent 
and ability to hold until maturity are classified as held-to-maturity.  They are
reported at amortized cost.

          Prior to the adoption of SFAS No. 115, NCB carried securities with the
intention to be held to maturity at amortized cost, securities intended for sale
were carried at the lower of cost or fair value and securities held for
trading were carried at fair value.  Changes in the carrying value of securi-
ties held for sale and trading securities were included in income as security 
gains or losses.

Interest Rate Futures, Forward Contracts and Interest Rate Swaps

          Gains and losses on futures and forward contracts to hedge certain 
interest-sensitive assets and liabilities are deferred.  Gains or losses are 
recognized at the time of disposition of the assets or liabilities being
hedged, or are amortized over the life of the hedged asset or liability as an
adjustment to interest income or interest expense.

          Interest rate swap agreements are used to shorten the functional re-
pricing period of the fixed rate debt.  The interest income and expense is
earned or charged  based on the outstanding balances of the receivable and
payable positions, respectively, applying the related market rates at which
the agreements were purchased and the term outstanding during the period.
The interest income and expense are treated as as an adjustment to interest
expense on the hedged liability. 

Loans and Lease Financing

          Loans are carried at their principal amounts outstanding, except
for loans held for sale which are carried at the lower of cost or market as
determined on an aggregate basis.  NCB discontinues the accrual of interest
on loans when principal or interest payments are ninety days or more in
arrears or sooner when there is reasonable doubt as to collectibility.  Loans
may be reinstated to accrual status when all payments are brought current 
and, in the opinion of management, collection of the remaining balance can 
reasonably be expected.

          Leasing operations consist principally of leasing equipment under
direct financing leases expiring in various years through 1998.  All lease
financing transactions are full payout direct financing leases.  Lease income
is recorded over the term of the lease contract which provides a constant
rate of return on the unrecovered investment.  Lease financing is carried
net of unearned income.

Allowance for Loan Losses

          The allowance for loan losses is a valuation allowance which manage-
ment believes to be adequate to cover anticipated loan and lease financing
losses in the existing portfolio.  A provision for loan losses is added to
the allowance and charged to expense.  Loan and lease charge-offs, net of re-
coveries, are deducted from the allowance.  The factors utilized by manage-
ment in determining the adequacy of the allowance include, but are not
limited to, the following:  the present and prospective financial condition 
of the borrowers and the values of any underlying collateral; evaluation of
the loan and lease financing portfolio in conjunction with historical loss
experience; portfolio composition; and current and projected economic
conditions.  The allowance for loans losses is maintained at a level believed
by management to be adequate to absorb potential losses inherent in the loan
portfolio. Changes in economic conditions and economic prospects of borrowers
can occur quickly; consequently losses that NCB ultimately realizes could
differ from the estimates made by management.      

          When a loan is impaired, NCB measures impairment based on the 
present value of the expected future cash flows discounted at the loan's
effective interest rate or the fair value of the collateral, less estimated
selling costs, if the loan is collateral-dependent and foreclosure is proba-
ble.  NCB recognizes an impairment by creating a valuation allowance.  A loan
is impaired when, based on current information, it is probable that a credi-
tor will be unable to collect all amounts due on the contractual terms of the
loan.  


Loan-Origination Fees, Commitment Fees, and Related Costs

          Loan fees received are accounted for in accordance with Statement
of Financial Accounting Standards No. 91, "Accounting for Nonrefundable Fees 
and Costs Associated with Originating or Acquiring Loans and Initial Direct
Costs of Leases".  Loan fees and certain direct loan origination costs are
deferred, and the net fee or cost is recognized as an adjustment to interest
income over the contractual life of the loans. Fees relating to expired
commitments are recognized as non-interest income.  If a commitment is 
exercised during the commitment period, the fee at the time of exercise is
recognized over the life of the loan as an adjustment of yield.

Loan-Servicing Rights
                    
          The cost of loan-servicing rights acquired is amortized in propor-
tion to, and over the period of, estimated net servicing revenues.  When par-
ticipating interest in loans sold have an average contractual interest rate,
adjusted for normal servicing fees, that differs from the agreed yield to the
purchaser, gains or losses are recognized equal to the present value of such
differential over the estimated remaining life of such loans.  The resulting
"excess servicing" is amortized over the estimated life using a method appro-
ximating the level-yield method.

          Substantially all excess servicing  pertains to blanket loans made
to cooperative housing corporations as first mortgages.  These mortgages are
typically structured with prepayment lockouts followed by prepayment penal-
ties or yield maintenance provisions through maturity.  In calculating excess
servicing, NCB discounts the cash flows through the lockout period.  Cash
flows beyond the lockout period are discounted only to the extent that NCB is
entitled to receive the prepayment or yield maintenance penalty.  

          The cost of loan-servicing rights purchased, the excess servicing,
and the amortization thereon are periodically evaluated in relation to esti-
mated future net servicing revenues.  NCB evaluates the carrying value of the
servicing portfolio by estimating the future net servicing income of the
portfolio based on management's best estimate of remaining loan lives.
Experience could differ from the estimates used by management. As a result,
the actual amounts NCB ultimately realizes could differ from the estimates
made by management.

          NCB will adopt Statement of Financial Accounting Standards No. 122,
"Accounting for Mortgage Servicing Rights," as of January 1, 1996.  If NCB
had implemented SFAS No. 122 as of January 1, 1995, it would not have had a
material impact on its financial condition and results of operations.  Ma-
nagement does not anticipate the adoption of SFAS No. 122 to have a material
impact in the future.

Receivables Sold with Recourse

          NCB is obligated under various recourse provisions related to the
sales of residential mortgages. Management has accrued a liability for esti-
mated probable losses to these recourse provisions.  Management believes the
recourse provisions do not subject NCB to any material risk of loss other
than that provided for in other accrued expenses.

Premises and Equipment

          Premises and equipment are carried at cost less accumulated depre-
ciation and include equipment owned under lease financing arrangements. 
Depreciation is computed using an accelerated method.  Leasehold improvements
are amortized on a straight-line basis over the terms of the leases. 


Other Assets

          Foreclosed property pending disposition is carried at fair value less
estimated costs to sell. Goodwill relating to the acquisition of NCBSB by NCB
Financial Corporation is being amortized over the estimated remaining lives
of the long-term interest-bearing assets acquired.

Income Taxes

          The National Consumer Cooperative Bank Act Amendments of 1981 (P.L.
97-35) provides that, effective January 1, 1982, NCB shall be treated as a
cooperative and subject to the provisions of Subchapter T of the Internal 
Revenue Code.  Under Subchapter T, NCB issues its member-borrowers patronage
refunds, which are tax deductible to NCB thereby reducing its taxable income.
In 1995, it was determined that all income generated by NCB and its subsidia-
ries, with the exception of NCB Savings Bank, qualifies as patronage income
under the Internal Revenue Code, with the consequence that NCB is able to 
issue tax deductible patronage refunds with respect to all such income.
Section 109 of the Act, as amended, provides that NCB is exempt from state
and local taxes with the exception of real estate taxes.  Certain NCB subsi-
diaries, however, are subject to federal and state income taxes.

          NCB adopted Statement of Financial Accounting Standards ("SFAS")
No. 109, "Accounting for Income Taxes" as of January 1, 1992. The asset and
liability approach of SFAS 109 requires the recognition of deferred tax
liabilities and assets for the expected future tax consequences of temporary
differences between the carrying amounts and the tax bases of assets and
liabilities that have been recognized in NCB's financial statements or tax
returns.   


Reclassifications   

          Certain prior year amounts have been reclassified to conform to the
1995 presentation.


2.   Cash and Cash Equivalents

      Cash and cash equivalents consist of cash and investment securities
with original maturities of less than ninety days.  The balances at
December 31 are as follows:
                                          1995             1994   

Cash in bank                          $ 6,121,646        $ 4,633,405
Securities
  Federal funds                         7,170,000          5,933,242
  Money Market                            949,069            863,971
  Certificates of deposit,mutual funds 
     and repurchase agreements          7,048,661          1,116,216

                                      $21,289,376        $12,546,834


3.  Investment Securities

     The composition of investment securities available for sale at December
31, is as follows:

                                                 1995                         
                                          Gross      Gross
                               Amortized Unrealized Unrealized     Fair
                                 Cost      Gains       Losses      Value    

US Treasury and agency                                         
 obligations                  $15,465,491 $  195,375  $  46,896  $15,613,970
Corporate bonds                11,330,949    220,742      9,526   11,542,165
Mutual funds                    1,084,707       -         3,013    1,081,694
Money market                      960,374       -       102,644      857,730

                              $28,841,521 $  416,117  $ 162,079  $29,095,559

                                                   1994                         
                                           Gross       Gross
                               Amortized Unrealized  Unrealized      Fair
                                 Cost      Gains        Losses       Value   

US Treasury and agency 
 obligations                  $15,349,852 $      535  $ 819,592  $14,530,795
Corporate bonds                10,367,358      5,268    407,656    9,964,970
Mutual funds                    1,566,704        -       56,785    1,509,919
Money market                      901,254        -      143,351      757,903

                              $28,185,168  $    5,803 $1,427,384 $26,763,587



          The maturities of investment securities available-for-sale at
December 31, 1995 are as follows:
                                      Amortized     
                                        Cost         Fair Value

Within 1 year                       $ 8,115,216     $ 8,065,426
After 1 year through 5 years         15,745,842      16,052,346
After 5 years through 10 years        3,020,174       3,023,895
After 10 years                        1,960,289       1,957,892
                                    
                                    $28,841,521     $29,059,559
      
          The composition of investment securities held-to-maturity at
December 31, is as follows:

                                                1995                            
                                            Gross     Gross
                               Amortized Unrealized Unrealized     Fair
                                 Cost       Gains     Losses      Value   
                               
Certificates of deposits       $  398,000  $    -   $    -     $  398,000
Mortgage-backed securities      2,720,956       -    1,370,378  1,350,578
                              
                               $3,118,956  $    -   $1,370,378 $1,748,578


                                               1994                             
                                           Gross      Gross
                              Amortized  Unrealized Unrealized    Fair 
                                Cost       Gains      Losses      Value    
US Treasury and agency
 obligations                  $2,466,000  $  26,694  $          $2,492,694
Mortgage-backed securities     2,626,909              1,342,307  1,284,602
Certificates of deposits       1,091,000                         1,091,000

                              $6,183,909  $  26,694  $1,342,307 $4,868,296


        In 1995, 1994, and 1993 securities available for sale totalling
$4,459,219 and $14,100,000, and $10,217,820 were sold resulting in a (loss)
of $(73,938) and a gain of $12,463 and $85,078, respectively. There were no
sales of securities classified as held-to-maturity during 1995, 1994, or
1993.  The change in net unrealized holding (gains) on trading securities
that have been included in earnings for 1993 was $170,813. NCB held callable
investment securities with amortized costs of   $4,998,919 and $2,000,000 at
December 31, 1995 and 1994, respectively.  The  fair values of the callable
securities are $5,116,900 and $1,918,250 in the same respective periods.


4.   Loan Servicing and Excess Servicing

          Mortgage loans serviced for others are not included in the accom-
panying consolidated balance sheets.  The unpaid principal balances of these
loans at December 31, 1995 and 1994 are $1,110,991,000 and $854,863,000
respectively.

          NCB has excess servicing substantially pertaining to blanket loans
made to cooperative housing corporations totalling $25,670,305 and
$14,987,605 at December 31, 1995 and 1994, respectively, with fair values of
$27,749,372 and $15,354,320 in the same respective periods.

5.    Loans and Lease Financing
  
          Loans and leases outstanding by category at December 31 are as
follows:

                                             1995         1994   

Commercial loans                        $327,214,991 $246,796,452
Real estate loans
       Construction                          428,201      999,349
       Residential                       208,487,534  187,010,904
       Loans held for sale                38,608,195   46,515,785
       Commercial                          9,361,090   10,300,718
Lease financing                           13,090,468    9,466,339
                                        $597,190,479 $501,089,547

          NCB's commercial and real estate loan portfolio is diversified both
in terms of industry and geography.  The following is the distribution of the
loans outstanding at December 31:

                              Commercial Loans    Real Estate Loans 
                               1995      1994      1995     1994 
By Region
  Northeast                    25.3%     33.1%     62.8%     56.7%
  South Atlantic               17.2       8.5       8.5      17.5
  Central                      26.7      28.3      22.5      18.4
  West                         30.8      30.1       6.2       7.4 

                              100.0%   100.0%     100.0%    100.0%


                                         Percentage of Total
                                            Loan Portfolio    

                                          1995      1994     
By Borrower Type
  Real estate
    Construction                            .1%       0.2%
    Residential                           41.4       46.6
    Commercial                             1.6        2.1
  Commercial
    Food processing and distribution      24.2       25.1
    Financial services                    10.2        5.1
    Medical service and supplies           4.2        4.3
    Other                                 16.1       14.7 
  Lease Financing                          2.2        1.9
                                         
                                         100.0%     100.0%


          NCB originates multifamily blanket mortgages to predominantly
owner-occupied housing cooperatives.  A significant portion of NCB's mortgage
loans are located within New York City due to that city's extensive coopera-
tive market. At December 31, 1995, $72,280,000 of real estate loans are
located in New York. The blanket mortgages are collateralized by the building
and proprietary leases of the housing cooperative.  The loans are repaid from
operations of the real estate cooperative.

          NCB's commercial portfolio has a concentration in the food pro-
cessing and distribution industry. The loan types include lines of credit,
revolving credits, and term loans.  These loans are typically collateralized
with general business assets (e.g., inventory, receivables, fixed assets, and
leasehold interests).  The loans are expected to be repaid from cash flows 
generated by the borrower's operating activities. NCB's exposure to credit
loss in the event of nonperformance by the other parties to the loan is the
carrying amounts of the loans.
  
          
          The carrying amounts and respective estimated fair values of loans
and leases outstanding at December 31 are as follows (amounts in thousands):


                             Carrying Amount    Estimated Fair Value  

                              1995      1994      1995       1994  
Commercial
  Fixed rate loans          $156,434  $ 51,424  $161,309   $ 49,365
  Adjustable rate loans      170,781   195,372   175,960    194,150
Real Estate
  Loans held for sale         38,608    46,515    40,317     44,799
  Portfolio-fixed rate        60,243    34,653    62,049     33,077
  Portfolio-adjustable       158,035   163,660   156,336    160,394
Lease financing               13,090     9,466    13,076      9,686

                            $597,190  $501,090  $609,047   $491,471

          
6. Receivables Sold with Recourse

          At December 31, 1995 and 1994, restricted cash of $8,348,703 is
held by a trustee for the benefit of certificate holders in the event of a
loss on certain loans sold with balances totalling $37,300,000 and
$92,623,000 in 1993 and 1992, respectively. At December 31, 1995 and 1994,
the outstanding balances of the recourse loan sales totalled  $122,264,581
and $127,411,698, respectively.  These loans are primarily concentrated in
New York. NCB's exposure to credit loss in the event of nonperformance by the
other parties to the loan is the carrying amounts of the loans up to
$8,348,703.  To date NCB has not incurred any losses on these loan sales.

           In an unrelated 1993 transaction, NCB sold loans into securities
totalling $25,924,380 of which any losses on the subordinate tranche are
repaid from a security held by NCB totalling $2,720,956 and $2,626,908, at
December 31, 1995 and 1994, respectively.  At December 31, 1995 and 1994, the
outstanding balances of the 1993 recourse loan sale was $21,382,078 and
$24,334,574.These loans are primarily concentrated in New York. NCB's expo-
sure to credit loss in the event of nonperformance by the other parties to
the loan is the carrying amounts of the loans up to $2,720,956.  To date NCB
has not incurred any losses on these loan sales.


7.  Impaired Assets

          Loans that became impaired after January 1, 1994 totalled
$2,450,255 and $1,441,327 at December 31, 1995 and 1994,respectively, and
averaged $1,339,000 and $1,374,000 during the same respective periods. The
1995 loans are comprised of nonaccrual loans and a restructured loan total-
ling $1,740,794 and $709,461, respectively. The 1994 loans are comprised of
nonaccrual loans and a restructured loan totalling $722,877 and $718,450,
respectively. A specific allowance of $248,000 and $0 has been set aside for
these loans in 1995 and 1994 , respectively, as management's best estimate of
their fair value is less than the recorded investment of the loans.  During
1995 and 1994, the interest collected on the nonaccrual loans was applied to
reduce the outstanding principal.  Interest earned on the restructured loan
totalled $54,000 and $57,000 during 1995 and 1994, respectively.  
           
          At December 31, 1995, there are no commitments to lend additional
funds to borrowers whose loans are non-performing. 

          At December 31, 1995 and 1994, NCB had real estate owned of
$1,396,666 and $300,000, respectively, which are classified as other assets.  


8.   Allowance for Loan Losses

          The following is a summary of the activity in the allowance for
loan losses:
          
                                  1995         1994          1993    
Balance at beginning of year  $13,031,499   $12,309,359   $10,418,687
Provision for loan losses       1,904,500       878,401     1,703,907
Charge-offs                      (699,014)     (319,592)     (252,384)
Recoveries of loans previously
  charged off                     317,255       163,331       439,149

Balance at end of year        $14,554,240  $ 13,031,499   $12,309,359

          The allowance for loan losses is 2.5%, 2.6%, and 2.7% of loans and
 lease financings at December 31, 1995, 1994, and 1993, respectively.


9.  Transactions with Related Parties

          Section 103 of the Act, as amended, requires that twelve of the
fifteen members of NCB's Board of Directors be elected by holders of Classes
B and C Stock and that they have actual cooperative experience. NCB stock is,
by law, owned only by borrowers and entities eligible to borrow.  The elec-
tion rules require that candidates for the Board of Directors represent co-
operative organizations that currently hold Class B or Class C Stock.  NCB
has conflict of interest policies which require, among other things, that a
board member be disassociated from decisions which pose a conflict of inte-
rest or the appearance of a conflict of interest. Loan requests from coopera-
tives with which members of the board may be affiliated are subject to the same
eligibility and credit criteria, as well as the same loan terms and condi-
tions, as all other loan requests.

          In addition, NCB through its subsidiary, NCBSB, enters into tran-
sactions in the normal course of business with its directors, officers, and
their family members. 




          For the year ended December 31, 1995 loans to affiliated coopera-
tives, directors, officers, and their family members have the following
outstanding balances:

                       January 1,                           December 31,
                         1995       Additions  Deductions       1995    
Loans to affiliated
  cooperatives        $30,327,980  $33,997,242 $24,963,811   $39,361,411

Loans to directors,
  officers, and family         
  members                 821,401      577,211      88,287     1,310,325
                      $31,149,381  $34,574,453 $25,052,098   $40,671,736

Percent of loans
  outstanding                6.2%                                  6.8%


          During 1995, 1994, and 1993 NCB recorded interest income of
$2,957,590, $2,675,104, and $4,009,647 respectively on loans to related parties.

          
          Included in the analysis of loans outstanding to affiliated coope-
ratives as of December 31, 1995 is a $50 million loan to The Co-operative
Central Bank.  This loan is serviced by NCB Mortgage Corporation and is 80%
participated to outside banks without recourse to NCB.  NCB has adequately
reserved for the $10 million exposure associated with the 20% share it
retained.  The loan is secured by US Government guaranteed obligations equal
to 110% of the outstanding balance.  The Co-operative Central Bank is an or-
ganization with which an NCB director was formerly affiliated.Said director's
term expired in April 1995 and the related $3million outstanding balance is
included as a deduction to loans to affiliated cooperatives in 1995.

          Certain NCB affiliates, and certain directors and officers of NCB
and NCBSB, have deposits with NCBSB.  Such deposits, aggregated $3,774,723
and $3,101,247 as of December 31, 1995 and 1994, respectively.

          During 1995, NCB extended a $10 million letter of credit to NCBRFC.
The letter of credit provides a credit enhancement in the event of loss on
loans sold by NCBRFC and securitized by a third party. NCB has risk of loss
equal to the amount of funds drawn on the letter of credit.  At December 31,
1995, no amounts were drawn on the letter of credit. 


10. Premises and Equipment

          Premises and equipment as of December 31 consist of the following:

                                      1995        1994   
Furniture and equipment           $2,617,598   $2,266,851
Leasehold improvements             1,550,812    1,547,096
Other                              1,493,722    1,396,178
                                   5,662,132    5,210,125
Less:  Accumulated depreciation
    and amortization              (3,765,353)  (3,130,762)

                                  $1,896,779   $2,079,363

11. Leases

          NCB leases its headquarters in Washington, D.C. through April 1,
2002. NCB also leases premises for its regional offices with expiration dates
between January 31, 1995 to January 6, 1999.  These leases are all non-
cancelable operating leases.

          Minimum future rental payments on premises and office equipment
under non-cancelable operating leases having remaining terms in excess of one
year as of December 31, 1995 are as follows:


                      1996                      $1,619,187
                      1997                       1,587,975
                      1998                       1,531,223
                      1999                       1,366,016
                      2000                       1,268,352
                      2001 and Thereafter        1,585,440
                                   
                                                $8,958,193


          Rental expense on premises and office equipment in 1995, 1994, and
1993 is $1,744,329, $1,677,412, and $1,669,165, respectively.

          During 1992, NCB deferred incentives received in connection with a
new lease for office space. These incentives are being amortized over the ten
year life of the lease.  At December 31, 1995 and 1994, the unamortized lease
incentive is $1,296,632 and $1,418,917, respectively.


12. Deposits

          Deposits as of December 31 are summarized as follows:

                                       1995                   1994            
                                          Weighted               Weighted
                                           Average                Average
                                Balance     Rate       Balance     Rate  


Balances by type
  Passbook accounts           $ 7,217,986  3.00%   $ 3,671,496     3.00%
  Money market demand and
    NOW accounts               11,211,690  2.50     12,975,248      2.65
  Fixed-rate certificates
    Less than $100,000         42,008,489  6.04     32,591,552      5.05
    More than $100,000         17,662,008  5.60      9,680,253      4.08

                              $78,100,173  5.15%   $58,918,549      4.23%
          

          The contractual maturity of certificate accounts at December 31,
 1995 is as follows:

                    Year Ending December 31           Amount    

     
                         1996                        $35,710,000
                         1997                         19,106,000
                         1998                          3,595,000
                         1999                          1,226,000
                         2000 and thereafter              33,497

                                                     $59,670,497


          The estimated fair value of deposits is $77,224,000 and $58,353,000
at December 31, 1995 and 1994, respectively.

13. Short-Term Borrowings

    Revolving credit facilities

          NCB has $256 million of revolving lines of credit, $120 million of 
which are committed until May 30, 1998 and $80 million committed until May
30, 1996.  The remaining balance of $56 million is available to NCB based
upon discretion of the lender at December 31, 1995.

          Interest expense from borrowings under the revolving line of credit
facilities is $5,004,701, $1,875,744 and $774,657 in 1995, 1994, and 1993,
respectively.  The following is a summary of the borrowings under the facili-
ty for the years ended December 31:
                                            1995         1994   

Borrowings outstanding                                      
       at December 31                   $128,000,000  $ 91,000,000
Available capacity
       at December 31                    128,000,000   100,000,000
Average line of credit borrowings
       outstanding during the year        77,704,284    37,711,150
Maximum borrowings during the year       186,000,000    91,000,000
Weighted average borrowing rate
       During the year                          6.4%           4.9%
       At December 31                           6.3%           6.2%
       
               
               Borrowing rates under the revolving credit facility are
indexed off the prime rate, federal funds rate, certificate of deposit rates
or the London Interbank Offered Rate (LIBOR) and vary with the amount of
borrowings outstanding.  As of December 31, 1995, commitment fees for the 
ine of credit are .20% on $120 million and .125% on $80 million.  Total com-
mitment fees paid for revolving credit facilities are $340,000, $458,335, and
$538,630 in 1995, 1994, and 1993, respectively.  All borrowings under the fa-
cility which are outstanding at expiration of the facility are due at that
time.

               NCB is required under these revolving lines of credit agree-
ments to maintain $25 million of cash, cash equivalents, and investments and
have, among other items, an effective net worth of not less than $265 million
(defined as total members' equity plus subordinated Class A notes).  NCB
shall not at any time permit consolidated senior debt to exceed 650% of con-
solidated adjusted  net worth.

         Other Short-term Debt
 
               In an effort to reduce NCB's cost of funds, NCB developed a
program under which it makes short-term borrowings from certain of its custo-
mers.  At December 31, the short-term borrowings outstanding totalled
$4,499,998. During 1995, NCB also entered into a series of reverse repurchase
agreements.  The average balance of reverse repurchase agreements outstanding
during 1995 was $19,471,431 and the maximum borrowed during 1995 was
$29,517,612.  The weighted average rate on the reverse repurchase agreements
during 1995 was 6.25%. There were no reverse repurchase agreements outstand-
ing at December 31, 1995.


         Estimated fair value

               The carrying amounts and respective estimated fair values of
short-term borrowings at December 31, 1995 and 1994 are as follows (amounts 
in thousands):







                           Carrying Amount  Estimated Fair Value

                           1995      1994      1995      1994  

Line of Credit           $128,000  $91,000   $128,018  $90,995
Other                       4,500    1,038      4,504    1,039
                         $132,500  $92,039   $132,522  $92,034


14. Long-term Debt

          The following is a schedule of outstanding long-term debt at
December 31, 1995:
                         

                       Amount        Rate         Maturity

                    $ 47,107,429     8.25%           1997
                      33,000,000     7.90            1998
                      32,080,616     8.51            2000
                      30,000,000     7.15            2001
                      12,500,000     6.60            2002
                    $154,688,045

          NCB has entered into various agreements for extension of credit 
with third parties. One agreement, with a major insurance company, provides
NCB with the option to borrow by December 31, 1996, $50 million for terms as
long as 6 years.  As of December 31, 1995 , NCB has borrowed $30 million on
this agreement.  The majority of the long-term debt has semi-annual term with
principal payments due on a 30/360 basis.

          NCB has entered into a series of interest rate swap agreements
which have a combined notional amount of $81 million.  The effect of the
agreements is to convert $81 million of the long-term debt from a weighted
average fixed rate of 7.00% to a floating rate based on LIBOR.   

          The interest rate swap agreements are all tied to the six month
LIBOR rate plus a spread and reprice at different times throughout the year.
At December 31, the six month LIBOR was 5.51%.  These agreements expire as
follows:

                                        Maturity    
                        Amount            Date  
    
                     $10,000,000          1997
                      28,000,000          1997
                      13,000,000          1998
                      30,000,000          2001
                     $81,000,000

          NCB is required under these lending agreements to, among other
things, maintain $25 million of cash, cash equivalents and investments and
have an effective net worth of not less than $265 million (defined as total
members' equity plus subordinated Class A notes).  NCB shall not at any time
permit consolidated senior debt to exceed 650% of consolidated adjusted net
worth.

          The carrying amounts of long-term debt at December 31, 1995 and
1994 are $154,688,045 and $105,356,867, respectively,  and the fair values of
the long-term debt are $158,682,000 and $103,191,000 in the same respective
periods.


15.    Subordinated Class A Notes

               On December 31, 1981, NCB issued unsecured subordinated Class
A notes to the U.S. Treasury (holder) in the amount of $184,270,000 as provi-
ded in the Act, as amended, in full redemption of the Class A Preferred Stock
previously owned by the Government.  The notes and all related payments are 
subordinated to any secured and unsecured notes and debentures thereafter
issued by NCB, but the notes have first preference with respect to NCB's
assets over all classes of stock issued by NCB.  NCB cannot pay any dividend
on any class of stock at a rate greater than the statutory interest rate pay-
able on subordinated Class A notes. 

               The notes require that proceeds from the sale of Classes B and
C Stock be applied annually toward the repayment of the notes. In 1995 and
1994, no payments were made.  In February 1993 and November 1994, NCB adopted
plans to maintain a schedule to ensure accumulation of the funds needed to
repay these notes which mature on October 31, 2020.  This involves the creat-
ion of a reserve fund and the issuance of preferred stock or subordinated
debt.  Total contributions to the fund, including interest thereon, would
approximate $100 million.  The remaining $80 million would be obtained
through the issuance of preferred stock or subordinated debt.  As of December
31, 1995 and 1994, NCB had designated investments of $3 million and $2 million,
respectively, for this fund.

               The Act states that the amount of NCB borrowings which may be
outstanding at any time shall not exceed 10 times the paid-in capital and
surplus which, as defined by the Act, includes the subordinated Class A notes.

               The annual interest payments for each tranche are determined 
in accordance with the following schedule which also includes the carrying
amounts and respective estimated fair values of the subordinated Class A
notes at December 31, 1995 (in thousands):
         

                                     Next        Carrying   Estimated
        Index             Rate   Repricing Date   Amount    Fair Value

91-day  Treasury rate    5.40%  January 1, 1996   $ 53,553  $ 53,553 
 3-year Treasury rate    4.24   October 1, 1996     36,854    36,566 
 5-year Treasury rate    6.01   October 1, 2000     55,281    56,627 
10-year Treasury rate    8.82   October 1, 2000     36,854    41,839   
                                                  $182,542  $188,585

          NCB has entered into a series of interest rate swap agreements
which have a combined notional amount of $60 million. The effect of the
agreements is to convert $30 million of each of the 5- and 10- year
subordinated Class A notes from a weighted average fixed rate of 7.41% to a
floating rate based on the one month, three month and six month libor which
were 5.69%, 5.63% and 5.51% respectively, at December 31, 1995. The entire
$60 million matures in the year 2000.

16. Common Stock and Members' Equity

         NCB's common stock consists of Class B Stock owned by its borrowers,
Class C Stock owned by cooperatives eligible to borrow from NCB, and Class D
non-voting Stock owned by others.  

                              1995                     1994              
                    Class B  Class C  Class D   Class B  Class C  Class D

Par value per share $    100 $    100 $    100  $    100 $    100 $    100
Shares authorized    800,000  300,000  100,000   700,000  300,000  100,000
Shares issued and
  outstanding        723,498  217,312        3   678,231  248,446        3
          











          The changes in each class of common stock are described below:

                            Class B       Class C   Class D     Total    

Balance, January 1, 1993    $59,894,353   $20,577,597   $300   $80,472,250
Proceeds from issuance of 
 of common stock                -                 100     -            100
Cancellation and redemption
 of common stock               (223,258)       (3,944)    -       (227,202)

Balance,December 31, 1993   $59,671,095    20,573,753    300    80,245,148 
Proceeds from issuance  
 of common stock                 10,000           200     -         10,200
Cancellation and redemption
 of common stock               (330,841)          -       -       (330,841)
Conversion of allocated 
 surplus to common stock      8,556,927     4,270,672     -     12,827,599
1994 patronage dividends        (84,110)          -       -        (84,110) 

Balance,December 31,1994     67,823,071    24,844,625    300     92,667,996
Cancellation and redemption
 of common stock             (1,135,617)   (2,408,962)    -      (3,544,579)
1994 patronage dividend
 distributed in common stock  4,746,618       211,185     -       4,957,803
Reclassification of 
 stock surplus                  915,682      (915,682)    -           -    

Balance,December 31,1995    $72,349,754   $21,731,166   $300    $94,081,220

          
          Members' equity includes the three classes of common stock, alloca-
ted and unallocated retained earnings. Allocated retained earnings have been
designated for patronage dividend distribution, whereas unallocated retained
earnings have not been designated for patronage dividend distribution.        


17. Regulatory Capital and Retained Earnings of NCBSB

          In connection with the insurance of savings accounts, NCBSB is
required to maintain minimum amounts of regulatory capital.  If the savings
bank fails to meet its minimum required capital, the appropriate regulatory
authorities may take such actions, as they deem appropriate, to protect the
Savings Association Insurance Fund (SAIF), the savings bank, and its deposi-
tors and investors.  Such actions may include various operating restrictions,
limitations on liability growth, limitations on deposit account interest
rates, and investment restrictions.  

          NCBSB's capital exceeds the minimum capital requirements at
December 31, 1995.  The following table summarizes the NCBSB's capital at
December 31, 1995:















                              Tangible     Core      Risk-Based
                               Capital    Capital      Capital    

NCBSB's regulatory capital   $8,474,000  $8,943,000   $9,037,000
Minimum regulatory capital    
  required                    1,310,000   2,620,000    3,630,000

NCBSB's regulatory capital
  in excess of minimum
  requirement                $7,164,000  $6,323,000   $5,407,000

NCBSB's regulatory capital
  as a percent of assets          9.70%      10.18%        19.91%
 
Minimum regulatory capital
  required as a percent 
  of assets                       1.50%       3.00%         8.00%


Asset base used for capital
  purposes                   $87,341,000  $87,810,000  $45,378,000

          NCBSB's management believes that, under the current regulations,
NCBSB will continue to meet its minimum capital requirements in the foresee-
able future.  However, events beyond the control of NCBSB, such as increased
interest rates or a downturn in the economy in areas where NCBSB has most of
its loans, could adversely affect future earnings and, consequently, the abi-
lity of NCBSB to meet its future minimum capital requirements.

          The Office of Thrift Supervision (OTS) regulations impose certain
restrictions on NCBSB's payment of dividends.  At December 31, 1995, capital
of $3,141,000 is available for cash dividends.  Capital unavailable for di-
vidend distribution at December 31, 1995, without the OTS's written consent,
is $6.3 million or 5.3% of NCB's equity.

          
18. Employee Benefits

          Substantially all employees are covered by a non-contributory, de-
fined contribution retirement plan.  Total expense for the retirement plan
for 1995, 1994, and 1993 is $329,471, $322,065, and $241,309, respectively.

          NCB maintains an employee thrift plan organized under IRS Code
Section 401(k) and contributes up to 6% of each participant's salary.  Con-
tributions and expense for 1995, 1994, and 1993 are $275,457, $251,600, and
$234,246, respectively.


19. Income Taxes

          Each year under the Act, NCB must declare tax deductible patronage
refunds in the form of cash, stock, or allocated surplus which effectively
reduce NCB's federal income tax to insignificant amounts.  In 1995 and 1994,
NCB converted $4,848,218 and $12,844,968, respectively, of allocated surplus
to common stock. In 1996, NCB anticipates that it will declare a patronage
dividend for 1995 of $11,309,000.  The anticipated cash portion of the patro-
nage dividend in 1996 of 1995 earnings is shown as dividends payable.  The
anticipated stock portion of the patronage dividend in 1996 of 1995 earnings
has been added to allocated retained earnings at December 31, 1995.  Patrons
of NCB receiving such patronage dividends consent to include them in their
income. 

          The provision for income taxes consists of the following:






                                   Year Ended December 31,                
                                1995       1994          1993     
Current tax expense
  Federal                   $665,429    $ 602,358    $1,129,171
  State and local             19,184                     56,234
  
  Total current              684,613      602,358     1,185,405

Deferred tax (expense) benefit
  Federal                    (14,858)       6,242      (351,602)
  State and local            107,928      (24,070)       12,195

  Total deferred              93,070      (17,828)     (339,407)

Total provision             $777,683    $ 584,530     $ 845,998


          The provision for income taxes differs from the amount of income
tax determined by applying the applicable U.S. statutory federal income tax
rate to pretax income as a result of the following differences:

                                  Year Ended December 31,              

                               1995        1994         1993      

Statutory U.S. tax rate      $4,510,339  $3,216,873   $3,217,072
Patronage dividends          (3,844,910) (2,401,410)  (1,970,383)
NOL carryforward                                        (408,000)
State and local taxes           127,112    (169,428)      45,163
Other                           (14,858)    (61,505)     (37,854)

Income tax provision         $  777,683  $  584,530   $  845,998


          Deferred tax assets net of liabilities, included in other assets,
are comprised of the following at December 31, 1995 and 1994:

                                           1995         1994   

Deferred commitment fees                $103,742       $156,358
Allowance for loan losses                279,017        653,904
Other                                     77,400        128,016

Gross deferred tax assets                460,159        938,278

Valuation allowance                                    (181,189)

Net deferred tax assets                  460,159        757,089

Original issue discount                                (155,800)
Federal Home Loan Bank stock dividends   (32,239)       (19,485)
Other                                    (61,574)       (33,992)

Gross deferred tax liabilities           (93,814)      (209,277)

                                        $366,345       $547,812





20. Income Available for Dividends on Stock

          Under an existing long-term debt agreement, the aggregate amount of
cash dividends on Class C or Class D Stock, together with patronage dividends
payable in cash, is limited to the sum of $15 million plus 50% of NCB's con-
solidated adjusted net income accumulation (or minus 100% of NCB's consolida-
ted adjusted net income in case of a deficit) from January 1, 1992 through
the end of the most current fiscal year ended. If the aggregate amount of
cash dividends and patronage dividends payable in cash exceeds the limitation
previously described, total patronage dividends payable in cash and cash di-
vidends payable on any calendar year may not exceed 20% of NCB's taxable in-
come for such calendar year.

          Notwithstanding the above restriction, NCB is prohibited by law 
from paying dividends on its Class C Stock at a rate greater than the statu-
tory interest rate payable on subordinated Class A notes.  Those rates for
1995, 1994, and 1993 are 6.3%, 5.4%, and 6.0% respectively.  Consequently, 
the amounts available for payment on the Class C Stock for 1995, 1994, and
1993 are $1,455,988, $1,552,789 and $1,110,983, respectively. In addition, 
under the Act and its bylaws, NCB may not pay dividends on its Class B stock.


21. Financial Instruments with Off-Balance Sheet Risk

         NCB is a party to financial instruments with off-balance sheet risk.
NCB uses such instruments in the normal course of business to reduce its own 
exposure to fluctuations in interest rates.  These financial instruments
include commitments to extend credit, standby letters of credit, interest 
rate swaps,forward commitments to sell loans and financial futures contracts.
Those instruments involve, to varying degrees, elements of credit and inte-
rest rate risk in excess of the amount recognized in the balance sheets. The 
contract or notional amounts of those instruments reflect the extent of in-
volvement, but not exposure, that NCB has in particular classes of financial 
instruments.

          NCB's exposure to credit loss in the event of nonperformance by the
other parties to the commitments to extend credit and standby letters of 
credit written is represented by the contract or notional amounts of those 
instruments.  NCB uses the same credit policies in making commitments and 
conditional obligations as it does for on-balance sheet instruments.  For 
interest rate swap transactions, forward commitments, and financial futures 
contracts, the contract or notional amounts do not represent exposure to
credit loss.  Unless noted otherwise, NCB does not require collateral or 
other security to support financial instruments with credit risk.

          In the normal course of business, NCB makes loan commitments which 
are not reflected in the accompanying financial statements.  The commitments 
to extend credit are agreements to lend to a customer as long as there is no 
violation of any condition established in the contract.  Commitments general-
ly have fixed expiration dates or other termination clauses and may require 
payment of a fee.  Since many of the commitments are expected to expire with-
out being completely drawn upon, the total commitment amounts do not
necessarily represent future cash requirements. NCB evaluates each customer's
creditworthiness on a case-by-case basis.  The amount of collateral obtained,
if deemed necessary by NCB upon extension of credit, is based on management's
credit evaluation of the counterparty.  Collateral varies but may include 
accounts receivable, inventory, property, plant, equipment, residential and 
income-producing commercial properties.

          Standby letters of credit are conditional commitments by NCB to 
guarantee the payment performance of a customer to a third party.  The credit
risk involved in issuing letters of credit is essentially the same as that 
involved in extending loan facilities to customers.

          The contract or notional amounts and the respective estimated fair 
value of NCB's off-balance sheet financial instruments at December 31, are as
follows (amounts in thousands):

                                        Contract of      Estimated
                                      Notional Amounts   Fair Value  
                                       1995      1994   1995     1994
Financial instruments whose contract
  amounts represent credit risk:
  Commitments to extend credit       $149,190  $198,691   $516     $847         
  Standby letters of credit            69,847    29,600   753       250
 
          Derivative Financial Instruments Held or Issued for Purposes other 
than Trading           

          NCB uses derivative financial instruments in the normal course of 
business for the purpose of reducing its own exposure to fluctuations in 
interest rates.  Existing NCB policies prohibit the use of derivative finan-
cial instruments for any purpose other than managing interest rate risk.  
These instruments included interest rate swaps, financial future contracts, 
forward commitments, and option-like contracts such as caps, floors, and 
collars.

          Interest rate swaps are executed to manage the interest rate risk 
associated with specific assets or liabilities.  An interest rate swap agree-
ment commits each party to make periodic interest payments to the other based
on an agreed-upon fixed rate or floating rate index.  There are no exchanges
of principal amounts.  Entering into an interest rate swap agreement involves
the risk of default by counterparties and interest rate risk resulting from 
unmatched positions.  The amounts potentially subject to credit risk are 
significantly smaller than the notional amounts of the agreements.  NCB is 
exposed to credit loss in the event of nonperformance by its counterparties 
in the aggregate amount of $8,433,204, representing the estimated cost of 
replacing, at current market rates, all outstanding swap agreements. 
NCB does not anticipate nonperformance by any of its counterparties.  Income 
or expense from interest rate swaps is treated as an adjustment to interest 
expense/income on the hedged asset or liability.

          
          Financial futures are contracts for delayed delivery of specific 
securities at a specified future date and at a specified price or yield.  NCB
purchases/sells these contracts to hedge the interest rate risk associated 
with originating mortgage loans that will be held for sale.  NCB has minimal 
credit risk exposure on these financial instruments since changes in market 
value of financial futures are settled in cash on the following business day,
and payment is guaranteed by the clearinghouse.  Gains and losses from these 
contracts are deferred until the time of disposition of the asset or liability.

          NCBSB and NCB enter into forward commitments to sell a portion of 
their production of loans to Federal National Mortgage Association and Resi-
dential Funding Corporation.  The market value of forward commitments is 
considered in the lower of cost or market valuation of the loan portfolio 
held for sale.

          NCB purchases or sells caps, floors, and collars to its customers 
in the  normal course of business.  Caps, floors, and collars are option-like 
contracts that provide the holder with benefits of favorable movements in the
price of an underlying asset or index with limited or no exposure to losses from
unfavorable price movements, generally in return for a premium paid at in-
ception by the holder to the issuer.  NCB offsets its risks associated with 
providing these products to its customers by executing offsetting positions 
with other counterparties. 

          In 1993, NCB entered into a transaction to sell an interest rate 
cap in the normal course of business.   At December 31, 1995 and 1994, the 
notional amount of the cap totalled $1,633,333 and $1,233,333, respectively. 
The fair value of the outstanding cap was $3,709 at December 31, 1995.  NCB
purchased an offsetting position in  February 1994, with a start date of 
February 1, 1996.  

          The contract or notional amounts and the respective estimated fair 
value of NCB's off-balance sheet financial instruments at December 31, are as
follows: (amounts in thousands):

                                    Contract or
                                  Notional  Amounts  Estimated Fair Value
                                    1995      1994       1995    1994 
Financial instruments whose notional
  or contract amounts exceed the 
  amount of credit risk:

      Forward commitments          $   -    $    703  $   -    $    703
      Financial futures contracts    53,400    43,900    51,388   43,619
      Interest rate swap agreements         
       In a net receivable position 141,000    116,000  149,438   116,866
       In a net payable position   (141,000)  (116,000)(141,005) (115,758)

          At December 31, 1995 and 1994, NCB had deferred gains and (losses)
outstanding on financial futures contracts totalling $15,313 and ($1,347,082)
and $1,075,816 and ($510,459), respectively, which are included in as loans 
available for sale.  The sale of the related loans is expected to occur in April
1996.

22.  Fair Value of Financial Instruments

      Statement of Financial Accounting Standards ("SFAS") No. 107, "Disclo-
sure about Fair Value of Financial Instruments," requires disclosure of fair 
value information about financial instruments, whether or not recognized in 
the balance sheet, for which it is practicable to estimate that value.  In 
cases where quoted market prices are not available for identical or compara-
ble instruments, fair values are based on estimates using the present value 
of estimated cash flows using a discount rate commensurate with the risks
involved or other valuation techniques.  The resultant fair values are 
affected by the assumptions used, including the discount rate and estimates 
as to the amounts and timing of future cash flows.  In that regard, the
derived fair value estimates cannot be substantiated by comparison to inde-
pendent markets and, accordingly, the fair values may not represent actual 
values of the financial instruments that could have been realized as of year 
end or that will be realized in the future.  

      The following methods and assumptions were used to estimate the fair 
value of each class of financial instrument for which it is practicable to 
estimate that value:

  
  Cash and cash equivalents - The carrying amount approximates fair value.

  Investments - Fair values are based on quoted market prices for identical 
or comparable securities.

  Loans and lease financing - For adjustable rate commercial loans that 
reprice frequently and with no significant changes in credit risk, fair
values are based on carrying values.  The fair market value of other adjust-
able rate loans is estimated by discounting the future cash flows assuming 
that the loans mature on the next repricing date using the rates at which 
similar loans would be made to borrowers with similar credit quality and the 
same stated maturities.  The fair value of fixed rate commercial and of
other loans and leases, excluding loans held for sale, is estimated by 
discounting the future cash flows using the current rates at which similar 
loans would be made to borrowers with similar credit quality and for the same
remaining maturities.  
 
  Excess servicing - The fair value of excess servicing is estimated by 
discounting the  future cash flows using  the current rates at which similar 
loans would be made to borrowers with similar credit quality and the same 
stated maturity of the underlying loans for which the excess servicing relates. 

  Deposit liabilities - The fair value of demand deposits, savings accounts, 
and certain money market deposits is the amount payable on demand at the 
reporting date.  The fair value of fixed-maturity certificates of deposit is 
estimated using a discounted cash flow calculation that applies interest rates
currently being offered on certificates of deposits of similar remaining 
maturities.

  Short-term and other borrowings - The carrying amounts of the revolving line
of credit balances, advances from the Federal Home Loan Bank and other 
borrowings approximate fair value.

  Long-term debt - The fair value of long-term debt is estimated by discount-
ing the future cash flows using the current borrowing rates at which similar 
types of borrowing arrangements with the same remaining maturities could be 
obtained by NCB.

  Subordinated Class A notes - The fair value of subordinated Class A notes 
is estimated by discounting the future cash flows using the current borrowing
rates at which similar types of borrowing arrangements with the same 
remaining maturities could be obtained by NCB.

  Interest rate swap agreements - The fair value of interest rate swaps (used
for interest-rate risk management purposes) is the estimated amount that NCB 
would receive or pay to terminate the swap agreements at the reporting date, 
taking into account current interest rates and the current creditworthiness 
of the swap counterparties.
 
  Financial Futures and Forward contracts - The fair value of interest rate 
futures  is based on the closing price of the Chicago Board of Trade at 
December 31, 1995 and 1994.   The fair value of forward contracts are based 
on current market prices for similar contracts.
 
  Commitments to extend credit, standby letters of credit, and financial 
guarantees  written - The fair value of commitments is estimated using the 
fees currently charged to enter into similar agreements, taking into account 
the remaining terms of the agreements and the present creditworthiness of the
counterparties.  For fixed-rate loan commitments, fair value also considers the
difference between current levels of interest rates and committed rates.  The 
fair value of guarantees and letters of credit is based on fees currently 
charged for similar agreements or on the estimated cost to terminate them or 
otherwise settle the obligations with the counterparties at the reporting date.

The estimated fair value of the Bank's financial instruments as of December 
31, 1995 are set forth in the notes referenced below:
    
    
                                               Cross
                                             Reference

    Financial Assets:       
          Cash and cash equivalents          Note 2
          Investments                        Note 3   
          Excess servicing                   Note 4
          Loans and lease financing          Note 5
          
           
     Financial Liabilities: 
          Deposits                           Note 12
          Short-term and other borrowings    Note 13
          Long-term debt                     Note 14
          Subordinated Class A notes         Note 15

    Off-Balance Sheet Financial Instruments: 
          Interest rate swap agreements      
            In a net receivable position     Note 21
            In a net payable position
          Financial futures and
           forward contracts                 Note 21
          Commitments to extend credit,
           standby letters of credit, and    
           financial guarantees              Note 21
           










<PAGE>

           ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS,
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE

         None.
PART                               III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERSOF THE REGISTRANT

    The directors and executive officers of NCB and the positions held by 
each are as follows:

                                                     Year First  End of   
                          Position                   Appointed    Term   Age 
 
Edward J. Dirkswager, Jr. Chairman of the Board of
                           Directors and Director       1990     1996    57

Charles E. Snyder         President and Chief
                           Executive Officer            1983       -     42

Leo H. Barlow             Director                      1993     1996    43

Harry J. Bowie            Director                      1991     1997    60

Joseph A.Cabral           Director                      1995     1998    47

Pete R. Crear             Director                      1995     1998    53

Jerry W. Davis            Director                      1990     1996    56

Thomas D. Henrion   Vice Chairman of the Board
                    of Directors and Director           1991     1997    52

Terry Lewis               Director                      1991     1997    48

Alfred A. Plamann         Director                      1995     1998    53

Mary Ann Rothman          Director                      1993     1996    53

Anthony J. Scallon        Director                      1995       -     50
 
Sheila A. Smith           Director                      1995       -     50
  
Wally Smith               Director                      1990      1997   48

Dr. Robert L. Thompson    Director                      1989      1997   61
                                  
                                                   Year First   End of
                         Position                   Appointed   Term     Age 

Caroline Blakely         Corporate Vice President,
                         Real Estate Division
                         President, NCB Mortgage
                         Corporation
                         President and Director,
                         NCB 1, Inc.
                         President and Director,
                         NCB Insurance Brokers, Inc.     1992      -     41
         
Charles H. Hackman       Corporate Vice President,
                         President and Director,
                         NCB Financial Corporation
                         Vice President and Director,
                         NCB Savings Bank, FSB
                         Vice President and Director,
                         NCB Insurance Brokers, Inc.       1984    -     51

Mark W. Hiltz            Corporate Vice President,
                         Special Assets                    1982     -    48

Bradford T. Nordholm     Corporate Vice President,
                         Corporate Banking Division
                         President and Director,
                         Cooperative Funding Corp.
                         Vice President and Director,
                         NCB Investment Advisers, Inc.
                         President, NCB Retail
                         Finance Corporation               1984     *    39

Kenneth A. Payton        President, NCB Savings
                         Bank, FSB                         1994     -    62

Marlon W. Pickles        Corporate Vice President          1985     -    64



* Resigned as of January 1, 1996. 




         


         

                                                    Year First End of 
                        Position                    Appointed  Term   Age 
    

Richard L. Reed         Senior Vice President and         
                        Chief Financial Officer,              
                        Treasurer, NCB Mortgage        
                        Corporation                               
                        Vice President and Director,      
                        NCB Savings Bank, FSB          
                        Vice President, Treasurer and    
                        Director, NCB Investment         
                        Advisers, Inc.                             
                        Treasurer, NCB Retail                
                        Finance Corporation               1985    -      37

Barry W. Silver         Corporate Vice President,
                        Credit Policy 
                        Vice President and Director,
                        NCB Saving Bank, FSB              1992     -     49

Terry D. Simonette      President, NCB Development
                        Corporation                       1991     -     46

Nominees For Directorships
 
Leo H. Barlow
James L. Burns
David I. Ferber
Marilyn J. McQuaide
J. Christopher Michael
Mary Ann Rothman
Edward Yaker
 
         Edward J. Dirkswager, Jr. is a Principal at Partners Consulting 
Group, Ltd. since 1993. He was formerly the Chief Executive Officer of LAMAT,
Inc. in 1992  and was an officer of Group Health, Inc. in Minneapolis from 
1983-1991.
 
         Charles E. Snyder was named President and Chief Executive Officer of
NCB in January 1992. He had been Corporate Vice President and Chief Financial
Officer  of NCB since 1983 to December 1991.
 
         Leo H. Barlow has been President & Chief Executive Officer of Sealaska
Corporation since August 1, 1992.  In 1990, he was President & Chief Executive
Officer of Sealaska Timber Corporation.
 
         Harry J. Bowie is the President and Chief Executive Officer of Delta
Foundation, Inc. a community development corporation located in Greenville,
Mississippi since 1986.  He has also served as a Director of the Southern
Regional Council located in Atlanta and the Housing Assistance Council
located in Washington, D.C.
 
          Joseph A. Cabral has been the President and Chairman of the Board of
Chatsworth Products, Inc. since its inception in June 1991. He  also serves
as President of the California chapter of the ESOP Association and a member
of the Executive Board of the ESOP Association State/Regional Council. Prior
to June 1991, he was associated with Arthur Andersen & Co.
 
          Pete Crear is the acting President of Credit Union National Asso-
ciation,  Inc (CUNA) effective December 1995.  Prior to that he was the 
Executive Vice  President and Chief Staff Officer since 1990. Previously, he 
was the  President and Chief Executive Officer of the Indiana Credit Union 
League from  1988 to 1990. He also served as President of the Connecticut 
Credit Union  League, Vice President of Information and Technical Services 
for the Michigan  Credit Union League and Chairman of the League Service 
Development Committee  of the Association of Credit Union League Executives.
 
          Jerry W. Davis has been President and Chief Operating Officer of
Affiliated Foods Southwest, Inc., Little Rock and Van Buren, Arkansas, since
1986.  In 1988, he became Chairman of the Board of Shurfine-Central
Corporation and President of the Retailer Owned Food Distributors
Association.  
 
          Thomas D. Henrion has been President and Chief Operating Officer of
the Food Servicing Purchasing Cooperative, Inc., Louisville, Kentucky since 
1980.  He also serves as President and Chief Executive Officer of KFC Mutual
Insurance Company, Ltd., Hamilton, Bermuda.  
 
          Terry Lewis has been practicing law in Michigan  since 1982.  She was
also the President of the National Association of Housing Cooperatives (NAHC)
from 1987 to October 1995.  Since November 1995, she chairs the legislation
and government relation's committee of NAHC.  
 
           Alfred A. Plamann is the President and Chief Executive Officer of
Certified Grocers of California, Ltd. since 1994.  He was the Senior Vice
President and Chief Financial Officer of Certified Grocers from 1989 to 1993. 
He has served in an executive capacity with Atlantic Richfield Co. (ARCO) and
has served on the board of directors of several of the cooperative's
subsidiaries. Additionally, he has served on the Board of Directors of the
National American Wholesale Grocers Association (NAWGA) and the California
Grocer's Association (CGA),  and has been a member of the Industry Relations
Committee of the Food Marketing Institute (FMI).     
 
           Mary Ann Rothman is Executive Director of the Council of New York
Cooperatives since 1980.  She also serves on the executive committee of the
National Association of Housing Cooperatives.
 
           Anthony J. Scallon is Chairman of the Board of Directors, Federal 
Home  Loan Bank of Des Moines since 1994. He is also a Vocational Coordinator,
Independent School District # 197, West St. Paul, Minnesota from 1994 to
present time. He was elected as Minneapolis City Council Member in 1979 and
served until 1993.
 
           Sheila A. Smith is President and Chief Operating Officer of Advanced
Rubber Concept Inc., (ARC) since 1979. In addition to her position at ARC,
she is also President of GRC Industries and Vice President of TQS Group Inc.
 
           Wally Smith is President and Chief Executive Officer and member of
the  Board of Directors of Recreational Equipment, Inc., Seattle, Washington 
since  1983.  He also serves as Chairman of the Board of Independent Colleges of
Washington.  
         
           Dr. Robert L. Thompson is President and Chief Executive Officer of
Winrock International starting July 1993 to present time. Previously, he was
Dean of Agriculture, Purdue University from 1987 to 1993.  
 
           Caroline E. Blakely became a Corporate Vice President, Real Estate
Division in 1994.  She was formerly a Senior Vice President from 1993 to 1994
and a Vice President  from 1992 to 1993.  Previously, she was a shareholder
and attorney in Fields and Director, PC with a practice in corporate and real
estate law from 1991 to 1992 and was a shareholder and attorney with Golden
Freda & Schraub, PC with a practice in corporate and real estate law from
1985 to 1991.
 
           Charles H. Hackman is  a Corporate Vice President with NCB.  He was
formerly Corporate Vice President and Chief Financial Officer from 1992 to
1994.  He was Corporate Vice President, Credit Policy, of NCB since 1984, and
President of NCB Financial Corporation since its inception in 1988. 
Previously, he was Vice President, Credit Administration of Equitable Bank,
N.A., Baltimore. 
 
           Mark W. Hiltz became Corporate Vice President and Manager of Special
Assets in 1994.  He was Senior Vice President of the Special Assets Division
since 1986.  Previously he was Vice President of Loan Administration since
1983 to 1986 and General Auditor from 1982 to 1983.
 
           Bradford T. Nordholm has been Corporate Vice President, Corporate 
Banking  Division, since 1988 and President of NCB Business Credit Corpo-
ration since  1990.  Prior to that he was Senior Vice President of NCB from 
1985 to 1988  and was a Vice President from 1984 to 1985.  In addition, Mr. 
Nordholm was  President of NCB Mortgage Corporation from 1987 to 1991.  
Previously, he was  Manager, Corporate Finance, of Interregional Service 
Corporation. 
 
           Kenneth A. Payton was named President and Chief Executive Officer 
of NCB  Savings  Bank, FSB in 1994.  Previously, he was the President and CEO of
Citizens Savings Bank Co. in 1992.  He has served in various executive
capacities at Fifth Third Bank from 1986 to 1992 before being promoted to
President and CEO of  Fifth Third Trust Co. and Saving Bank, FSB, Florida. 
 
           Marlon W.Pickles has been Corporate Vice President,Special Assets, of
NCB since 1985.  Previously, he was a self employed management consultant to
financial institutions, primarily in the area of loan workouts. 
  
           Richard L. Reed was named Senior Vice President and Chief Financial
Officer in 1994.  Prior to that, he was Vice President and Treasurer from
1992 to 1994.  He was  Vice President, Treasury from 1989 to 1992.
 
           Barry W. Silver has been Corporate Vice President, Credit Policy, 
of NCB  since January, 1993 and Senior Vice President, Credit Policy of NCB from
January, 1992 to January, 1993.  Previously, he served as a senior lending
officer for NCB since 1980 to 1992.
 
           Terry D. Simonette has been the President and Chief Operating 
Officer of  NCB Development Corporation since 1992.  From 1984 to 1991, he 
served as Vice  President of NCB Development Corporation.
 
 
Nominees for Directorships
 
           Leo H. Barlow has been President and Chief Executive Officr of 
Sealaska  Corporation since August 1, 1992. In 1990, he was President and Chief
Executive Officer of Sealaska Timber Corporation.
 
           James L. Burns is the President and Chief Executive Officer of The
Co- operative Central Bank since 1972. He is also the President and Chief
Exectuve Officer of Co-operative Investment Fund since 1984.  In addition,
he has served as a consultant to the Australian government and the Australian
and New Zealand banking industry.
 
           David I. Ferber is the President of 40 Fifth Avenue Corporation since
1983 and previously served on the board of Village Community School and
chaired committees for them. He also served as general counsel to 186
Riverside Corporation and 67 Park Owners.
 
           Marilyn McQuaide is Senior Vice President and Senior Operations 
Officer  of Vermont National Bank since 1989. She was a Vice President and 
also served  on the board of Northeast Cooperatives.
 
           J.Christopher Michael is the President and Chief Executive Officer of
Associated Wholesalers, Inc. since 1990. He also served on the Board of
Directors of Shurfine Eastern, Inc. and currently holds the position of
President and Chairman of the Board.
 
           Mary Ann Rothman is Executive Director of the Council of New York
Cooperatives since 1980.  She also serves on the executive committee of the
National Association of Housing Cooperatives.     
 
           Edward Yaker is the President and Chairman of the Board of the
Amalgamated Housing Corporation in Bronx, New York since 1984.  He also
served as co-chair of the executive committee for the Coordinating Council
of Cooperatives.
 
 
COMPOSITION OF BOARD OF DIRECTORS 
  
              The Act provides that the Board of Directors of NCB shall 
consist of 15  persons serving three-year terms.  An officer of NCB may not 
also serve as  a director.  The President of the United States is authorized 
to appoint  three directors with the advice and consent of the Senate.  Of the
Presidential appointees, one must be selected from among proprietors of small
business concerns which are manufacturers or retailers; one must be selected
from among the officers of the agencies and departments of the United States;
and one must be selected from among persons having extensive experience
representing low-income cooperatives eligible to borrow from NCB.  Sheila A.
Smith is the Presidential appointee from among proprietors of small business
concerns.  There is a vacancy for the Presidential appointee from among the
officers of U.S. agencies and departments. Anthony J. Scallon is the
Presidential appointee from among persons representing low-income
cooperatives.
  
           The remaining 12 directors are elected by the holders of Class B and
Class C stock. Under the bylaws of NCB, each stockholder-elected director
must have at least three years experience as a director or senior officer of
the class of cooperatives which he or she represents.  The five classes of
cooperatives are: (a) housing, (b) consumer goods, (c) low-income
cooperatives, (d) consumer services, and (e) all other eligible cooperatives. 
At all times each class must have at least one, but not more than three,
directors representing it on the Board.  
 
          Only holders of NCB's Class B and Class C stock have voting rights,
and they vote as one class under the terms of the weighted voting system adopted
by NCB to comply with the Act.  The NCB by-laws and voting policy provide
that (a) each stockholder of record who is also a borrower from NCB (a
"borrower-stockholder") is entitled to five votes, (2) each borrower-
stockholder is entitled to additional votes, up to a total of 120, based on
a formula measuring the proportion that such borrower-stockholder's patronage
with NCB bears to the total patronage during a period of time fixed by the
election rules, and (3) each stockholder who is not a borrower from NCB shall
receive one vote, and non-borrower stockholders as a class shall receive at
least 10% of the votes allocated.
         
          The by-laws and voting policy further provide that, notwithstanding
any  allocations of votes which would otherwise result from the foregoing rules
(1) no stockholder shall be entitled to more than 5% of the total voting
control held by all stockholders, (2) the total votes allocated to any class
of cooperatives shall not exceed 45% of the total, and (3) no stockholder
which is a "developing cooperative" shall be entitled to more than five
votes.  A developing cooperative is defined as a cooperative that is in a
developmental or fledgling state of operation and that does not have members
who are ultimate consumers or primary consumers.
 
           NCB has reserved the right to alter its voting policy at any time to
comply with the requirement of the Act that its voting system should not
result in: (1) voting control of NCB becoming concentrated with larger, more
affluent or smaller, less affluent organizations, (2) a disproportionate
concentration of votes in any housing cooperatives or low-income cooperatives
or consumer goods and services cooperatives, or (3) the concentration of more
than 5% of the voting control in any one Class B or Class C stockholder.
 
           NCB may refuse to honor any stockholder's voting rights, except to
the  extent of one vote, if the stockholder is more than 90 days late on any
payment to NCB at the time such rights would otherwise be exercised.
 
Committees of the Board
 
           The Board of Directors directs the management of NCB and 
establishes the  policies of NCB governing its funding, lending, and other 
business  operations.  In this regard, the Board has established a number of
committees, including Executive, Loan and Business Development, Finance,
Audit, Low Income Policy, and Strategic Planning and Nominating Committees.
 
            The Executive Committee is responsible for exercising all powers
of the  Board of Directors when waiting for the next regular meeting will 
adversely  affect the best interest of NCB.  It also reviews and recommends 
CEO's annual  compensation and benefit plans, authorizes contracts in excess 
of $100,000,  recommends to the board rules and procedures governing the 
board, reviews and  recommends policies or actions not within the authority 
of any other  committee, serves as the appeal authority for loan turn-down, 
recommends to  the board appointment of representatives to other boards where
NCB is  entitled to such representation and approves exceptions to policies not
within the authority of another committee.  The members of the committee are
Leo H. Barlow, Harry J. Bowie, Edward J. Dirkswager, Jr.(Chair), Thomas D.
Henrion, Terry Lewis, Wally Smith and Robert L.Thompson.
 
             The Loan and Business Development Committee is responsible for 
providing  policy to management and for monitoring the lending, fee for 
service and  business development efforts of NCB and its subsidiaries, 
consistent with the  board's approved strategic plan.  The members of the 
committee are Harry J. Bowie, Jerry  W. Davis, Terry Lewis, Alfred A.Plamann,
Mary  Ann Rothman,  Anthony J. Scallon and Wally Smith(Chair).   
 
             The Finance Committee is responsible for monitoring NCB's financial
planning, budgeting process, asset liability management and funding
strategies for the  Bank.  The members of the committee are Leo H. Barlow,
Joseph A. Cabral, Pete Crear, Edward J. Dirkswager, Jr., Thomas D. Henrion,
Sheila A. Smith and Robert L. Thompson(Chair).
 
              The Audit Committee shall assist the Board of Directors in 
fulfilling its  statutory and fiduciary responsibilities for NCB and its 
subsidiaries and  affiliate by overseeing all examinations and audits, 
monitoring all accounting and financial reporting practices, determining that
there are  adequate administrative and internal accounting controls and 
assuring that  NCB and its subsidiaries and affiliate are operating within 
prescribed  policies and procedures and in conformance with the applicable 
conflict of  interest policies.  The members of the Committee are Leo H. 
Barlow(Chair),  Joseph A. Cabral, Pete  Crear, Edward J.  Dirkswager, Jr., 
Sheila A. Smith  and Robert L. Thompson.
 
                The Low Income Policy Committee is responsible for evaluating
NCB's best efforts to achieve 35% of loans outstanding to low income coopera-
tives in  accordance with established policies and for recommending to 
management ways  NCB can increase  low income lending. The members of the 
committee are Harry  J.  Bowie(Chair), Jerry W. Davis, Terry Lewis, Alfred A.
Plamann, Mary Ann  Rothman and Anthony J. Scallon.
 
                The Strategic Planning Committee monitors and reviews all NCB
related  entities' planning activities delegated to them by the board.  The 
member of the committee are Leo H. Barlow, Harry J. Bowie, Joseph A. Cabral, 
Pete  Crear, Jerry W. Davis, Edward J. Dirkswager, Jr., Thomas D. Henrion
(Chair),Terry Lewis, Alfred A. Plamann, Mary Ann Rothman, Anthony J. Scallon,
Sheila  A. Smith, Wally Smith and Robert L. Thompson.
 
                The Nominating Committee annually oversees the election for NCB
directors.  The committee also periodically drafts election rules on behalf
of the  Board of Directors.  The members of the committee are Harry J. Bowie,
Joseph A. Cabral, Pete Crear, Jerry W. Davis, Edward J. Dirkswager, Jr.,
Thomas D. Henrion(Chair), Terry Lewis, Alfred A. Plamann, Anthony J. Scallon,
Sheila A. Smith, Wally Smith and Robert L. Thompson.<PAGE>
            


                        ITEM 11.  EXECUTIVE COMPENSATION
                           COMPENSATION OF THE OFFICERS
                                    
         The following table sets forth the compensation during the three 
fiscal years of NCB's Chief Executive Officer and  its four other most highly
compensated executive officers.
 
                                                             All Other
                                       Annual  Compensation Compensation
       (a)                      (b)        (c)      (d)           (e)
       Name and
       Principal Position        Year    Salary      Bonus      
                                          
         Charles E. Snyder,      1995   $275,534    $86,450      $19,320
         President & CEO         1994   260,000      64,530       23,264
                                 1993   212,500      47,812       21,507
 
         Bradford T. Nordholm,   1995   180,982       60,655      19,320
         CVP, Banking            1994   173,300       55,600      21,691
                                 1993   165,000       33,000      20,259
 
         Charles H. Hackman,     1995   175,147       52,920      19,320
         CVP                     1994   168,000       51,180      21,345
                                 1993   160,000       36,000      19,183
 
         Caroline Blakely,       1995   138,130       44,750      17,669
         CVP, Real Estate        1994   108,531       58,800      13,796
 
         Barry Silver,           1995   129,787       29,541      16,630
         CVP, Credit Policy      1994   121,489       33,400      16,335
 
         * The "All Other Compensation" reported for 1995 consists of NCB's
 contributions to the defined contribution retirement plan accounts of the
 named officers, NCB's matching contributions to the 401 (k) plan accounts of
 the named officers, and NCB's payments of term insurance premiums for the
 named officers as follows:
 
                              Retirement Plan  Matching 401(k) Term Insurance
                               Contribution       Contribution   Premiums    
 
         Mr. Snyder                 $9,000          $9,000      $1,320
         Mr. Nordholm                9,000          9,000        1,320
         Mr. Hackman                 9,000          9,000        1,320
         Ms. Blakely                 8,288          8,288        1,093
         Mr. Silver                  7,800          7,800        1,030
 
    NCB has entered into a severance agreement with Charles E. Snyder, which
 provides for certain payments to Mr. Snyder if his employment as NCB's
 President and Chief Executive Officer terminates other than for cause or as
 a result of his unilateral voluntary resignation.  The agreement provides
 that, for 90 days after NCB gives notice of Mr. Snyder's termination, he is
 to receive his full salary as in effect at the time notice is given (or his
 prior salary if it had been reduced in the 30 days prior to such notice ) as
 well as continued accrual of vacation and sick leave benefits; and continued
 medical, dental, life insurance and pension benefits.  Following such 90 day
 period, Mr. Snyder is entitled to receive payments of $11,000 per month for
 an additional nine months.  If, prior to the conclusion of payments under the
 agreement, Mr. Snyder obtained a new executive position with another firm,
 payments under the agreement would be terminated or reduced.
 
    NCB has also entered into a deferred compensation agreement with Mr.
 Snyder.  Under the agreement, Mr. Snyder may elect to defer receipt of a
 portion of his annual compensation until after his retirement or termination
 of employment.  Interest on deferred amounts will be credited at a rate of
 100 basis points above that of a five year U.S. Treasury Note, with such rate
 to be adjusted and compounded quarterly, or at such rate as NCB may obtain
 in an interest-earning, federally-insured deposit account.
 
         COMPENSATION OF THE BOARD 
  
         
          Under the Act, directors appointed by the President from among
 proprietors of small businesses and from persons with experience in
 low-income cooperatives, are entitled to (1) compensation at the daily
 equivalent of the compensation of a GS18 civil servant which amounted in 1995
 to $387.36 a day, and (2) travel expenses.  Typically, they receive
 compensation for no more than nine days a year. Directors elected by
 shareholders are entitled to (1) annual compensation of $7,000, (2) $1,000
 for the chairman of each committee, (3) $1,000 for each board meeting
 attended, (4) $250 for each committee meeting attended, and (5) travel
 expenses.  The Chairman of the Board is entitled to an additional $8,000 in
 compensation in addition to the above amounts.  Directors of subsidiary
 corporations are entitled to (1) $500 for each board meeting attended when
 not held in conjunction with NCB board meetings and (2) travel expenses.
 
         Mr. Frank Sollars, whose term as a director expired in July 1995, was
 eligible for reimbursement of additional travel expenses up to $7,000
 incurred while attending functions or conducting business related to
 cooperative business as an official representative of NCB.
 
          NCB  entered into deferred compensation agreements with former 
 directors  Gordon E. Lindquist and Jeremiah J. Foley dated June 1, 1991 and
 April 20,  1992, respectively.  Under the terms of the agreement, fees
 payable to  Messrs. Lindquist and Foley for their services as Directors of
 NCB could be  deferred at their option until  retirement from the Board. 
 Interest will be  credited, compounded quarterly, at an annual rate equal to
 the yield on a 91 day US Treasury Bill plus 50 basis points adjusted quarter
 ly.  Both of them  served on the board until April 1995.
 
 
                ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                             OWNERS AND MANAGEMENT
                                    
 
         Stock Ownership of Certain Stockholders and Management 
  
         
         Several of NCB's stockholders own in excess of 5 percent of the
 outstanding shares of NCB's Class B or Class C stock. The shareholders
 purchased a portion of this stock in connection with sizable loans made by
 NCB to them and received a portion of the stock as patronage dividends from
 NCB.  NCB's voting policy, however, does not allocate voting rights solely
 based on the number of shares of Class B or Class C stock held and prohibits
 any one stockholder from being allocated more than five percent of the votes
 allocated in connection with any stockholder action.  
 
          The following table shows those cooperatives which owned more than 5
 percent of NCB's Class B or Class C stock as of December 31, 1995.  
 
 
                                       Class B Stock     Class C Stock         
      Name and Addresses of          No. of   Percent    No. of   Percent
         Shareholders                Shares   of Class   Shares   of Class 
 
 Co-operative Central Bank         30,500.00    4.22%    27,952.77  12.86%
 265 Franklin Street 
 Boston, MA.  92110 
 
 Greenbelt Homes Inc               14,424.28     1.99%   29,383.36  13.52%
 Hamilton Place 
 Greenbelt, MD.  20770 
  
 Group Health, Inc (1)             11,200.21     1.55%   14,249.60    6.56%  
 2829 Univ. Ave., S.E. 
 Minneapolis, MN  55414 
 
            
            (1)  The holdings of Group Health, Inc. (GHI) include 2,442.24 
 shares and  2,769.48 shares of Class B and C stock,respectively, held of
 record by  Central Minnesota Group Health Plan which is affiliated to GHI.  GHI
 disclaims beneficial ownership of these shares.
 
          Because the Act restricts ownership of NCB's Class B and Class C stock
 to eligible cooperatives, NCB's officers and directors do not own any Class
 B or Class C stock, although cooperatives with which they are affiliated may
 own such stock. 
 
 
                  ITEM 13.  CERTAIN RELATIONSHIPS AND
                             RELATED TRANSACTIONS
                                    
             Certain Transactions
 
              The following table sets forth information concerning certain
 transactions by which NCB and its subsidiaries have made loans or leases to
 organizations with which NCB directors or executive officers are affiliated. 
 The first column lists the name of the director or executive officer who is
 related with the loan or lease recipient.  The second column sets forth the
 name of the organization to which the loan or lease was made. (Loans labeled
 as "personal" were made to the named director or officer).  The last three
 columns list loan balances and interest rates as of the specified dates.  The
 text following the table further describes the nature of the transactions set
 forth in the table.
 
              The following loans and leases were made in the ordinary course
 of NCB's  business on substantially the same terms, including interest rates
 and  collateral, as those prevailing at the time for comparable transactions
 with  other persons and did not involve more than the normal risk of
 uncollectability or present other unfavorable features.
 
         National Cooperative Bank
                                          Largest                 Interest
                                          Balance   Balance as     Rate as 
                                             in          of           of
                   Related Party           1995    12/31/95        12/31/95
 
Leo H. Barlow    Sealaska Timber Corp  13,000,000   11,960,188      9.18%
                 Sealaska Corp          2,317,467    2,000,932      9.40%
                 Sealaska Corp          4,300,000            0         
 
Joseph A. Cabral Chatsworth Products      500,000      500,000      9.25%
                 Chatsworth Products    1,000,000      550,000      9.25%
                 Chatsworth Products      752,400      556,600      9.25%
                 Chatsworth Products    1,337,045    1,294,453      9.25%
 
Pete Crear       CUNA Service Group    13,500,000    4,500,000      7.88%
                 CUNA Service Group     4,925,000    4,863,440      9.38%
 
Jerry W. Davis   Affiliated Food and
                 Drug                     546,698      466,904     10.00%
                 Affiliated Food, Inc.  1,157,710           0         
                 Affiliated Food, Inc.  5,000,000    5,000,000      7.94%
                 Affiliated Food, Inc     713,539      713,539      8.38%
                 Kenyan Enterprises       258,152      140,507      9.38%
                 Kenyan Enterprises       943,959      886,459      9.50%
                 Kenyan Enterprises       410,870      274,928      9.37%
                 Ralph's Fine Food        366,799      290,068     10.00%
                 John Cox Company         280,788      244,658     10.00%
                 Buy Rite Food            499,660      304,863      9.07%
                 Don Huckaby, Inc.        476,028            0         
                 Fisers, Inc.             304,943      217,207      7.75%
 
Thomas Henrion   Food Service Purchasing               
                 Cooperative, Inc.        175,605       63,451      9.55% -
                                                                   11.00%
 
Alfred A.Plamann Certified Grocers of CA. 367,677      314,966      lease
 
Mary Ann Rothman 110- 118 Riverside
                 Tenants                3,074,056    3,074,056       9.75%
 
Barry S. Silver  International Town and
                 Country                  701,169      474,192      10.50%
 
Charles H.Hackman Watergate South         670,000      670,000       9.75%
 
Nominees for Directorship
 
James L. Burns  Coop. Central Bank      3,000,000    3,000,000       6.50%
         
J. Christopher Michael Associated Wholesalers     
                  Dutch's Market          472,500      463,750       9.44%
                  Graceton Store, Inc.    344,167      274,167       9.50%
                  Graceton Store, Inc.    829,417      729,417       9.50%
                  Gerrity's Supermarket 2,200,000    2,200,000      10.25%
 
NCB Savings Bank, FSB
         
Charles H. Hackman        Personal        154,005      121,509       7.00%
 
              NCB has two loans outstanding with Sealaska Corporation of
which Mr.  Barlow is President and Chief Executive Officer. The first loan 
was used to  refinance a real estate term loan and the second loan was a line
of credit  to provide working capital financing.  In addition, NCB has a $13 
million  loan participation with National Bank of Alaska to acquire timber.
 
              NCB has one term loan and three lines of credit outstanding to 
Chatsworth  Products, Inc. of which Mr. Cabral is the President. The term 
loan was used  to facilitate an Employee Stock Ownership Purchase. Two of the
lines of   credit are used for the purchase of machinery and equipment and 
are termed  out after the initial draw periods. The revolving line of credit 
is used for  working capital financing.
 
              NCB has a line of credit and term loan to CUNA Service Group of
which Mr.  Crear is the Acting President and Executive Vice President and 
Chief Staff Officer. The line of credit is used for working capital purposes.
The term loan was used for building construction and is secured by the building.
 
              NCB has one loan and a line of credit outstanding to Affiliated
Foods Southwest, Inc. of which Mr. Davis is President and Chief Operating 
Officer.  One loan was used to refinance a previous loan. The line of credit 
is used  for working capital purposes. Affiliated Foods Southwest is the 
guarantor of certain loans held by NCB which are listed in the above 
schedule.  The loans  were made to members of the Affiliated Foods Southwest,
Inc. for working  capital and purchases of inventory.
 
              NCB has one line of credit with Food Service Purchasing Coope-
rative, Inc. of which Mr. Henrion is the President and Chief Executive 
Officer. The line  of credit is used for working capital purposes.
              
              NCB has an equipment lease outstanding to Certified Grocers of
California  of which Mr. Plamann is the President and Chief Executive Officer.
 
              NCB has a line of credit outstanding to 110-118 Riverside Tenants
Cooperative of which Ms. Rothman is a member. The line of credit is used to
fund capital improvements for the housing cooperative.
 
              Mr. Hackman, an officer of NCB, is a member of the Board of 
Watergate  South, Inc. The purpose of the loan was for capital improvements 
to the  property.
 
              Mr. Silver, an officer of NCB, is a member of the International 
Town and  Country Club. This loan predates Mr. Silver's membership in the club.
 
              NCB has a $10 million participation in a $50 million revolving 
line of  credit outstanding to the Co-operative Central Bank of which Mr. 
Burns is the  President and Chief Executive Officer.
 
              NCB has loans outstanding to members of Associated Wholesalers,
Inc.  (AWI) of which Mr. Michael is the Chief Executive Officer. Associated
Wholesalers, Inc. is a partial guarantor on four loans listed in the above
schedule. The guarantees on the above loans range from 10% to 25%. The loans
are used for equipment and inventory purchases and to acquire new and/or
renovate stores.
              
              In its normal course of business, NCB Savings Bank makes loans to
employees at competitive market rates.  NCB Savings Bank has issued a home
mortgage loan to Charles Hackman.  
         
              NCB believes that the foregoing transactions contain terms 
comparable to  those obtainable in an arm's length transaction.
 
  <PAGE>
                         
                                   PART IV
 
           Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES 
                         AND REPORTS ON FORM 8-K

          (a)(1) The following financial statements are filed as a part of this
report.  
         
             Financial Statements as of December 31, 1993, 1994, and 1995.

         Page #
         
          19   Consolidated Balance Sheets

          20   Consolidated Statements of Income

          21   Consolidated Statements of Changes in Members' Equity

       22-23     Consolidated Statements of Cash Flows

       24-46     Notes to the Consolidated Financial Statements
        
          47   Report of Independent Accountants 

      (a)(2)   Not applicable

          All other schedules are omitted because they are not applicable or the
required information is shown in the financial statements, or the notes
thereto.
 
     (a)(3)The following exhibits are filed as a part of this report.
   
      Exhibit No.
 
         (a)  3.1       National Consumer Cooperative Bank Act, as amended
                         through 1981.
 
         (c)  3.2       1989 Amendment to National Consumer Cooperative Bank   
                         Act.
 
         (g)  3.3       Bylaws of NCB
 
         (h)  4.1       Election Rules of the NCB.  For other instruments
                        defining the rights of security holders, see Exhibits
                        3.1 and 3.2.
 
         (i)  4.2       Form of Assumption Agreements and Amended and Restated 
                        Senior Note Agreements
 
         (i)  4.3       Schedule Concerning Senior Note Agreements
 
 
  Exhibit No. 
  
        (i)  10.1       Second Amended and Restated Loan Agreement with      
                        National Westminster Bank USA et al.
 
       *(h)  10.2       Deferred Compensation Agreement with Jeremiah J.
                        Foley
 
       *(k)  10.3       Deferred Compensation Agreement with Charles E.
                        Snyder
 
       *(g)  10.4       Severance Agreement with Charles E. Snyder
 
       *(l)  10.5       Incentive Plan for NCB Executive Officers
 
       *(a)  10.6       Insurance Plan for NCB Executive Officers
 
        (b)  10.7       Subordination Agreement with Consumer Cooperative
                        Development Corporation (now NCB Development
                        Corporation)
 
       *(j)  10.8       First Amendment to Deferred Compensation Agreement
                        with Jeremiah J. Foley 
  
        (k) 10.11       Amendment No. 1 to Second Amended and Restated Loan
                        Agreement
                        with National Westminster Bank, USA et al.
 
       (e) 10.12        Lease on Headquarters of  NCB
  
  
       (k) 10.13        Note Purchase Agreement with Lutheran Brotherhood
                        et al.             
 
      *(h) 10.14        Employment Agreement with Marlon W. Pickles
 
       (k) 10.15        Master Shelf Agreement with Prudential Insurance
                        Co. of America et al.
 
       (c) 10.16        Financing Agreement with U.S. Treasury.
 
       (k) 10.17        Term Loan Agreement with Credit Suisse ( Nov. 1994)
 
      (k)  10.18        Term Loan Agreement with Credit Suisse ( Feb. 1995)
 
      (l)  10.19        Amendment No. 2 to the Second Amended and Restated
                        Loan Agreement with Natwest Bank et al.
                 
     (1)  10.20         Term Loan Agreement with Credit Suisse (Sept. 1995)
                                            
 
  Exhibit No.
  
    *(e)  10.21         Deferred Compensation Agreement with Gordon E.
                        Lindquist
 
     (l)  10.22         Senior Note Agreement (Dec. 1995)
 
     (l)  10.23         Term Loan Agreement with  Comerica Bank (Dec. 1995)
 
     (l)   22.1         List of Subsidiaries and Affiliates of the NCB
 
     (l)   25.1         Power of Attorney by Joseph Cabral
 
     (i)   25.2         Power of Attorney by Leo Barlow
 
     (d)   25.3         Power of Attorney by Jerry W. Davis
  
     (f)   25.4         Power of Attorney by Harry J. Bowie
 
     (f)   25.5         Power of Attorney by Thomas D. Henrion       
 
     (i)   25.6         Power of Attorney by Pete Crear
    
     (i)   25.7         Power of Attorney by Mary Ann Rothman
 
     (d)   25.8         Power of Attorney by Edward J. Dirkswager, Jr.
         
     (d)   25.9         Power of Attorney by Wally Smith
   
     (f)  25.10         Power of Attorney by Terry Lewis
 
     (l)  25.11         Power of Attorney by Alfred A. Plamann
   
     (l)  25.12         Power of Attorney by Anthony J. Scallon
 
     (l)  25.13         Power of Attorney by Sheila A. Smith
 
     (d)  25.14         Power of Attorney by Robert L. Thompson
 
     (l)  27            Financial Data Schedule
 
  *  Exhibits marked with an asterisk are management contracts or
         compensatory plans.
 
  (a) Incorporated by reference to the exhibit of the same number filed as
 part of Registration Statement No. 2-99779 (Filed August 20, 1985).
 
  (b) Incorporated by reference to the exhibit of the same number filed as
 part of Amendment No. 1 to Registration Statement No. 2-99779 (Filed
 May 7,1986).
 
  (c) Incorporated by reference to the exhibit of the same number filed as
 part of the registrant's annual report on Form 10-K for the year ended
 December 31, 1989 (File No. 2-99779).  
 
  (d) Incorporated by reference to the exhibit of the same number filed as
 part of the registrant's annual report on Form 10-K for the year ended
 December 31, 1990 (File No. 2-99779).
   
  (e) Incorporated by reference to the exhibit of the same number filed as
 part of Registration Statement No. 33-42403 ( filed September 6, 1991 ).
 
  (f) Incorporated by reference to the exhibit of the same number filed as
 part of the registrant's annual report on Form 10-K for the year ended
 December 31, 1991(File No. 2-99779).
 
  (g) Incorporated by reference to the exhibit of the same number filed as
 part of the registrant's quarterly report on Form 10-Q for the three
 months ended June 30, 1992 (File No. 2-99779).
 
  (h) Incorporated by reference to the exhibit of the same number filed as
 part of the registrant's annual report on Form 10-K for the year ended
 December 31, 1992 (File No. 2-99779).
 
  (i) Incorporated by reference to the exhibit of the same number filed as
 part of the registrant's annual report on Form 10-K for the year ended
 December 31, 1993 (File No. 2-99779).
 
  (j) Incorporated by reference to the exhibit of the same number filed as
 part of the registrant's quarterly report on Form 10-Q for the three
 months ended September 30, 1994 (File No. 2-99779).
 
  (k) Incorporated by reference to the exhibit of the same number filed as
 part of the registrant's annual report on Form 10-K for the year ended
 December 31, 1994 (File No. 2-99779).
 
  (l) Filed herewith.
 
  (b) The Registrant did not file any reports on Form 8-K during the last
  quarter of 1995.
 
  
  <PAGE>
 

                                  SIGNATURES
                                     
 
         Pursuant to the requirements of Section 15(d) of the Securities
 Exchange Act of 1934, the registrant has duly caused this report to be
 signed on its behalf of the undersigned, thereunto duly authorized.
 
                                      NATIONAL CONSUMER COOPERATIVE BANK
                    
 
 
   DATE  March 31, 1996                 BY/s/Charles E. Snyder   
                                          Charles E. Snyder
                                          President and Chief
                                          Executive Officer
 
         Pursuant to the requirements of the Securities Exchange Act of 1934,
 this report has been signed below by the following persons on behalf of the
 registrant and in the capacities and on the dates noted:
 
                              Signature                 Title     Date
 
 
 */s/Edward J. Dirkswager, Jr    Chairman of the Board and     3/31/96
 Edward J. Dirkswager, Jr.       Director

 /s/Richard L. Reed              Senior Vice President         3/31/96
 Richard L. Reed                 (Principal Financial Officer)
                                                          
                                 
 /s/Marietta J. Orcino            Vice President,Tax &         3/31/96
 Marietta J. Orcino               Regulatory Compliance and an 
                                  Authorized Representative

 /s/Patricia A. Ferrick           Vice President (Principal     3/31/96
 Patricia A. Ferrick              Accounting Officer)

 */s/Leo H. Barlow                Director                      3/31/96
 Leo H. Barlow        


 */s/Harry J. Bowie               Director                       3/31/96
 Harry J. Bowie


 */s/Joseph A. Cabral             Director                       3/31/96
 Joseph A. Cabral


 
  Signature                       Title                           Date

 */s/Pete Crear                   Director                       3/31/96
 Pete Crear

 */s/Jerry W. Davis               Director                       3/31/96
 Jerry W. Davis


 */s/Thomas D. Henrion            Director                       3/31/96
 Thomas D. Henrion


 */s/Terry Lewis                  Director                       3/31/96
 Terry Lewis


 */s/Alfred A. Plamann            Director                       3/31/96
 Alfred A. Plamann             
                                

 */s/Mary Ann Rothman             Director                       3/31/96
 Mary Ann Rothman              


 */s/Anthony J. Scallon           Director                       3/31/96
 Anthony J. Scallon


 */s/Sheila A.Smith               Director                       3/31/96
 Sheila A. Smith
                                

 */s/Wally Smith                  Director                       3/31/96
 Wally Smith             

                                
 */s/Dr. Robert L. Thompson       Director                       3/31/96
 Robert L. Thompson   

                                
 * By /s/Richard L.Reed     
 Richard L. Reed
 (Attorney-in-Fact)


<PAGE>
  
            SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED
       PURSUANT TO SECTION 15(D) OF THE ACT BY REGISTRANTS WHICH HAVE NOT
             REGISTERED SECURITIES PURSUANT TO SECTION 12 OF THE ACT


   With this report, the registrant is furnishing to the Commission for its
information the registrant's proxy materials for its 1996 annual meeting and the
registrant's annual report to securityholders.  


<PAGE>
    

                               INDEX TO EXHIBITS


        Exhibit No.          Description                                       

  
           10.5      Incentive Plan for NCB Executive Officers         
                         
           10.19     Amendment No. 2 to the Second Amended and Restated Loan
                     Agreement with National Westminster Bank, USA et al.
               
           10.20     Term Loan Agreement with Credit Suisse (Sept. 1995)

           10.22     Senior Note Agreements (Dec. 1995)

           10.23     Term Loan Agreement with Comerica Bank (Dec. 1995)

           22.1      List of  Subsidiaries and Affiliates of NCB

           25.1      Power of Attorney by Joseph Cabral

           25.6      Power of Attorney by Pete Crear

           25.11     Power of Attorney by Alfred A. Plamann

           25.12     Power of Attorney by Anthony J. Scallon

           25.13     Power of Attorney by Sheila A. Smith

              27     Financial Data Schedule
                                   



                        Supplemental Information

                     Registrant's 1996 Proxy Materials




                                                  Exhibit 10.19            
                                                                           


       AMENDMENT NO. 2 TO SECOND AMENDED AND RESTATED LOAN AGREEMENT


     AGREEMENT, made as of the 11th day of December, 1995, by and
among:

     NATIONAL CONSUMER COOPERATIVE BANK, a corporation chartered
by Act of Congress of the United States which conducts business
under the trade name National Cooperative Bank (the "Borrower");

     The Banks which have executed this Agreement (individually,
a "Bank" and, collectively, the "Banks"); and

     NATWEST BANK N.A. (formerly National Westminster Bank USA),
as Agent for the Banks (in such capacity, together with its
successors in such capacity, the "Agent"); 


                           W I T N E S S E T H:

     WHEREAS:

     (A)   The Borrower, the Agent and the banks signatory
thereto entered into a certain Second Amended and Restated Loan
Agreement dated as of December 15, 1993, which was amended
pursuant to a certain Amendment No. 1 to Second Amended and
Restated Loan Agreement dated as of December 12, 1994 (as so
amended, the "Original Loan Agreement"; the Original Loan
Agreement, as amended hereby, and as it may hereafter be further
amended, modified or supplemented, is hereinafter referred as the
"Loan Agreement");

     (B)  The Borrower wishes to amend the Original Loan
Agreement to, among other things, (i) increase the aggregate
Total Commitment from $170,000,000 to $200,000,000, (ii) extend
the A Commitment Termination Date to May 30, 1998, and (iii)
extend the B Commitment Termination Date to May 30, 1996, and the
Banks and the Agent are willing to amend and supplement the
Original Loan Agreement on the terms and conditions hereinafter
set forth; 

     (C)  Simultaneously with the execution and delivery hereof,
PNC Bank, National Association (the "New Bank") has agreed to
make loans to the Borrower in the amounts set forth opposite its
name on its signature page hereto and the Borrower desires to
accept the Total Commitment of the New Bank and to cause the New
Bank to be added as a "Bank" to the Original Loan Agreement as
amended hereby, and the Agent and the banks signatory to the
Original Loan Agreement are agreeable to the addition of the New
Bank; 

     (D) Comerica Bank desires to increase its Total Commitment
to the amount set forth opposite its name on its signature page
hereto and the Borrower desires to accept the increased Total
Commitment of Comerica Bank;

     (E)  Each of the banks signatory to the Original Loan
Agreement desires to reallocate its Total Commitment (as between
its respective A Commitment and B Commitment) to the amounts set
forth opposite its name on its signature page hereto and the
Borrower desires to accept such reallocation of the Total
Commitment of each of them; and

     (F)  All capitalized terms used herein which are not other-

wise defined herein shall have the respective meanings ascribed
thereto in the Original Loan Agreement;

     NOW, THEREFORE, the parties hereto agree as follows:

     Article 1.     Change in Total Commitments.

          Section 1.1  Total Commitments.  From and after the
date hereof, for purposes of the Loan Agreement, the Total
Commitment of each Bank shall be the sum of the amounts set forth
opposite each Bank's name on the signature pages hereto as the
same may be reduced pursuant to the terms of the Loan Agreement,
and, with respect to each Bank (other than the New Bank), such
amount shall supersede and be deemed to amend the amount of its
respective Total Commitment as set forth opposite its name on the
signature pages to the Original Loan Agreement. 

          Section 1.2  New Bank.  The New Bank agrees with the
Borrower, the banks signatory to the Original Loan Agreement and
the Agent that (i) it will abide by the terms of the Original
Loan Agreement as amended hereby, and (ii) the Loan Agreement
shall be binding upon, inure to the benefit of, and be
enforceable by and against the New Bank.

          Section 1.3  Adjustment of Outstanding Loans.  If any
Loans are outstanding under the Original Loan Agreement on the
date hereof, the Banks shall on the date hereof, at the direction
of the Agent, make appropriate adjustments among themselves in
order to insure that the amount (and type) of the Loans
outstanding to the Borrower from each Bank under the Loan
Agreement (as of the date hereof) are proportionate to the
aggregate amount of all of the Total Commitments, after giving
effect to the additional Total Commitment of the New Bank, the
increased amount of the Total Commitment of Comerica Bank and the
reallocation of the amounts of the Total Commitment of each of
the other Banks. The Borrower agrees and consents to the terms of
this subsection 1.3.


     Article 2.     Amendments to Original Loan Agreement;
                    Second Substituted Notes.              

          Section 2.1  The Original Loan Agreement is hereby
amended as follows:

               (a)  The phrase "the amount set forth opposite
such Bank's name on the signature pages hereof" appearing in the
definition of the terms "A Commitment" and "B Commitment" in
Article 1 of the Original Loan Agreement shall be deemed to refer
to the amounts set forth opposite each Bank's name on the
signature pages hereto.

               (b)  The definition of "A Commitment Termination
Date" appearing in Article 1 is amended by deleting the date
"December 15, 1997" and substituting therefor the date "May 30,
1998".

               (c)  The definition of "Additional Interest"
appearing in Article 1 is amended by deleting the reference to
the amount "$50,000,000" appearing on the third line thereof and
substituting therefor the amount "$80,000,000.

               (d)  The definition of "B Commitment Termination
Date" appearing in Article 1 is amended by deleting the date
"December 11, 1995" and substituting therefor the date "May 30,
1996".

               (e)  All references to the amount"$50,000,000"
appearing in Section 2.12 are hereby deleted and the amount
"$80,000,000" is substituted therefor.

               (f)  Section 2.13 is deleted in its entirety and
there is substituted therefor the following:  

                    "(a) The A Loans made by each Bank shall be
     evidenced by a single promissory note of the Borrower (each,
     a "Second Substituted A Note" and, collectively, the "Second
     Substituted A Notes") in substantially the form of Exhibit
     A-1 annexed to Amendment No. 2 to Second Amended and
     Restated Loan Agreement dated as of December 11, 1995 by and
     among the Borrower, the banks signatory thereto and the
     Agent ("Amendment No. 2").  Each Second Substituted A Note
     shall be dated the date of Amendment No. 2, shall be payable
     to the order of such Bank in a principal amount equal to
     such Bank's A Commitment as in effect on the date of
     Amendment No. 2 and shall otherwise be duly completed.  All
     A Loans made by each Bank hereunder and all payments and
     prepayments made on account of the principal thereof, and
     all conversions of such A Loans shall be recorded by such
     Bank on the schedule attached to the relevant A Note
     (provided that any failure by such Bank to make any such
     endorsement shall not affect the obligations of the Borrower
     hereunder or under such A Note in respect of such A Loans).  

                    (b)  The B Loans made by each Bank shall be
     evidenced by a single promissory note of the Borrower (each,
     a "Second Substituted B Note" and, collectively, the "Second
     Substituted B Notes") in substantially the form of Exhibit
     A-2 annexed to Amendment No. 2.  Each Second Substituted B
     Note shall be dated the date of Amendment No. 2, shall be
     payable to the order of such Bank in a principal amount
     equal to such Bank's B Commitment as in effect on the date
     of Amendment No. 2 and shall otherwise be duly completed. 
     All B Loans made by each Bank hereunder and all payments and
     prepayments made on account of the principal thereof, and
     all conversions of such B Loans shall be recorded by such
     Bank on the schedule attached to the relevant B Note
     (provided that any failure by such Bank to make any such
     endorsement shall not affect the obligations of the Borrower
     hereunder or under such B Note in respect of such B Loans).

                    (c)  The Swing Line Loans made by the Swing
     Line Lender shall be evidenced by a single promissory note
     of the Borrower (the "Second Substituted Swing Line Note")
     substantially in the form of Exhibit A-3 annexed to
     Amendment No. 2.  The Second Substituted Swing Line Note
     shall be dated the date of Amendment No. 2, shall be payable
     to the order of the Swing Line Lender in a principal amount
     equal to the Swing Line Loan Commitment and shall be 
     otherwise duly completed.  All Swing Line Loans made by the Swing
     Line Lender hereunder and all payments and prepayments on account
     of the principal thereof shall be recorded by the Swing Line
     Lender on the schedule attached to the Second Substituted Swing
     Line Note (provided, that any failure by the Swing Line Lender to
     make such endorsement shall not affect the obligations of the
     Borrower hereunder or under the Swing Line Note)."

               (g)  Upon the consummation of the dissolution of
NCB Business Credit and the assumption by the Borrower of the
assets and liabilities of NCB Business Credit, subsection 6.9(f)
shall be deemed amended by deleting the reference to the amount
"$15,000,000" appearing therein and substituting therefor the
amount "$30,000,000" and all references to NCB Business Credit
appearing in subsections 6.9(e) and (f) shall be deemed deleted.  

               (h)  Section 7.4 is deleted in its entirety and
the following is substituted therefor:

          "Section 7.4  Mergers, Acquisitions.  

               Merge or consolidate with any Person (whether or
          not the Borrower is the surviving entity), except (i)
          for the Dissolution, and (ii) a Subsidiary may
          consolidate with, or merge into, the Borrower or
          another Subsidiary, or, except as permitted by
          subsection 6.9(f), acquire all or substantially all of
          the assets or any of the capital stock of any Person."

               (i)  Exhibit B to the Loan Agreement is amended by
adding "NCB Retail Finance Corporation, a Delaware corporation, 
capitalized with 1000 authorized shares of common stock, all of
which are issued and outstanding and held by the Borrower." 

          Section 2.2  In order to evidence the Loans and the
Swing Line Loan, as amended hereby, the Borrower shall execute
and deliver to each Bank, as the case may be, simultaneously with
the execution and delivery hereof, promissory notes payable to
the order of such Bank in substantially the form of Exhibits A-1,
A-2 and A-3 (in the case of the Swing Line Lender) annexed hereto
(hereinafter referred to individually as a "Second Substituted
Note" and collectively as the "Second Substituted Notes").  Each
of the Banks (other than the New Bank) shall, upon the execution
and delivery by the Borrower of its applicable Second Substituted
Note as herein provided, mark the Substituted Notes delivered to
it in connection with Amendment No. 1 "Replaced by Second
Substituted Note" and return them to the Borrower.

          Section 2.3      (a)  All references in the Original
Loan Agreement or any other Loan Document to the "Loan(s)", the
"A Note(s)", the "B Note(s)", the "Swing Line Note", the
"Note(s)" and the "Loan Documents" shall be deemed to refer
respectively, to the Loan(s) as amended hereby, the Second
Substituted A Note(s), the Second Substituted B Note(s), the
Second Substituted Swing Line Note, the Second Substituted
Note(s) and the Loan Documents as defined in the Original Loan
Agreement together with, and as amended by, this Amendment No. 2,
the Second Substituted Notes and all agreements, documents and
instruments delivered pursuant thereto or in connection
therewith.  

               (b)  All references in the Original Loan Agreement
and the other Loan Documents to the "Loan Agreement", and also in
the case of the Original Loan Agreement to "this Agreement",
shall be deemed to refer to the Original Loan Agreement, as
amended hereby.

          Section 2.4  The Original Loan Agreement and the other
Loan Documents shall each be deemed amended and supplemented
hereby to the extent necessary, if any, to give effect to the
provisions of this Agreement.
     Article 3.     Representations and Warranties.

          The Borrower hereby confirms, reaffirms and restates to
each of the Banks and the Agent all of the representations and
warranties set forth in Article 3 of the Original Loan Agreement
as if such representations and warranties were made as of the
date hereof, except for changes in the ordinary course of
business which, either singly or in the aggregate, are not
materially adverse to the business or financial condition of the
Borrower.

     Article 4.   Conditions to Effectiveness of this Agreement. 

          This Amendment No. 2 to Second Amended and Restated
Loan Agreement shall become effective on the date of the
fulfillment (to the satisfaction of the Agent) of the following
conditions precedent:

               (a)  This Amendment No. 2 shall have been executed
and delivered to the Agent by a duly authorized representative of
the Borrower, the Agent and each Bank.  

               (b)  The Borrower shall have executed and
delivered to each Bank its Second Substituted A Note and Second
Substituted B Note and with respect to the Swing Line Lender, the
Second Substituted Swing Line Note.

               (c)  The Agent shall have received a Compliance
Certificate from the Borrower dated the date hereof and the
matters certified therein, including, without limitation, that
after giving effect to the terms and conditions of this Amendment
No. 2, no Default or Event of Default shall exist, shall be true.

               (d)   Shea & Gardner, counsel to the Borrower,
shall have delivered its legal opinion to the Agent, in form and
substance satisfactory to the Agent and its counsel.

               (e)  The Agent shall have received copies of the
following:

                    (i)  Copies of all corporate action taken by
the Borrower to authorize the execution, delivery and performance
of this Amendment No. 2, the Second Substituted Notes and the
transactions contemplated hereby, certified by its secretary;

                    (ii)  A certificate from the secretary of the
Borrower to the effect that the By-laws of the Borrower delivered
to the Agent pursuant to the Original Loan Agreement have not
been amended since the date of such delivery and that such
document is in full force and effect and is true and correct as
of the date hereof; and

                    (iii) An incumbency certificate (with
specimen signatures) with respect to the Borrower.

               (f)  All legal matters incident hereto shall be
satisfactory to the Agent and its counsel.

     Article 5.   Miscellaneous.

          Section 5.1  Article 10 of the Original Loan Agreement. 
The miscellaneous provisions under Article 10 of the Original
Loan Agreement, together with the definition of all terms used
therein, and all other sections of the Original Loan Agreement to
which Article 10 refers are hereby incorporated by reference as
if the provisions thereof were set forth in full herein, except
that (i) the terms "Loan Agreement", "Note(s)" and "Loan", shall
be deemed to refer, respectively, to the Original Loan Agreement,
as amended hereby, the Second Substituted Note(s) and the Loans,
as amended hereby; (ii) the term "this Agreement" shall be deemed
to refer to this Agreement; and (iii) the terms "hereunder" and
"hereto" shall be deemed to refer to this Agreement.

          Section 5.2  Continued Effectiveness.  Except as
amended hereby, the Original Loan Agreement and the other Loan
Documents are hereby ratified and confirmed in all respects and
shall remain in full force and effect in accordance with their
respective terms.

          Section 5.3  Counterparts.  This Agreement may be
executed by the parties hereto in one or more counterparts, each
of which shall be an original and all of which shall constitute
one and the same agreement.  

     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be duly executed on the date first above written.


                         NATIONAL CONSUMER COOPERATIVE BANK,
                         D/B/A NATIONAL COOPERATIVE BANK


                         By__________________________________
                                                       Title



<PAGE>

A Commitment                  NATWEST BANK N.A.,
                              as Agent and as a Bank, and as a
$24,000,000                   Swing Line Lender


                              By ______________________________
                                                       Title

B Commitment                  Lending Office for Prime Rate
                              Loans, LIBOR Loans, CD Loans, Fed
$16,000,000                   Funds Loans and Address for
                              notices:

                              175 Water Street
                              New York, New York  10038
                              Attn:  James V. Maiorino
                                     Vice President

                              Telephone No.:  212-602-2560

                              Telecopier No.:  212-602-2671

                              Telex No. 62610 NBNA UW
<PAGE>

A Commitment                  CREDIT SUISSE  

$18,000,000
                              By: _______________________________
                                                            Title


B Commitment                  By: _______________________________
                                                            Title
$12,000,000

                              Lending Office for Prime Rate
                              Loans, LIBOR Loans, CD Loans, Fed
                              Funds Loans and address for
                              notices:

                              Credit Suisse
                              12 East 49th Street
                              New York, New York 10017
                              Attn: Yvette McQueen 
                                    Administrative Assistant

                              Telephone No.:  212-238-5362

                              Telecopier No.:  212-238-5389

                              Telex No.:  420-149
<PAGE>

A Commitment                  COOPERATIEVE CENTRALE RAIFFEISEN-
                              BOERENLEENBANK B.A. ("Rabobank
$18,000,000                   Nederland"), New York Branch 


                              By: _______________________________
                                                            Title


                              By: _______________________________
                                                            Title


B Commitment                  Lending Office for Prime Rate
                              Loans, LIBOR Loans, CD Loans, Fed
$12,000,000                   Funds Loans and address for
                              notices:

                              245 Park Avenue
                              New York, New York 10167-0062
                              Attn:  Corporate Services
                                                            
                              Telephone No.: 212-916-7979

                              Telecopier No.: 212-916-7837

                              Telex No.: 42 4337

<PAGE>

A Commitment                  COMERICA BANK

$19,500,000
                              By:________________________________
                                                            Title


B Commitment                  Lending Office for Prime Rate
                              Loans, LIBOR Loans, CD Loans, and
$13,000,000                   Fed Funds Loans:

                              Comerica Bank
                              500 Woodward Avenue
                              Mail Code 3280
                              Detroit, Michigan 48226
                              Attn.:  Tammy Gurne
                                      Account Officer

                              Telephone No.:  313-222-7806

                              Telecopier No.: 313-222-3330 

<PAGE>

A Commitment                  PNC BANK, NATIONAL ASSOCIATION

$15,000,000
                              By:________________________________
                                                            Title


B Commitment                  Lending Office for Prime Rate
                              Loans, LIBOR Loans, CD Loans, Fed
$10,000,000                   Funds Loans and address for
                              notices:

                              PNC Bank, National Association
                              100 South Broad Street
                              Philadelphia, Pennsylvania 19110    
                              Attn.: Steffen W. Crowther
                                     Vice President              
                                                    

                              Telephone No.:  215-585-5226        
   

                              Telecopier No.: 215-585-5972        
    

                              Telex No.: 845 270            
<PAGE>

A Commitment                  SIGNET BANK

$15,000,000
                              By:________________________________
                                                            Title


B Commitment                  Lending Office for Prime Rate
                              Loans, LIBOR Loans, CD Loans and 
$10,000,000                   Fed Funds Loans:
                              
                              Signet Bank
                              7799 Leesburg Pike
                              Falls Church, Virginia  22043
                              
                              Address for Notices:

                              Signet Bank
                              1350 Connecticut Avenue NW
                              Suite 1000
                              Washington, D.C. 20036-1701
                              Attn.:  Linwood White
                                      Senior Vice President

                              Telephone No.:  202-331-5453

                              Telecopier No.: 202-872-9250 

                              Telex No.:  82-724-0507
<PAGE>

A Commitment                  FIRST NATIONAL BANK OF MARYLAND

$10,500,000
                              By:_______________________________
                                                           Title


B Commitment                  Lending Office for Prime Rate
                              Loans, LIBOR Loans, CD Loans and
$7,000,000                    Fed Funds Loans:


                              First National Bank of Maryland
                              Internal I.D. BANC 101-716
                              18th Floor
                              25 South Charles Street
                              Baltimore, Maryland 21201
                                        or
                              P.O. Box 101-710
                              Baltimore, Maryland 21203
                                                                
                              Attn:  Robert R. Chafey
                                     Vice President               
        
                              Telephone No.: 410-244-4032         
                              Telecopier No.: 410-244-4234        
     
                              Telex No.: 684-9150 FNBUW
<PAGE>
            

                               EXHIBITS



A-1  Form of Second Substituted A Note

A-2  Form of Second Substituted B Note

A-3  Form of Second Substituted Swing Line Note

<PAGE>
    

                           EXHIBIT A-1
                          TO AMENDMENT NO. 2  
             TO SECOND AMENDED AND RESTATED LOAN AGREEMENT 
                              BY AND AMONG
                   NATIONAL CONSUMER COOPERATIVE BANK
                                   AND
                       CERTAIN BANKS NAMED THEREIN
                                   AND
               NATWEST BANK N.A., AS AGENT FOR THE BANKS      
                                    

                     FORM OF SECOND SUBSTITUTED A NOTE



[A Commitment Amount]                                      Due May 30, 1998


     FOR VALUE RECEIVED, NATIONAL CONSUMER COOPERATIVE BANK D/B/A
NATIONAL COOPERATIVE BANK, (the "Borrower"), hereby promises to
pay to the order of [        ] (the "Bank") by payment to the
Agent for the account of the Bank the principal sum of [amount of
A Commitment] ($__________) Dollars (or such lesser amount as
shall equal the aggregate unpaid principal amount of the A Loans
made by the Bank under the Loan Agreement hereinafter defined,
shown on the schedule annexed hereto and any continuation
thereof), in lawful money of the United States of America and in
immediately available funds on the date or dates determined as
provided in the Loan Agreement but in no event later than May 30,
1998. 

     The Borrower further promises to pay to the order of the
Bank by payment to the Agent for the account of the Bank interest
on the unpaid principal amount of each Loan from the date such
Loan is made until paid in full, payable at such rates and at
such times as provided for in the Loan Agreement.

     The Bank has been authorized by the Borrower to record on
the schedules annexed to this A Note (or on any continuation
thereof) the amount, type, due date and interest rate of each A
Loan made by the Bank under the Loan Agreement and the amount of
each payment or prepayment of principal and the amount of each
payment of interest of each such A Loan received by the Bank, it
being understood, however, that failure to make any such notation
shall not affect the rights of the Bank or the obligations of the
Borrower hereunder or under the Loan Agreement in respect of such
Loans.  Such notations shall be deemed correct, absent manifest
error.

     This A Note is one of the Notes referred to in the Second
Amended and Restated Loan Agreement dated as of December 15,
1993, as amended by Amendment No. 1 to Second Amended and
Restated Loan Agreement dated as of December 12, 1994 and by
Amendment No. 2 to Second Amended and Restated Loan Agreement
dated as of December 11, 1995 (as so amended, the "Loan
Agreement") among the Borrower, the Banks and NatWest Bank N.A.,
as Agent for the Banks and evidences the A Loans made by the Bank
thereunder.  [This A Note supersedes and is given in substitution
for the Substituted A Note dated December 12, 1994 made by the
Borrower to the order of the Bank in the original principal
amount of $         but does not constitute a novation,
extinguishment or termination of the obligations evidenced
thereby.]  Capitalized terms used in this Note have the
respective meanings assigned to them in the Loan Agreement.

     Upon the occurrence of an Event of Default under the Loan
Agreement, the principal hereof and accrued interest hereon shall
become, or may be declared to be, forthwith due and payable in
the manner, upon the conditions and with the effect provided in
the Loan Agreement.

     The Borrower may at its option prepay all or any part of the
principal of this A Note before maturity upon and subject to the
terms provided in the Loan Agreement.

     The Borrower agrees to pay costs of collection and reason-

able attorneys' fees in case default occurs in the payment of
this A Note.

     Presentment for payment, notice of dishonor, protest and
notice of protest are hereby waived.

     This A Note has been executed and delivered this 11th day of
December, 1995 in New York, New York, and shall be construed in
accordance with and governed by the internal laws of the State of
New York.
     
                              NATIONAL CONSUMER COOPERATIVE BANK
                              D/B/A NATIONAL COOPERATIVE BANK


                              By:________________________________
                                                            Title


<PAGE>

                          SCHEDULE TO SECOND SUBSTITUTED A NOTE
                       MADE BY NATIONAL CONSUMER COOPERATIVE BANK 
                            IN FAVOR OF _____________________


     This Note evidences the Loans made under the within
described Agreement, in the principal amounts, of the types
(Prime Rate Loans, Fed Funds Loans, CD Loans or LIBOR Loans) and
on the dates set forth below, subject to the payments or prepay-
ments set forth below:




Date Made Principal                 Interest  Amount of       
   or     Amount of Type of Due Date Rate on  Payment or Balance    Notation
Converted   Loan     Loan   of Loan   Loan    Prepayment Outstanding Made By  <PAGE>






                              EXHIBIT A-2
                            TO AMENDMENT NO. 2  
                 TO SECOND AMENDED AND RESTATED LOAN AGREEMENT 
                              BY AND AMONG
                     NATIONAL CONSUMER COOPERATIVE BANK 
                                  AND
                       CERTAIN BANKS NAMED THEREIN
                                  AND
                     NATWEST BANK N.A., AS AGENT FOR THE BANKS      

                        FORM OF SECOND SUBSTITUTED B NOTE


[B Commitment Amount]                   Due May 30, 1996


     FOR VALUE RECEIVED, NATIONAL CONSUMER COOPERATIVE BANK D/B/A 
NATIONAL COOPERATIVE BANK (the "Borrower"), hereby promises to pay
to the order of [        ] (the "Bank") by payment to the Agent for
the account of the Bank the principal sum of [amount of B Commit-
ment] ($__________) Dollars (or such lesser amount as shall equal
the aggregate unpaid principal amount of the B Loans made by the
Bank under the Loan Agreement hereinafter defined, shown on the
schedule annexed hereto and any continuation thereof), in lawful
money of the United States of America and in immediately available
funds on the date or dates determined as provided in the Loan
Agreement but in no event later than May 30, 1996.

     The Borrower further promises to pay to the order of the Bank
by payment to the Agent for the account of the Bank interest on the
unpaid principal amount of each Loan from the date such Loan is made
until paid in full, payable at such rates and at such times as
provided for in the Loan Agreement.

     The Bank has been authorized by the Borrower to record on the
schedules annexed to this B Note (or on any continuation thereof)
the amount, type, due date and interest rate of each B Loan made by
the Bank under the Loan Agreement and the amount of each payment or
prepayment of principal and the amount of each payment of interest
of each such B Loan received by the Bank, it being understood,
however, that failure to make any such notation shall not affect the
rights of the Bank or the obligations of the Borrower hereunder or
under the Loan Agreement in respect of such Loans.  Such notations
shall be deemed correct, absent manifest error.

     This B Note is one of the Notes referred to in the Second
Amended and Restated Loan Agreement dated as of December 15, 1993,
as amended by Amendment No. 1 to Second Amended and Restated Loan
Agreement dated as of December 12, 1994 and by Amendment No. 2 to
Second Amended and Restated Loan Agreement dated as of December 11,
1995 (as so amended, the "Loan Agreement") among the Borrower, the
Banks, and NatWest Bank N.A., as Agent for the Banks and evidences
the B Loans made by the Bank thereunder.  [This B Note supersedes
and is given in substitution for the Substituted B Note dated
December 12, 1994 made by the Borrower to the order of the Bank in
the original principal amount of $         but does not constitute a
novation, extinguishment or termination of the obligations evidenced
thereby.]  Capitalized terms used in this Note have the respective
meanings assigned to them in the Loan Agreement.

     Upon the occurrence of an Event of Default under the Loan
Agreement, the principal hereof and accrued interest hereon shall
become, or may be declared to be, forthwith due and payable in the
manner, upon the conditions and with the effect provided in the Loan
Agreement.

     The Borrower may at its option prepay all or any part of the
principal of this B Note before maturity upon and subject to the
terms provided in the Loan Agreement.

     The Borrower agrees to pay costs of collection and reasonable
attorneys' fees in case default occurs in the payment of this B
Note.

     Presentment for payment, notice of dishonor, protest and notice
of protest are hereby waived.

     This B Note has been executed and delivered this 11th day of
December, 1995 in New York, New York, and shall be construed in
accordance with and governed by the internal laws of the State of
New York.

                              NATIONAL CONSUMER COOPERATIVE BANK
                              D/B/A NATIONAL COOPERATIVE BANK


                              By:________________________________
                                                      Title






                           SCHEDULE TO SECOND SUBSTITUTED B NOTE
                       MADE BY NATIONAL CONSUMER COOPERATIVE BANK 
                             IN FAVOR OF _____________________


     This Note evidences the Loans made under the within described
Agreement, in the principal amounts, of the types (Prime Rate Loans,
Fed Funds Loans, CD Loans or LIBOR Loans) and on the dates set forth
below, subject to the payments or prepayments set forth below:
 



Date Made Principal                 Interest  Amount of 
   or     Amount of Type of Due Date Rate on  Payment or Balance    Notation
Converted   Loan     Loan   of Loan   Loan    Prepayment Outstanding Made By




<PAGE>


                               EXHIBIT A-3
                            TO AMENDMENT NO. 2  
               TO SECOND AMENDED AND RESTATED LOAN AGREEMENT 
                             BY AND AMONG
                  NATIONAL CONSUMER COOPERATIVE BANK
                     CERTAIN BANKS NAMED THEREIN
                                 AND
                            NATWEST BANK N.A., 
                         AS AGENT FOR THE BANKS      

                FORM OF SECOND SUBSTITUTED SWING LINE NOTE
                                     
$10,000,000                                               Due May 30, 1996

        FOR VALUE RECEIVED, NATIONAL CONSUMER COOPERATIVE BANK
D/B/A  NATIONAL COOPERATIVE BANK (the "Borrower"), hereby
promises to pay to the order of NATWEST BANK N.A. (the "Bank")
by payment to the Bank of the principal sum of TEN MILLION
DOLLARS ($10,000,000) (or such lesser amount as shall equal the
aggregate unpaid principal amount of the Swing Line Loans made
by the Bank under the Loan Agreement hereinafter defined, shown
on the schedule annexed hereto and any continuation thereof),
in lawful money of the United States of America and in
immediately available funds on the date or dates determined as
provided in the Loan Agreement but in no event later than May
30, 1996.

        The Borrower further promises to pay to the order of
the Bank by payment to the Bank interest on the unpaid
principal amount of each Swing Line Loan from the date such
Swing Line Loan is made until paid in full, payable at such
rates and at such times as provided for in the Loan Agreement.

        The Bank has been authorized by the Borrower to record
on the schedules annexed to this Swing Line Note (or on any
continuation thereof) the amount, due date and interest rate of
each Swing Line Loan made by the Bank under the Loan Agreement
and the amount of each payment of principal and the amount of
each payment of interest of each such Swing Line Loan received
by the Bank, it being understood, however, that failure to make
any such notation shall not affect the rights of the Bank or
the obligations of the Borrower hereunder or under the Loan
Agreement in respect of such Swing Line Loans.  Such notations
shall be deemed correct, absent manifest error.

        This Swing Line Note is the Swing Line Note referred to
in the Second Amended and Restated Loan Agreement dated as of
December 15, 1993, as amended by Amendment No. 1 to Second
Amended and Restated Loan Agreement dated as of December 12,
1994 and by Amendment No. 2 to Second Amended and Restated Loan
Agreement dated as of December 11, 1995 (as so amended, the
"Loan Agreement") among the Borrower, the Banks and NatWest
Bank N.A., as Agent for the Banks and evidences the Swing Line
Loans made by the Bank thereunder.  Capitalized terms used in
this Swing Line Note have the respective meanings assigned to
them in the Loan Agreement.

        Upon the occurrence of an Event of Default, under the
Loan Agreement, the principal hereof and accrued interest
hereon shall become, or may be declared to be, forthwith due
and payable in the manner, upon the conditions and with the
effect provided in the Loan Agreement.

        The Borrower agrees to pay costs of collection and
reasonable attorneys' fees in case default occurs in the
payment of this Swing Line Note.

        Presentment for payment, notice of dishonor, protest
and notice of protest are hereby waived.

        This Swing Line Note has been executed and delivered
this 11th day of December, 1995 in New York, New York, and
shall be construed in accordance with and governed by the laws
of the State of New York.

                           NATIONAL CONSUMER COOPERATIVE BANK
                           D/B/A NATIONAL COOPERATIVE BANK



                                                  
                            By:________________________________
                                              Title     
                           
<PAGE>
             


                  SCHEDULE TO SECOND SUBSTITUTED SWING LINE NOTE
                   MADE BY NATIONAL CONSUMER COOPERATIVE BANK
                         IN FAVOR OF NATWEST BANK N.A.


     This Swing Line Note evidences the Swing Line Loans
made under the within described Agreement, in the principal
amounts, and on the dates set forth below, subject to the
payments set forth below:



 

Date Made Principal                 Interest Amount of 
   or     Amount of Type of Due Date Rate on Payment or Balance     Notation
Converted   Loan    Loan    of Loan   Loan   Prepayment Outstanding Made By

<PAGE>
                        


                                                 Exhibit 10.20        
                                                 EXECUTION COPY
                                                                               
                                                                               

                              TERM LOAN AGREEMENT



                 THIS TERM LOAN AGREEMENT (this "Agreement") is made
and entered into as of the 15th day of September, 1995, by and
between NATIONAL CONSUMER COOPERATIVE BANK, a banking corporation
organized under the laws of the United States that does business as
the National Cooperative Bank (hereinafter referred to as the
"Company") and CREDIT SUISSE, a banking company organized and
existing under the laws of Switzerland having a New York Branch
operating under a State of New York banking charter (hereinafter
referred to as the "Bank").
                 IN CONSIDERATION of the mutual covenants and
agreements herein contained, the Company and the Bank hereby agree
as follows:


                                   ARTICLE I
                       DEFINITIONS AND ACCOUNTING TERMS

                 Section 1.1  Definitions.  As used in this
Agreement, and unless the context requires a different meaning, the
following terms shall have the meanings indicated (such meanings to
be, when appropriate, equally applicable to both the singular and
plural forms of the terms defined):

                 "Accumulated Funding Deficiency" has the meaning
        ascribed to that term in Section 302 of ERISA.

                 "Affiliate" means, with respect to a Person, any
        other Person that, directly or indirectly through one or
        more intermediaries, controls, or is controlled by, or is
        under common control with, such first Person; unless
        otherwise specified, "Affiliate" means an Affiliate of the
        Company.

                 "Asset Securitization" shall mean, with respect to
        any Person, a transaction involving the sale or transfer of
        receivables by such Person to a special purpose corporation
        or grantor trust (an "SPV") established solely for the
        purpose of purchasing such receivables from the Company for 
        Cash in an amount equal to the Fair Market Value thereof; provided,
        however, that the Company may (A) establish and maintain a reserve
        account containing Cash or Securities as a credit enhancement in
        respect of any such sale, or (B) purchase or retain a subordinated
        interest in such receivables being sold.

                 "Asset Securitization Recourse Liability" shall
        mean, with respect to any Person, the maximum amount of such
        Person's liability (whether matured or contingent) under any
        agreement, note or other instrument in connection with any
        one or more Asset Securitizations in which such Person has
        agreed to repurchase receivables or other assets, to provide
        direct or indirect credit support (whether through cash
        payments, the establishment of reserve accounts containing
        cash or Securities, an agreement to reimburse a provider of
        a letter of credit for any draws thereunder, the purchase or
        retention of a subordinated interest in such receivables or
        other assets, or other similar arrangements), or in which
        such Person may be otherwise liable for all or a portion of
        any SPV's obligations under Securities issued in connection
        with such Asset Securitizations.

                 "Authorized Officer" means any of the Chairman of
        the Board, the President, any Vice President, the Treasurer
        of the Company, and any other officer duly authorized to
        execute this Agreement on behalf of the Company.

                 "Bank Lending Office" or "Lending Office of the
        Bank" means Credit Suisse, Tower 49, 12 East 49th Street,
        New York, New York 10017, or such other office or offices
        situated in the United States of America as the Bank may
        from time to time designate to the Company by written
        notice.

                 "Base Rate" means for any day the higher of (1) the
        base commercial lending rate announced from time to time by
        Credit Suisse (New York Branch) as applicable at the opening
        of business on such day, or (2) the rate quoted by Credit
        Suisse (New York Branch) at approximately 11:00 a.m., New
        York City time, to dealers in the New York Federal Funds
        Market for the overnight offering of dollars by Credit
        Suisse (New York Branch) for deposit, plus one-half of one
        per cent (1/2%).

                 "Benefit Plan" means, at any time, any employee
        benefit plan (including a Multiemployer Benefit Plan), the
        funding requirements of which (under Section 302 of ERISA or
        Section 412 of the Code) are, or at any time within six
        years immediately preceding the time in question were, in
        whole or in part, the responsibility of the Company or an
        ERISA Affiliate.

                 "Business Day" means any day on which commercial
        banks are open for business (and not required or authorized
        by law to close) in New York, New York and, for purposes of
        the determination of each Interest Payment Date and the
        Maturity Date, in London, England.

                 "Capitalized Lease" means any lease the obligation
        for Rentals with respect to which is required to be
        capitalized on a balance sheet of the lessee in accordance
        with GAAP.

                 "Cash" means, as to any Person, such Person's cash
        and cash equivalents, as defined in accordance with GAAP
        consistently applied.

                 "Class A Notes" means the class A notes issued by
        the Company to the Secretary of the Treasury on behalf of
        the United States pursuant to Section 3026(a)(3)(A) of the
        National Consumer Cooperative Bank Act, as amended, 12
        U.S.C. Sec. 3001, et seq. (the "Bank Act") on the Final
        Government Equity Redemption Date (the "Redemption Date") in
        full and complete redemption of the class A stock of the
        Company held by the Secretary of the Treasury on such
        Redemption Date and replacement notes for such Class A notes
        in a principal amount(s) not greater than those notes being
        replaced and containing identical terms of subordination as
        the Class A notes.  The terms "class A notes", "Final
        Government Equity Redemption Date", and "class A stock" are
        defined in the Bank Act, which definitions are incorporated
        by this reference as if fully set forth herein.

                 "Code" means the Internal Revenue Code of 1986, as
        amended.

                 "Commitment Expiration Date" has the meaning
        specified in Section 2.1 of this Agreement.

                 "Consolidated Adjusted Net Income" for any fiscal
        period of the Company, means net earnings or net loss
        (determined on a consolidated basis) of the Company and the
        Subsidiaries after income taxes for such period, but
        excluding from the determination of such earnings the
        following items (together with the income tax effect, if
        any, applicable thereto):

                         
                 (a)  the proceeds of any life insurance policy;

                         (b)  any gain or loss arising from the sale
                 of capital assets;

                         (c)  any gain arising from any reappraisal,
                 revaluation or write-up of assets;

                         (d)  any gain arising from transactions of
                 a non-recurring or nonoperating and material nature
                 or arising from sales or other dispositions
                 relating to the discontinuance of operations;

                         (e)  earnings of any Subsidiary accrued
                 prior to the date it became a Subsidiary;

                         (f)  earnings of any corporation,
                 substantially all the assets of which have been
                 acquired in any manner, realized by such other
                 corporation prior to the date of such acquisition;

                         (g)  net earnings of any business entity
                 (other than a Subsidiary) in which the Company or
                 any Subsidiary has an ownership interest, unless
                 such net earnings shall have actually been received
                 by the Company or such Subsidiary in the form of
                 cash distributions;

                         (h)  any portion of the net earnings of any 
                 Subsidiary which for any reason is unavailable for
                 payment of dividends to the Company or any other 
                 Subsidiary;

                         (i)  the earnings of any Person to which
                 assets of the Company shall have been sold,
                 transferred or disposed of, or into which the
                 Company shall have merged, prior to the date of
                 such transaction;

                         (j)  any gain arising from the acquisition
                 of any Securities of the Company or any Subsidiary;
                 and

                         (k)  any amortization of deferred or other
                 credit representing the excess of the equity in any
                 Subsidiary at the date of acquisition thereof over
                 the amount invested in such Subsidiary.

                 "Consolidated Adjusted Net Worth" at any time
        means, with respect to the Company and the Subsidiaries
        (determined on a consolidated basis):

                         (a)  the amount of capital stock liability
                 plus (or minus in the case of a deficit) the
                 capital surplus and earned surplus of the Company
                 and the Subsidiaries, less (without duplication)
                 the sum of

                         (b)  the net book value, after deducting
                 any reserves applicable thereto, of all items of
                 the following character which are included in the
                 assets of the Company and the Subsidiaries:

                                        (i)  all deferred charges
                         and prepaid expenses other than prepaid
                         taxes and prepaid insurance premiums;

                                    (ii)  treasury stock;

                                   (iii)  unamortized debt discount
                         and expense and unamortized stock discount
                         and expense;

                                    (iv)  good will, the excess of
                         the cost of assets acquired over the book
                         value of such assets on the books of the
                         transferor, the excess of the cost of
                         investments in any Person (including any
                         Subsidiary) over the value of such
                         investments on the books of such Person at
                         the time of making such investments,
                         organizational or experimental expense,
                         patents, trademarks, copyrights, trade
                         names and other intangibles;

                                        (v)  all receivables (other
                         than Eurodollar deposits) owing by Persons
                         whose principal place of business or
                         principal assets are located in any
                         jurisdiction other than the United States
                         of America or Canada; and

                                    (vi)  any increment resulting
                         from reappraisal, revaluation or write-up
                         of capital assets subsequent to December
                         31, 1991.

        If the Company shall have any Restricted Investments
        outstanding at any time, such Investments shall be excluded
        from Consolidated Adjusted Net Worth.

                 "Consolidated Debt" means at any date of
        determination thereof, the aggregate amount of all
        Indebtedness of the Company and its Subsidiaries, plus,
        without duplication, the aggregate amount of the obligations
        of the Company and its Subsidiaries set forth below, at such
        time:

                         (a)    the principal amount of all recourse
                 and non-recourse interest bearing obligations of
                 the Company or any Subsidiary including, without
                 limitation, any such obligations bearing an
                 implicit rate of interest, such as Capitalized
                 Leases, and interest bearing obligations secured by
                 any Lien upon Property owned by the Company or any
                 Subsidiary, even though such Person has not assumed
                 or become liable for the payment of such
                 obligations;

                         (b)    the aggregate amount of all demand
                 and term deposits made by any Person with the
                 Company or any Subsidiary (including, without
                 limitation, certificates of deposit issued by the
                 Company or any Subsidiary);

                         (c)    the face amount of all letters of
                 credit issued by the Company or any Subsidiary and
                 all bankers' acceptances accepted by the Company or
                 any Subsidiary; and

                         (d)    the aggregate amount of all assets
                 with respect to which the Company or a Subsidiary
                 has any Asset Securitization Recourse Liabilities
                 in respect of promissory notes and other interest
                 bearing obligations sold or otherwise transferred
                 by the Company or any Subsidiary (regardless of
                 whether such aggregate amount of assets is in
                 excess of the amount of such Asset Securitization
                 Recourse Liabilities), whether for the repurchase
                 of defaulted notes or obligations or otherwise.

                 "Consolidated Earnings Available for Fixed Charges"
        shall mean, for any period, the sum of:  (i) Consolidated
        Adjusted Net Income during such period; plus (ii) to the
        extent deducted in determining Consolidated Adjusted Net
        Income, (a) all provisions for any Federal, state or other
        income taxes made by the Company and its Subsidiaries during
        such period, and (b) Consolidated Fixed Charges during such
        period plus (iii) contributions made by the Company to
        Development Corp.

                 "Consolidated Effective Net Worth" at any time
        means the sum of

                         (a)    Consolidated Adjusted Net Worth at
                 such time; plus

                         (b)    the aggregate outstanding principal
                 amount of Class A Notes at such time.

                 "Consolidated Fixed Charges" shall mean, with
        respect to the Company on a consolidated basis for any
        period, the sum of:  (i) all interest and all amortization
        of Indebtedness, amortized discount and expense on all
        Indebtedness for borrowed money of the Company and its
        Subsidiaries, plus (ii) all Rentals payable during such
        period by the Company and its Subsidiaries.

                 "Consolidated Net Earnings" means, for any period,
        the net income or loss of the Company and its Subsidiaries,
        as applicable (determined on a consolidated basis for such
        Persons at such time), for such period, as determined in
        accordance with generally accepted accounting principles in
        effect at such time.

                 "Consolidated Net Worth" means, with respect to the
        Company, the sum of (i) the common stock account of the
        Company determined as of any date in accordance with GAAP
        consistent with the principles applied in the preparation of
        the Company's consolidated statement of financial condition
        for the fiscal year ended December 31, 1993; (ii) the Class
        A Notes; and (iii) the consolidated retained earnings
        account (whether allocated or unallocated) of the Company
        and its Subsidiaries determined as of any date in accordance
        with GAAP consistent with the principles applied in the
        preparation of the Company's consolidated statement of
        financial condition for the fiscal year ended December 31,
        1993.

                 "Consolidated Senior Debt" means all unsecured
        Indebtedness of the Company and its Subsidiaries on a
        consolidated basis (i) for borrowed money (including the
        Indebtedness hereunder, the Senior Notes, Indebtedness under
        the NatWest Loan Agreement, and all demand and term deposits
        made by any Person with the Company or any of its
        Subsidiaries) which is not expressly subordinate or junior
        to any other Indebtedness, plus without duplication, (ii)
        all "guarantees," as defined in Section 6.2(d) hereof, and
        (iii) Asset Securitization Recourse Liabilities to the
        extent, but only to the extent, that such obligations have
        matured.

                 "Consolidated Senior Obligations" at any time
        means, with respect to the Company and the Subsidiaries
        (determined on a consolidated basis), the sum of 

                         (a)  the aggregate unpaid principal amount
                 of Consolidated Senior Debt, plus

                         (b)  the aggregate amount of all
                 Capitalized Leases plus

                         (c)  Restricted Guarantees computed on the
                 basis of total outstanding contingent liability.

                 "Consolidated Subsidiary" means, with respect to
        any Person at any time, any Subsidiary or other Person the
        accounts of which would be consolidated with those of such
        first Person in its consolidated financial statements as of
        such time; unless otherwise specified, "Consolidated
        Subsidiary" means a Consolidated Subsidiary of the Company.

                 "Credit Agreement Related Claim" means any claim
        (whether civil, criminal or administrative and whether
        sounding in tort, contract or otherwise) in any way arising
        out of, related to, or connected with, this Agreement, the
        Note, or the relationship established hereunder or
        thereunder.

                 "Default" means an Event of Default or an event or
        condition the existence or occurrence of which would, with
        the lapse of time or the giving of notice or both, become an
        Event of Default.  

                 "Default Rate" means the rate of interest
        applicable under Section 3.3 from time to time.

                 "Development Corp." means NCB Development
        Corporation, a District of Columbia non-profit corporation
        established pursuant to 12 U.S.C. Sec. 3051(b).

                 "Dollars", "U.S.$" and the sign "$" mean such coin
        or currency of the United States of America as at the time
        shall constitute legal tender for the payment of public and
        private debts.

                 "Effective Date" means September 15, 1995.

                 "Eligible Cooperatives" has the meaning assigned to
        such term in Section 3015 of Title 12 of the United States
        Code.

                 "Eligible Derivatives" means derivative Securities
        which are sold in the ordinary course of the business of the
        Company and its Subsidiaries for the purpose of hedging
        or otherwise managing portfolio risk. 

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

                 "ERISA Affiliate" means any Person, including a
        Subsidiary or other Affiliate, that is a member of any group
        of organizations within the meaning of Code Sections 414(b),
        (c), (m) or (o) of which the Company is a member.

                 "Events of Default" has the meaning specified in
        Section 7.1 of this Agreement.

                 "Exchange Act" means the Securities and Exchange
        Act of 1934, as amended, and any successor Federal statute.

                 "Fair Market Value" means, at any time with respect
        to any Property, the sale value of such Property that would
        be realized in an arm's-length sale at such time between an
        informed and willing buyer and an informed and willing
        seller, under no compulsion to buy or sell, respectively.

                 "February 8, 1995 Note" means the Promissory Note
        issued to the Bank by the Company in the principal amount of
        $8,000,000 under the terms and conditions of that certain
        Term Loan Agreement, dated as of February 6, 1995, by and
        between the Company and the Bank.

                 "Fixed Charges" means, with respect to the Company,
        for any period, the sum of:  (i) all interest and all
        amortization of Indebtedness, amortized discount and expense
        on all Indebtedness for borrowed money of the Company, plus
        (ii) all Rentals payable during such period by the Company.

                 "Funded Debt" means all Indebtedness for borrowed
        money that by its terms matures more than twelve months from
        the date as of which any determination of Funded Debt is
        made, any and all Indebtedness maturing within twelve months
        from such date that is renewable at the option of the
        obligor to a date beyond twelve months from the date of such
        determination, including any Indebtedness renewable or
        extendable (whether or not theretofore renewed or extended)
        under, or payable from the proceeds of other Indebtedness
        that may be incurred pursuant to the provisions of, any
        revolving credit agreement or other similar agreement.  

                 "GAAP" means generally accepted accounting
        principles.

                 "Government Obligations" means any and all direct
        obligations of the United States of America or obligations
        in respect of which the payment of the principal of, and
        interest thereon, is unconditionally guaranteed by the
        United States of America.

                 "Governmental Body" means (i) the United States of
        America, any State thereof, any other country or any
        political subdivision of such other country, or any
        department, agency, commission, board, bureau or
        instrumentality of the United States of America, any State
        thereof, any other country or political subdivision of such
        other country or any subdivision of any of them, and (ii)
        any quasi-governmental body, agency or authority (including
        any central bank) exercising regulatory authority over the
        Bank pursuant to applicable law in respect of the
        transactions contemplated by this Agreement. 

                 "Guarantees" at any time means all obligations of
        any Person guaranteeing or in effect guaranteeing any
        indebtedness or obligation or dividend of any other Person
        (the "primary obligor") in any manner, whether directly or
        indirectly, including, without limitation, all obligations
        incurred through an agreement contingent or otherwise, by
        such Person

                         (a)  to purchase any indebtedness or
                 obligation or any Property constituting security
                 therefor,

                         (b)  to advance or supply funds

                                        (i)  for the purchase or
                         payment of any Indebtedness or obligation
                         or

                                    (ii)  to maintain working
                         capital, equity capital or other balance
                         sheet condition or otherwise to advance or
                         make available funds for the purchase or
                         payment of any indebtedness or obligation,

                         (c)  to purchase Property, Securities or
                 services primarily for the purpose of assuring the
                 owner of any indebtedness or obligation of the
                 ability of the primary obligor to make payment of
                 the indebtedness or obligation or

                         (d)  otherwise to assure the owner of the
                 indebtedness or obligation of the primary obligor
                 against loss in respect thereof.

        Liabilities or endorsements in the ordinary course of
        business of checks and other negotiable instruments for
        deposit or collection and obligations of the Company or the
        Subsidiaries to acquire assets from the Bank in the ordinary
        course of business shall not be deemed "Guarantees."

                 "Indebtedness" means, with respect to any Person,
        all (i) liabilities or obligations, direct and contingent,
        which in accordance with GAAP would be included in
        determining total liabilities as shown on the liability side
        of a balance sheet of such Person at the date as of which
        Indebtedness is to be determined, including, without
        limitation, contingent liabilities which, in accordance with
        such principles, would be set forth in a specific Dollar
        amount on the liability side of such balance sheet; (ii)
        liabilities or obligations of others for which such Person
        is directly or indirectly liable, by way of guaranty
        (whether by direct guaranty, suretyship, discount,
        endorsement, take-or-pay agreement, agreement to purchase or
        advance or keep in funds or other agreement having the
        effect of a guaranty) or otherwise; (iii) liabilities or
        obligations secured by liens on any assets of such Person,
        whether or not such liabilities or obligations shall have
        been assumed by it; (iv) liabilities or obligations of such
        Person, direct or contingent, with respect to letters of
        credit issued for the account of such Person and banker's
        acceptances credited for such Person; (v) obligations in the
        form of demand and term deposit accounts maintained by such
        Person; and (vi) Asset Securitization Recourse Liabilities
        to the extent, but only to the extent, that such obligations
        have matured.

                 "Interest Payment Date" means the same day as the
        Loan Date on a quarterly basis after the Loan Date and up to
        the Maturity Date.  

                 "Investment" in any Person by the Company means: 
        (a) the amount paid or committed to be paid, or the value of
        property or services contributed or committed to be
        contributed, by the Company for or in connection with the
        acquisition by the Company of any stock, bonds, notes,
        debentures, partnership or other ownership interests or
        other securities of such Person; and (b) the amount of any
        advance, loan or extension of credit to, or guaranty or
        other similar obligation with respect to any Indebtedness
        of, such Person by the Company and (without duplication) any
        amount committed to be advanced, loaned, or extended to, or
        the payment of which is committed to be assured by a
        guaranty or similar obligation for the benefit of, such
        Person by the Company.

                 "Lien" means any mortgage, deed of trust, pledge,
        security interest, encumbrance, lien or charge of any kind
        (including any agreement to give any of the foregoing), any
        conditional sale or other title retention agreement, any
        lease in the nature of any of the foregoing, and the filing
        of or agreement to give any financing statement under the
        Uniform Commercial Code of any jurisdiction.

                 "Loan" means the loan to be made by the Bank to the
        Company pursuant to this Agreement.

                 "Loan Date" means September 15, 1995.

                 "Maturity Date" is defined in Section 2.2.

                 "Multiemployer Benefit Plan" means any Benefit Plan
        that is a multiemployer plan as defined in Section
        4001(a)(3) of ERISA.

                 "NatWest Loan Agreement" means the Loan Agreement
        dated as of December 15, 1993 among the Company, the Banks
        listed therein, and National Westminster Bank USA, as Agent,
        as amended through the Effective Date. 

                 "NCB Business Credit" means NCB Business Credit
        Corporation, a Delaware corporation.

                 "NCB Financial Corporation" means NCB Financial
        Corporation, a Delaware Corporation.

                 "NCB Mortgage" means NCB Mortgage Corporation, a
        Delaware corporation.

                 "NCCB Senior Obligations" means, at any date of
        determination thereof, with respect to the Company, the sum
        of:

                         (a)  the aggregate unpaid principal amount
                 of Senior Debt, plus

                         (b)    the aggregate amount of all
                 Capitalized Leases, plus

                         (c)    Restricted Guarantees computed on
                 the basis of total outstanding contingent
                 liability, plus

                         (d)    Asset Securitization Recourse
                 Liabilities of the Company (meeting the conditions
                 set forth in either clause (i) or clause (ii)
                 below):

                                        (i)       to the extent, but
                         only to the extent, that such obligations
                         arise from the Company's obligation to
                         repurchase receivables or other assets as a
                         result of a default in payment by the
                         obligor thereunder or any other default in
                         performance by such obligor under any
                         agreement related to such receivables; or

                                        (ii)       if the Company
                         shall maintain a reserve account containing
                         Cash or Securities in respect of any such
                         obligations or shall retain or purchase a
                         subordinated interest therein, to the
                         extent, but only to the extent, of the
                         amount of such reserve account or
                         subordinated interest.

                 "Note" means the Promissory Note issued to the Bank
        by the Company pursuant to this Agreement, substantially in
        the form (appropriately completed) of Exhibit A to this
        Agreement.

                 "Notice of Borrowing" means any notice given to the
        Bank by the Company pursuant to and in accordance with
        Section 4.1 of this Agreement.
        
                 "November 10, 1994 Note" means the Promissory Note
        issued to the Bank by the Company in the principal
        amount of $10,000,000 under the terms and
        conditions of that certain Term Loan Agreement,
        dated as of November 9, 1994, by and between the
        Company and the Bank.

                 "Paid-in-Capital" shall have the meaning ascribed
to it by GAAP.

                 "PBGC" shall mean the Pension Benefit Guaranty
        Corporation.

                 "Permitted Liens" means (i) pledges or deposits by
        the Company under workman's compensation laws, unemployment
        insurance laws, social security laws, or similar
        legislation, or good faith deposits in connection with bids,
        tenders, contracts (other than for the payment of
        Indebtedness of the Company), or leases to which the Company
        is a party, or deposits to secure public or statutory
        obligations of the Company or deposits of cash or U.S.
        government Bonds to secure surety, appeal, performance or
        other similar bonds to which the Company is a party, or
        deposits as security for contested taxes or import duties or
        for the payment of rent; (ii) Liens imposed by law, such as
        carriers', warehousemen's, materialmen's and mechanics'
        liens, or Liens arising out of judgments or awards against
        the Company with respect to which the Company at the time
        shall currently by prosecuting an appeal or proceedings for
        review; (iii) Liens for taxes not yet subject to penalties
        for non-payment and Liens for taxes the payment of which is
        being contested as permitted by Section 6.1(j) hereof; and
        (iv) Liens incidental to the conduct of the business of the
        Company or to the ownership of its property which were not
        incurred in connection with Indebtedness of the Company, all
        of which Liens do not in the aggregate materially detract
        from the value of the properties to which they relate or
        materially impair their use in the operation of the business
        of the Company.

                 "Person" means an individual, partnership,
        corporation (including a business trust), joint stock
        company, trust, unincorporated association, joint venture or
        other entity, or a government or any political subdivision
        or agency thereof, a court, or any other legal entity,
        whether acting in an undivided fiduciary or other capacity.

                 "Prohibited Transaction" means any transaction that
        is prohibited under Code Section 4975 or ERISA Section 406
        and not exempt under Code Section 4975 or ERISA Section 408.

                 "Property" means any interest in any kind of
        property or asset, whether real, personal or mixed, or
        tangible or intangible.

                 "Qualified Assets" means, at any date of
        determination thereof, the sum of the following items (a),
        (b) and (c) owned by the Company:

                         (a)    The principal amount of all
                 promissory notes and other interest bearing
                 obligations acquired by the Company in the ordinary
                 course of its business less (i) reserves for credit
                 losses applicable thereto, and (ii) unearned
                 income;

                         (b)    Cash on hand and in banks; and

                         (c)    Investments other than "Restricted
                 Investments" (as such term is defined in the Senior
                 Note Agreements as in effect on the date hereof).

                 "Regulatory Change" means any applicable law,
        interpretation, directive, request or guideline (whether or
        not having the force of law), or any change therein or in
        the administration or enforcement thereof, that becomes
        effective or is implemented or first required or expected to
        be complied with after the date hereof, whether the same is
        (i) the result of an enactment by a government or any agency
        or political subdivision thereof, a determination of a court
        or regulatory authority, or otherwise or (ii) enacted,
        adopted, issued or proposed before or after the date hereof,
        including any such that imposes, increases or modifies any
        tax, reserve requirement, insurance charge, special deposit
        requirement, assessment or capital adequacy requirement, but
        excluding any such that imposes, increases or modifies any
        income or franchise tax imposed upon the Bank by any
        jurisdiction (or any political subdivision thereof) in which
        the Bank or any office is located.

                 "Rentals" means all fixed rentals (including as
        such all payments that the lessee is obligated to make to
        the lessor on termination of the lease or surrender of the
        property) payable by the Company, as lessee or sublessee
        under a lease of real or personal property, but shall be
        exclusive of any amounts required to be paid by the Company
        (whether or not designated as rents or additional rents) on
        account of maintenance, repairs, insurance, taxes and
        similar charges.  Fixed rents under any so-called
        "percentage leases" shall be computed solely on the basis of
        the minimum rents, if any, required to be paid by the lessee
        regardless of sales volume or gross revenues.

                 "Reportable Event" means, with respect to any
        Benefit Plan of any Person, (a) the occurrence of any of the
        events set forth in ERISA Section 4043(c), other than an
        event as to which the requirement of 30 days' notice, or the
        penalty for failure to provide such notice, has been waived
        by the PBGC, (b) the existence of conditions sufficient to
        require advance notice to the PBGC pursuant to ERISA Section
        4043(b), (c) the occurrence of any of the events set forth
        in ERISA Sections 4062(e) or 4063(a) or the regulations
        thereunder, (d) any event requiring such Person or any of
        its ERISA Affiliates to provide security to such Benefit
        Plan under Code Section 401(a)(29) or (e) any failure to
        make a payment required by Code Section 412(m) with respect
        to such Benefit Plan.

                 "Restricted Guarantees" at any time means all
        Guarantees by the Company of obligations of others that
        constitute sum certain obligations at the time such
        Guarantees are incurred.

                 "Restricted Investments" at any time means any
        investment that is not permitted under Section 6.2(i) of 
        this Agreement.

                 "Restricted Payment" means any payment by the
        Company of the type described in 6.2(f) of this Agreement.

                 "Security" shall have the meaning ascribed thereto
        in Section 2(1) of the Securities Act, as amended; provided,
        however, that Asset Securitization Recourse Liabilities
        shall not constitute "Securities" except (i) to the extent
        that such obligations arise from the Company's obligation to
        repurchase receivables or other assets as a result of a
        default in payment by the obligor thereunder or any other
        default in performance by such obligor under any agreement
        related to such receivables or (ii) if the Company shall
        maintain a reserve account containing Cash or Securities in
        respect of any such obligations or shall retain or purchase
        a subordinated interest therein to the extent of the amount
        of such reserve account or subordinated interest.

                 "Selected Banks" means the Bank of Delaware, the
        bank signatories to the NatWest Loan Agreement, and the one
        hundred largest commercial banks that either are United
        States national banking associations or are chartered under
        the laws of a state of the United States and that have
        ratings by Thompson BankWatch, Inc. no lower than B/C.

                 "Senior Debt" means all Indebtedness of the Company
        for borrowed money (including, without limitation, all
        Indebtedness under this Agreement, the Senior Note
        Agreements and the Natwest Loan Agreement) that is not
        expressly subordinate or junior to any other Indebtedness.

                 "Senior Note Agreements" means, collectively, (i)
        the separate Senior Note Agreements dated as of December 16,
        1994 in respect of the Company's (A) 8.84% Series A Senior
        Notes due March 31, 2000, (B) 8.85% Series B Senior Notes
        due March 31, 2000, and (C) Series C Senior Notes due March
        31, 2000, the interest rate for which will be determined
        when such Series C Senior Notes are issued, (ii) the
        Assumption Agreement and Amended and Restated Senior Note
        Agreement dated as of December 1, 1993 in respect of the
        Company's Amended and Restated 10.15% Senior Notes due
        October 15, 1995, (iii) the separate Assumption Agreement
        and Amended and Restated Senior Note Agreement dated as of
        December 1, 1993 in respect of the Company's (A) Amended and
        Restated 8.18% Series A Senior Notes due June 24, 1997, (B)
        Amended and Restated 8.32% Series B Senior Notes due
        December 24, 1997, and (C) Amended and Restated 8.44% Series
        C Senior Notes due June 24, 1998, as each may be amended
        from time to time and (iv) a Master Shelf Agreement dated as
        of December 30, 1994, for up to $50,000,000 of Series {62}
        Notes between the Company and The Prudential Insurance
        Company of America.

                 "Senior Notes" shall mean the Senior Notes issued
        by the Company under the terms and conditions of the Senior
        Note Agreements.

                 "SPV" shall have the meaning assigned to such term
        in the definition of "Asset Securitization" in this Article
        1 and NCB I, Inc. and any other Subsidiary of the Company
        having powers limited to the holding of regular or residual
        interests arising out of Asset Securitization.

                 "Subsidiary" shall mean any corporation a majority
        of the capital stock of which at the time outstanding,
        having ordinary voting power for the election of directors,
        is owned by the Company directly or indirectly.

                 "Termination Event" means, with respect to any
        Benefit Plan, (i) any Reportable Event with respect to such
        Benefit Plan, (ii) the termination of such Benefit Plan, or
        the filing of a notice of intent to terminate such Benefit
        Plan, or the treatment of any amendment to such Benefit Plan
        as a termination under ERISA Section 4041(c), (iii) the
        institution of proceedings to terminate such Benefit Plan
        under ERISA Section 4042 or (iv) the appointment of a
        trustee to administer such Benefit Plan under ERISA Section
        4042.

                 "Voting Stock" means Securities of any class or
        classes of a corporation the holders of which are
        ordinarily, in the absence of contingencies, entitled to
        vote in the election of the corporate directors (or persons
        performing similar functions).

                 Section 1.2  Accounting Terms.  All accounting
terms not specifically defined herein shall be construed in
accordance with generally accepted accounting principles in the
United States.

                 Section 1.3  Time Period Computations.  In the
computation of a period of time specified in this Agreement from a
specified date to a subsequent date, the word "from" means "from and
including" and the words "to" and "until" mean "to but excluding".



                                  ARTICLE II

                            GENERAL LOAN PROVISIONS


                 Section 2.1  The Loan.  Subject to the terms and
conditions of this Agreement, on the Loan Date the Bank shall lend
to the Company and the Company shall borrow from the Bank, the
aggregate principal amount of TWELVE MILLION UNITED STATES DOLLARS
($12,000,000) (the "Loan").

                 Section 2.2  Term of Loan.  The entire principal
amount of the Loan shall be due and payable on the date in 1998 that
is three years after the Loan Date (the "Maturity Date").

                 Section 2.3  Proceeds of Loan.  The Bank shall,
upon the Company's satisfaction of the conditions specified in
Article IV of this Agreement, make the entire principal amount of
the Loan available to the Company before 12:00 Noon (New York City
time) on the Loan Date in Dollars in immediately available funds at
the bank (and for credit to the account of the Company at such bank
designated by the Company) specified by the Company in the Notice of
Borrowing.

                 Section 2.4  The Note.  The Loan shall be evidenced
by a Promissory Note of the Company, which shall be substantially in
the form of Exhibit A to this Agreement (appropriately completed),
dated the Loan Date, payable to the order of the Bank in the
principal amount of the Loan.  The first and last days of each
interest period during the term of the Loan and each payment of
interest on the Loan shall be recorded by the Bank on the "Schedule
of Interest" attached to the Note and by specific reference made a
part thereof.  Any prepayment of the principal amount of the Loan
shall be recorded by the Bank on the reverse side of the Note and
indicated on the "Schedule of Interest".
                                  ARTICLE III

                            INTEREST AND REPAYMENT


                 Section 3.1  Interest on the Loan.  The Loan shall
bear interest at the rate of six and seventy-one one-hundredths
percent (6.71%) per annum on the principal amount of the Loan from
time to time outstanding until the entire principal amount of the
Loan shall have been repaid.

                 Section 3.2  Additional Interest.  If, after the
date of this Agreement, any Regulatory Change

                         (i)  shall subject the Bank to any tax,
        duty or other charge with respect to its obligation to make
        or maintain the Loan, or shall change the basis of taxation
        of payments to the Bank of the principal of or interest on
        the Loan in respect of any other amounts due under this
        Agreement in respect of its obligation to make the Loan
        (except for changes in the rate of tax on the overall net
        income of the Bank); or

                     (ii)  shall impose, modify or deem applicable
        any reserve, special deposit, capital adequacy or similar
        requirement against assets of, deposits with or for the
        account of, or credit extended by, the Bank or shall impose
        on the Bank any other condition affecting (1) the obligation
        of the Bank to make or maintain the Loan; or (2) the Note;

and the result of any of the foregoing is to increase the cost to
the Bank of making or maintaining the Loan or to reduce the amount
of any sum received or receivable by the Bank under this Agreement
or under the Note, by an amount reasonably deemed by the Bank to be
material, then, within fifteen days after demand by the Bank, the
Company shall pay to the Bank such additional amount or amounts as
will compensate the Bank for such increased cost or reduction.  A
certificate of the Bank setting forth the basis for determining such
additional amount or amounts necessary to compensate the Bank shall
be conclusive in the absence of manifest error.

                 Section 3.3  Interest after Maturity.  In the event
the Company shall fail to make any payment of the principal amount
of, or interest on, the Loan when due (whether by acceleration or
otherwise), after giving effect to any applicable grace period
provided for in this Agreement, the Company shall pay interest on
such unpaid amount, payable from time to time on demand, from the
date such amount shall have become due to the date of payment
thereof, accruing on a daily basis, at a per annum rate (the
"Default Rate") equal to the greater of (i) the sum of the interest
rate on the Loan in effect immediately before such amount became
due, plus two per cent (2.0%) and (ii) the Base Rate, plus two per
cent (2.0%).

                 Section 3.4  Payment and Computations.  

                 (A)  All payments required or permitted to be made
        to the Bank under this Agreement or the Note shall be made
        to the Bank in Dollars at the Lending Office of the Bank in
        immediately available funds.

                 (B)  Interest on the Loan shall be computed on the
        basis of a year of 360 days consisting of 12 months of 30
        days each and, in the case of a portion of a month, for the
        actual number of days (including the first day but excluding
        the last day) elapsed.

                 (C)  Interest on the Loan shall be payable in
        arrears on each Interest Payment Date; provided, that in the
        event that any Interest Payment Date shall be a day which is
        not a Business Day, the obligation to make such payment
        shall be deferred to the next succeeding Business Day unless
        such Business Day falls in another calendar month, in which
        case the Interest Payment Date shall be advanced to the next
        preceding Business Day.

                 (D)  Whenever any payment of principal is required
        or permitted to be made on a day which is not a Business
        Day, the obligation of the Company to make such payment
        shall be deferred until the next succeeding Business Day
        and, in such case, such extension of time shall be included
        in the computation of interest in respect of such principal
        amount at the rate in effect at the date such principal
        amount was otherwise due and payable.

                 Section 3.5  Payment at Maturity.  Any principal
amount of the Note theretofore not repaid, together with any accrued
interest thereon, shall be due and payable in full on the Maturity
Date.

                 Section 3.6  Optional Prepayments; Certain Early
Repayments.  

                 (A)  Subject to the terms and conditions of this
        Section 3.6, the Company may, at its sole option, prepay the
        principal amount of the Loan in whole or in part (in any
        amount of $1,000,000 or more) at any time and from time to
        time (each an "Optional Prepayment") without premium or
        penalty.  Each Optional Prepayment shall be accompanied by
        the payment of all accrued and unpaid interest to the date
        of such Optional Prepayment on the principal amount of such
        Optional Prepayment.

                 (B)  In respect of each Optional Prepayment
        proposed to be made by the Company, the right of the Company
        to make such Optional Prepayment is subject to the Bank's
        receipt from the Company, at least three Business Days prior
        to the date specified therein as the date on which Optional
        Prepayment is to be made, of a written notice (which shall
        be irrevocable) specifying (i) the principal amount of such
        Optional Prepayment and (ii) the date (which shall be a
        Business Day) on which such Optional Prepayment will be
        made.

                 (C)  If the Company prepays all or any part of the
        outstanding principal balance of the Loan in advance of the
        Maturity Date (whether due to optional prepayment,
        acceleration or for any other reason), in addition to the
        payments on principal and accrued and unpaid interest, the
        Company shall pay to the Bank, upon the request of the Bank,
        such amount or amounts as shall be sufficient in the
        reasonable opinion of the Bank, to compensate the Bank for
        any loss, cost, or expense incurred as a result of any
        payment or prepayment on a date other than the Interest
        Payment Date for such loan, such compensation to include,
        without limitation, an amount equal to the excess of (i) the
        interest that would have been received from the Company
        under this Agreement on any amounts to be reemployed during
        the period between Interest Payment Dates or its remaining
        portion over (ii) the interest component of the return that
        the Bank determines it could have obtained had it placed
        such amount on deposit in the interbank Dollar market
        selected by it for a period equal to such period between
        Interest Payment Dates or its remaining portion. 

                 Section 3.7  Highly Leveraged Transaction.   In the
event that the Loan shall be designated a "highly leveraged
transaction" (as defined in Bank Circular BC-242, dated October 30,
1989, as supplemented by Supplement 1, dated February 16, 1990, and
as may hereafter be supplemented or amended from time to time), the
Bank shall so notify the Company, whereupon the Company shall pay
additional compensation for the Loan at the rate of $150,000 per
annum from the date of such designation through the date that such
designation ceases to be effective or the Loan is repaid in full. 
Such compensation shall be paid quarterly in arrears.


                                  ARTICLE IV

                       CONDITIONS PRECEDENT TO THE LOAN


                 Section 4.1  Delivery on or Prior to Loan Date. 
The obligation of the Bank to make the Loan to the Company hereunder
is subject to the condition precedent that the Bank shall have
received an irrevocable Notice of Borrowing from the Company on the
Business Day prior to the requested Loan Date that specifies the
Loan Date (which shall be a Business Day) and confirms that the
amount of the Loan shall be $8,000,000; and such obligation is
subject to the further condition precedent that the Bank shall have
received from the Company on or prior to the Loan Date the following
instruments, each dated as of the Loan Date:

                 (A)     The Note, duly executed by the Company; 

                 (B)     An opinion of counsel to the Company in
        form and substance satisfactory to the Bank; 

                 (C)     A certified copy of the resolutions of the
        Board of Directors of the Company authorizing the execution
        and delivery of this Agreement and the Note;

                 (D)     A certificate of the Secretary, an
        Assistant Secretary or an Assistant Treasurer of the Company
        certifying the names and true signatures of the Authorized
        Officers; 

                 (E)     A certified copy of the By-Laws of the
        Company as in effect on the Loan Date; 

                 (F)     A certified copy of each Senior Note
        Agreement and other agreement evidencing Indebtedness of the
        Company for borrowed money in effect as of the Loan Date.

                 Section 4.2  Further Condition Precedent to the
Loan.  The obligation of the Bank to make the Loan shall be subject
to the further conditions precedent that on the Loan Date the
following statements shall be true and correct and the Bank shall
have received a certificate signed by an Authorized Officer, dated
the Loan Date, to the effect that:

                 (A)     The representations and warranties of the
        Company contained in Article V are correct as of the Loan
        Date as though made on and as of the Loan Date;

                 (B)     No event has occurred and is continuing, or
        would result from the Loan after giving effect to the
        application of the proceeds therefrom, which constitutes an
        Event of Default or would constitute an Event of Default but
        for the requirement that notice be given or time elapse or
        both; 

                 (C)     No Default shall have occurred and be
        continuing at the time the Loan is to be made or would
        result from the making of the Loan or from the application
        of the proceeds thereof; and

                 (D)     All legal matters incident to the closing
        of the transactions contemplated by this Agreement and the
        making of the Loan shall be satisfactory to the Bank and its
        counsel.

                                   ARTICLE V

                        REPRESENTATIONS AND WARRANTIES


                 The Company represents and warrants that:

                 Section 5.1  Existence, Power and Authority.  Each
of the Company and its Subsidiaries is a corporation duly organized,
validly existing and in good standing under the laws of the
jurisdiction of its incorporation, with full corporate power and
authority to carry on its business as currently conducted and to own
or hold under lease its property; the Company is duly qualified or
diligently pursuing to become qualified to do business as a foreign
corporation in good standing in each other jurisdiction in which the
conduct of its business or the maintenance of its property requires
it to be so qualified; the Company has full corporate power and
authority to execute and deliver this Agreement and the Note and to
carry out the transactions contemplated by this Agreement.

                 Section 5.2  Authorization; Enforceable
Obligations.  This Agreement and the Note have been duly authorized
and have been or will be duly executed and delivered by the Company
and constitute, or when executed and delivered pursuant hereto will
constitute, a legal, valid and binding obligation of the Company
enforceable against the Company in accordance with their terms
(except as such enforceability may be limited by general principles
of the law of equity or by any applicable bankruptcy,
reorganization, insolvency, moratorium or similar laws affecting
creditors' rights generally).

                 Section 5.3  No Legal Bar.  The execution, delivery
and performance by the Company of this Agreement and of the Note,
(i) do not and will not violate the certificate of incorporation or
charter, by-laws or any preferred stock provision of the Company or
(ii) do not and will not violate or conflict with any law,
governmental rule or regulation or any judgment, writ, order,
injunction, award or decree of any court, arbitrator, administrative
agency or other governmental authority applicable to the Company or
any indenture, mortgage, contract, agreement or other undertaking or
instrument to which the Company is a party or by which its property
may be bound and (iii) do not and will not result in the creation or
imposition of any lien, mortgage, security interest or other
encumbrance on any of its property pursuant to the provisions of any
such indenture, mortgage, contract, agreement or other undertaking
or instrument.

                 Section 5.4  Consents.  The execution, delivery and
performance by the Company of this Agreement and of the Note, do not
and will not require any consent, which has not been obtained, of
any other Person (including, without limitation, stockholders of the
Company) or any consent, license, permit, authorization or other
approval of, any giving of notice to, exemption by, any registration
, declaration or filing with, or any taking of any other action in
respect of, any court, arbitrator, administrative agency or other
governmental authority.

                 Section  5.5  Litigation.  Except as previously
disclosed to the Bank in writing, there is no action, suit,
investigation or proceeding by or before any court, arbitrator,
administrative agency or other governmental authority pending or, to
the knowledge of the Company, threatened (i) which involves any of
the transactions contemplated by this Agreement or (ii) against or
affecting the Company which could be reasonably expected to
materially adversely affect the financial condition, business or
operation of the Company.

                 Section 5.6  No Default.  The Company is not in
default under any material order, writ, injunction, award or decree
of any court, arbitrator, administrative agency or other
governmental authority binding upon it or its property, or any
material indenture, mortgage, contract, agreement or other
undertaking or instrument to which it is a party or by which its
property may be bound, and nothing has occurred which would
materially adversely affect the ability of the Company, to carry on
its business or perform its obligations under any such material
order, writ, injunction, award or decree or any such material
indenture, mortgage, contract, agreement or other undertaking or
instrument.

                 Section 5.7  Financial Condition.  The consolidated
balance sheet of the Company and its Consolidated Subsidiaries as at
December 31, 1994, and the related consolidated statements of
income, stockholders' or members' equity and cash flows for the
fiscal year ended on such date, reported upon by Deloitte & Touche,
and the unaudited consolidated statement of financial condition of
the Company and its Consolidated Subsidiaries as at June 30, 1995,
and the related consolidated statements of income and stockholders'
or members' equity for the three (3) months ended that date, present
fairly the consolidated financial condition of the Company and its
Consolidated Subsidiaries as of said date and the consolidated
results of their operations for such fiscal year, in conformity with
GAAP.  No material adverse changes have occurred in the financial
condition of the Company or its Consolidated Subsidiaries since June
30, 1995.

                 Section 5.8  Use of Proceeds.  The Company shall
use the proceeds of the Loan for its general corporate purposes. 
None of the proceeds of the Loan shall be used to purchase or carry,
or reduce or retire or refinance any credit incurred to purchase or
carry, any margin stock (within the meaning of Regulations U and X
of the Board of Governors of the Federal Reserve System) or to
extend credit to others for the purchasing or carrying of any margin
stock.  If requested by the Bank, the Company shall complete and
sign Part I of a copy of Federal Reserve Form U-1 referred to in
Regulation U and deliver such copy to the Bank.

                 Section 5.9  Company Not an Investment Company. 
The Company is not an "investment company", or a company
"controlled" by an "investment company", within the meaning of the
Investment Company Act of 1940, as amended.

                 Section 5.10  Company and Subsidiaries, Etc. Not a
Holding Company.  Neither the Company nor any of its subsidiaries is
a "holding company", or a "subsidiary company" of a "holding
company" within the meaning of the Public Utility Holding Company
Act of 1935, as amended.

                 Section 5.11  Environmental Matters.  The Company
and its Consolidated Subsidiaries conduct their respective
operations in compliance with all applicable laws and regulations
concerning the discharge of substances into the environment and
other environmental control matters, except to the extent that non-
compliance would not have a material adverse effect on the business,
results of operations or condition (financial or otherwise) of the
Company or its Consolidated Subsidiaries taken as a whole.  Neither
the Company nor any of its Consolidated Subsidiaries has any
liability, contingent or otherwise, under any law, ordinance or
regulation relating to the storage, transport, disposal or release
of "oil", "petroleum products", "hazardous substance", "hazardous
waste", "hazardous material", "hazardous chemical substance",
"refuse" or any other term of similar import (as such terms are
defined in any such law, ordinance or regulation), except to the
extent that any such liability would not have a material adverse
effect on the business, results of operations or condition
(financial or otherwise) of the Company or its Consolidated
Subsidiaries taken as a whole.


                                  ARTICLE VI

                                   COVENANTS


                 Section 6.1  Affirmative Covenants.  The Company
covenants and agrees that, so long as this Agreement shall remain in
effect or any of the principal of or interest on the Note hereunder
shall remain unpaid:

                 (a)     The Company will deliver to the Bank,
        within ninety (90) days after the end of each fiscal year,
        the consolidated and consolidating balance sheet of the
        Company and its Consolidated Subsidiaries as at the end of
        such fiscal year, and the related consolidated and
        consolidating statements of income, stockholders' or
        members' equity and cash flows for such fiscal year,
        accompanied by a certificate of independent public
        accountants of recognized standing satisfactory to the Bank,
        which certificate will contain no material exceptions or
        qualifications except such as are acceptable to the Bank;

                 (b)     The Company will deliver to the Bank,
        within sixty (60) days after the end of each of the first
        three quarters of each fiscal year, the consolidated balance
        sheet of the Company and its Consolidated Subsidiaries as at
        the end of such quarter, and the related consolidated
        statements of income and stockholders' equity for such
        quarter, certified (subject to year-end audited adjustments)
        by an authorized accounting or financial officer of the
        Company;

                 (c)     The Company shall deliver to the Bank
        within thirty (30) days after it files them with the
        Securities and Exchange Commission copies of the annual
        reports and of the information, documents, and other reports
        (or copies of such portions of any of the foregoing as the
        Securities and Exchange Commission may by rules and
        regulations prescribe) which the Company is required to file
        with the Securities and Exchange Commission pursuant to
        Section 13 or Section 15(d) of the Securities Exchange Act
        of 1934;

                 (d)     The Company will deliver to the Bank, from
        time to time, such additional information regarding its
        financial condition, business or affairs as the Bank may
        reasonably request;

                 (e)     The Company will deliver to the Bank,
        simultaneously with the delivery of each set of financial
        statements referred to in (a) above, a certificate of the
        President, any Vice President, or the Treasurer of the
        Company (i) stating that in the course of the performance of
        his duties he would normally obtain knowledge of any
        condition or event which constitutes an Event of Default, or
        any event, act or condition which with notice or lapse of
        time or both would constitute an Event of Default, (ii)
        stating whether or not he has obtained knowledge of any such
        condition, act or event and, if so, specifying each such
        condition, act or event of which he has knowledge and the
        nature and period of existence thereof and the action the
        Company is taking and proposes to take with respect thereto;
        and (iii) setting forth the calculations necessary to
        establish the Company's compliance with Section 6.1(m)
        hereof;

                 (f)     The Company will preserve and maintain its
        corporate existence and each of the material rights,
        privileges, licenses and franchises, which are necessary or
        desirable in the normal conduct of its business.  The
        Company will comply with all applicable laws, rules,
        regulations, and orders of any governmental or regulatory
        body or authority, a breach of which could have a material
        adverse effect on the financial condition or business (taken
        as a whole) of the Company, except where contested in good
        faith and by proper proceedings; 

                 (g)  Promptly after becoming aware thereof the
        Company will deliver to the Bank notice of any Event of
        Default and any event which, with the passage of time or the
        giving of notice or both, would become an Event of Default;

                 (h)     The Company will keep proper books of
        record and account in a manner reasonably satisfactory to
        the Bank in which, true, complete and correct entries shall
        be made of all dealings or transactions in relation to its
        business and activities;

                 (i)     The Company will permit the Bank to make or
        cause to be made (and, after the occurrence of and during
        the continuance of an Event of Default, at the Company's
        expense), inspections and audits of any books, records and
        papers of the Company and to make extracts therefrom and
        copies thereof, or to make inspections and examinations of
        any properties and facilities of the Company, on reasonable
        notice, at all such reasonable times and as often as the
        Bank may reasonably require, in order to assure that the
        Company is and will be in compliance with its obligations
        under this Agreement;

                 (j)     The Company will pay and discharge all of
        its obligations and liabilities, including, without
        limitation, all taxes, assessments and governmental charges
        upon its income and properties, when due, unless and to the
        extent only that such obligations, liabilities, taxes,
        assessments and governmental charges shall be contested in
        good faith any by appropriate proceedings and that proper
        and adequate book reserves relating thereto are established
        by the Company, and then only to the extent that a bond is
        filed in cases where the filing of a bond is necessary to
        avoid the creation of a lien or encumbrance against any of
        its properties;

                 (k)     The Company will promptly notify the Bank
        in writing of any litigation, legal proceeding or dispute,
        other than disputes in the ordinary course of business or,
        whether or not in the ordinary course of business, involving
        amounts in excess of Two Hundred Fifty Thousand Dollars
        ($250,000), affecting the Company whether or not fully
        covered by insurance, and regardless of the subject matter
        thereof (excluding, however, any actions relating to
        workmen's compensation claims or negligence claims relating
        to use of motor vehicles, if fully covered by insurance,
        subject to deductibles);

                 (l)     The Company will: 

                         (i)  Maintain with responsible insurance
                 companies rated "A" or better by A.M. Best Co. such
                 insurance on such of its properties, in such
                 amounts and against such risks as is customarily
                 maintained by similar businesses (including,
                 without limitation, public liability, embezzlement
                 or other criminal misappropriation insurance); file
                 with the Bank upon its request a detailed list of
                 the insurance then in effect, stating the names of
                 the insurance companies, the amounts and rates of
                 the insurance, dates of the expiration thereof and
                 the properties and risks covered thereby; and,
                 within 10 days after notice in writing from the
                 Bank, obtain such additional insurance as the Bank
                 may reasonably request; and

                         (ii)   Carry all insurance available
                 through the PBGC or any private insurance companies
                 covering its obligations (if any) to the PBGC; 

                 (m)     The Company will maintain: 

                         (i)  At all times, Consolidated Effective
                 Net Worth in an amount not less than the sum of (i)
                 Two Hundred Sixty-Five Million Dollars
                 ($265,000,000) plus (ii) the sum, for all fiscal
                 quarters of the Company ended subsequent to January
                 1, 1993, of the greater of (A) Zero Dollars ($0)
                 and (B) fifty percent (50%) of Consolidated Net
                 Earnings for each such fiscal quarter.

                         (ii)  At all times, Consolidated Adjusted
                 Net Worth in an amount not less than the sum of (i)
                 One Hundred Million Dollars ($100,000,000) plus
                 (ii) the sum, for all fiscal quarters of the
                 Company ended subsequent to January 1, 1993, of the
                 greater of (A) Zero Dollars ($0) and (B) fifty
                 percent (50%) of Consolidated Net Earnings for each
                 such fiscal quarter.

                         (iii)  With respect to the Company at all
                 times, Investments of the types described in
                 Section 6.2(i)(i) through (xii) in an aggregate
                 amount not less than Twenty-Five Million
                 ($25,000,000) Dollars.

                         (iv)  With respect to the Company for each
                 period of four (4) consecutive fiscal quarters of
                 the Company, Consolidated Earnings Available for
                 Fixed Charges not less than one hundred ten percent
                 (110%) of Consolidated Fixed Charges for such
                 period.

                         (v)  With respect to the Company, Paid-in-
                 Capital in each of the following Subsidiaries in an
                 amount not greater than the following amounts:

                                                  
                                                      Amount of
                 Subsidiary                         Paid-in-Capital

                 NCB Financial Corporation             $15,000,000
                 NCB Mortgage                          $15,000,000
                 NCB Business Credit                   $15,000,000

                         (vi)  With respect to the Company at all
                 times, Investments in Subsidiaries (other than as
                 set forth in subsection 6.1(m)(v) above and
                 excluding SPV's and secured loans to NCB Business
                 Credit and NCB Mortgage) in an aggregate amount
                 with respect to all such Subsidiaries of not
                 greater than $15,000,000.

                         (vii)  At all times, a ratio of
                 Consolidated Debt to Consolidated Adjusted Net
                 Worth in an amount not greater than 8.0 to 1.0. 
                 For purposes of calculating this ratio only,
                 Consolidated Debt shall include the full balance of
                 mortgage backed securities sold by the Company or
                 any of its Subsidiaries with any first loss
                 recourse provision against the Company or any of
                 its Subsidiaries attached thereto.

                 For purposes of calculating the ratio set forth in
                 subsection 6.1(m)(vii) above and in subsection
                 6.1(m)(viii) below only, "Consolidated Adjusted Net
                 Worth" shall be reduced by the amount by which the
                 sum of 75% of (i) 90 day overdue accounts, (ii)
                 non-performing loans, (iii) REO, in substance
                 foreclosure and other miscellaneous repossession
                 and, (iv) modified loans, exceed the reserves for
                 credit losses established by the Company and its
                 Subsidiaries.

                         (viii)  At all times, a ratio of
                 Consolidated Senior Debt of the Company to
                 Consolidated Adjusted Net Worth in an amount not
                 greater than 6.5 to 1.0.

                         (ix)  Qualified Assets of not less than one
                 hundred (100%) percent of the sum (at any date of
                 determination thereof) of:

                                    (i) NCCB Senior Obligations,
                         plus

                                    (ii) the aggregate unpaid
                         principal amount of Subordinated Debt (as
                         defined in the Senior Note Agreements as in
                         effect on the date hereof), less

                                   (iii) the aggregate unpaid
                         principal amount of Class A Notes.

                 (n)     The Company will comply and remain at all
        times in compliance with all material provisions of the
        Senior Note Agreements and all other agreements evidencing
        Indebtedness of the Company for borrowed money and will
        deliver to the Bank a certified copy of each Senior Note
        Agreement and other such agreement entered into after the
        Loan Date.

                 Section 6.2  Negative Covenants.  The Company
covenants and agrees that, so long as this Agreement shall remain in
effect or any of the principal of or interest on any Note hereunder
shall remain unpaid, the Company, will not:

                 (a)     Merge or consolidate with or into any other
        corporation whether or not the Company will be the surviving
        or resulting corporation.  The Company agrees that it will
        not sell, lease or otherwise dispose of all or substantially
        all of its property;

                 (b)     Sell or transfer any of its property to
        anyone (other than to an entity at least fifty per cent
        (50%) of the capital stock of which at the time outstanding,
        having ordinary voting power for the election of directors,
        is owned by the Company directly or indirectly through
        Subsidiaries) with the intention of taking back a lease of
        such property, except a lease for a temporary period during
        or at the end of which it is intended that the use by the
        Company of such property will be discontinued;

                 (c)     Create, or assume or permit to exist, any
        Lien on any of the properties or assets of the Company
        whether now owned or hereafter acquired, except:

                           (i)  Permitted Liens;

                          (ii)  As set forth on Exhibit B annexed
                 hereto; 

                         (iii)  To secure obligations in connection
                 with Eligible Derivatives; 

                 (d)  Assume, endorse, be or become liable for, or
        guarantee, the obligations of any Person, except by the
        endorsement of negotiable instruments for deposit or
        collection in the ordinary course of business.  For the
        purposes hereof, the term "guarantee" shall include any
        agreement, whether such agreement is on a contingency or
        otherwise, to purchase, repurchase or otherwise acquire
        Indebtedness of any other Person, or to purchase, sell or
        lease, as lessee or lessor, property or services, in any
        such case primarily for the purpose of enabling another
        person to make payment of Indebtedness, or to make any
        payment (whether as an advance, capital contribution,
        purchase of an equity interest or otherwise) to assure a
        minimum equity, asset base, working capital or other balance
        sheet or financial condition, in connection with the
        Indebtedness of another Person, or to supply funds to or in
        any manner invest in another Person in connection with such
        Person's Indebtedness.  Asset Securitization Recourse
        Liabilities shall not constitute "guarantees" hereunder;

                 (e)     Acquire all or substantially all of the
        assets or any of the capital stock of any Person except as
        permitted under Section 6.1(m)(vi);

                 (f)  (i)  Except for redemptions by the Company of
        its Class B1 Common Stock from the holders thereof who no
        longer have loans from the Company outstanding, purchase,
        redeem, retire or otherwise acquire, directly or indirectly,
        or make any sinking fund payments with respect to, any
        shares of any class of stock of the Company now or hereafter
        outstanding or set apart any sum for any such purpose; or

                     (ii)       Declare or pay any dividends or make
        any distribution of any kind on the Company's outstanding
        stock, or set aside any sum for any such purpose, except
        that the Company may declare or pay any dividend payable
        solely in shares of its common stock;

                 (g)  Make any material change in its business, or
        in the nature of its operation, or liquidate or dissolve
        itself (or suffer any liquidation or dissolution), or
        convey, sell, lease, assign, transfer or otherwise dispose
        of any of its property, assets or business except in the
        ordinary course of business and for a fair consideration, or
        dispose of any shares of stock or any Indebtedness, whether
        now owned or hereafter acquired;

                 (h)  Make any voluntary or optional prepayment of
        any Indebtedness of the Company or any of its Subsidiaries
        for borrowed money incurred or permitted to exist under the
        terms of this Agreement, other than:

                         (i)  Indebtedness evidenced by the November
10, 1994 Note, the February 8, 1995 Note and the Note;
                 
                         (ii)  Indebtedness of NCB Business Credit
and NCB Mortgage to the Company; and

                         (iii)  any Indebtedness which has a
maturity of not more than one year from the date of its
occurrence;

                 (i)  Make, or suffer to exist, any Investment in
        any Person, including, without limitation, any shareholder,
        director, officer or employee of the Company or any of its
        Subsidiaries, except investments in:

                         (i)  Demand deposits in and one-to-four day
                 unsecured loans to Selected Banks;

                         (ii)  Marketable obligations of the United
                 States;

                         (iii)  Marketable obligations guaranteed by
                 or insured by the United States, or those for which
                 the full faith and credit of the United States is
                 pledged for the repayment of principal and interest
                 thereon;

                         (iv)  Marketable obligations issued,
                 guaranteed, or fully insured by any agency,
                 instrumentality, or corporation of the United
                 States established or to be established by the
                 Congress, for which the credit of such agency,
                 instrumentality, or corporation is pledged for the
                 repayment of the principal and interest thereof;

                         (v)  Marketable general obligations of a
                 state, a territory or a possession of the United
                 States, or any political subdivision of any of the
                 foregoing, or the District of Columbia,
                 unconditionally secured by the full faith and
                 credit of such state, territory, possession,
                 political subdivision or district provided that
                 such state, territory, possession, political
                 subdivision or district has general taxing
                 authority and the power to levy such taxes as may
                 be required for the payment of principal and
                 interest thereof;

                         (vi)  Domestic and London interbank market,
                 negotiable time and variable rate certificates of
                 deposit issued by Selected Banks;

                         (vii)  Marketable bankers' acceptances and
                 finance bills accepted by Selected Banks;

                         (viii)  Prime commercial paper having a
                 credit rating equal to at least A-2 issued by
                 Standard & Poor's Corporation ("S&P"), P-2 issued
                 by Moody's Investors Service, Inc. ("Moody's") or
                 Duff-2 issued by Duff & Phelps Inc.;

                         (ix)  Marketable corporate debt securities
                 having an A credit rating issued by both S&P and
                 Moody's;

                         (x)  Repurchase, reverse repurchase
                 agreements and security lending agreements
                 collateralized by securities of the type described
                 in subsections (ii) and (iv);

                         (xi)  Asset-backed securities issued
                 against a pool of receivables which have a long-
                 term rating of AAA or better by Standard & Poors,
                 Moodys or Duff & Phelps and which have an average
                 life or final maturity of no more than five years;

                         (xii)  Mortgaged-backed securities issued
                 against an underlying pool of mortgages which have
                 a long-term rating of AAA or better by Standard &
                 Poors, Moodys or Duff & Phelps; provided such
                 mortgage-backed securities shall have an average
                 life, as determined by the dealer's prepayment
                 assumptions at the time of purchase, of no more
                 than five years;

                         (xiii)  Subsidiaries, subject to the
                 limitations stated in subsection 6.1(m)(vi) hereof; 

                         (xiv)  Promissory notes and other interest
                 bearing obligations acquired in the ordinary course
                 of business and the issuance of letters of credit
                 in the ordinary course of business;

                 (j)  Change its fiscal year;

                 (k)  (i)  Be or become obligated to the Pension
        Benefit Guaranty Corporation, other than in respect of
        annual premium payments, in excess of $50,000 in the
        aggregate;

                     (ii)  Be or become obligated to the IRS with
        respect to excise or other penalty taxes provided for in
        Section 4975 of the Code in excess of $50,000 in the
        aggregate;

                 (l)  Modify, amend, supplement or terminate, or
        agree to modify, amend, supplement or terminate its
        certificate of incorporation or by-laws;

                 (m)  Except as expressly permitted by this
        Agreement, directly or indirectly:  (i) make any investment
        in an Affiliate; or (ii) consolidate with or purchase or
        acquire assets from an Affiliate; or enter into any other
        transaction directly or indirectly with or for the benefit
        of any Affiliate (including, without limitation, guarantees
        and assumptions of obligations of an Affiliate); provided,
        however, that (x) any Affiliate who is an individual may
        serve as an employee or director of the Company and receive
        reasonable compensation for his services in such capacity,
        (y) the Company may enter into any transaction with an
        Affiliate providing for the leasing of property, the
        rendering or receipt of services or the purchase or sale of
        product, inventory and other assets in the ordinary course
        of business if the monetary or business consideration
        arising therefrom would be substantially as advantageous to
        the Company as the monetary or business consideration that
        would obtain in a comparable arm's length transaction with a
        Person not an Affiliate, and (z) subject to compliance with
        Section 6.1(m) and the other provisions of this Agreement,
        the Company may make annual charitable contributions in
        reasonable amounts as may be determined from time to time by
        the Board of Directors of the Company to NCB Development
        Corporation, a not-for-profit corporation organized under
        the laws of the District of Columbia;

                 (n)  Subject to subsections 6.1(m)(vi), (vii) and
        (viii), create, incur, permit to exist or have outstanding
        any Indebtedness, except:

                         (i)  Indebtedness under the NatWest Loan
                 Agreement, the November 10, 1994 Note, the February
                 8, 1995 Note and the Note;

                         (ii)  Taxes, assessments and governmental
                 charges, non-interest bearing accounts payable and
                 accrued liabilities, in any case not more than 90
                 days past due from the original due date thereof
                 (e.g., deferred compensation and deferred taxes)
                 and in each case incurred and continuing in the
                 ordinary course of business;

                         (iii)  Indebtedness under, and as permitted
                 by, the Senior Note Agreements;

                         (iv)  Indebtedness under the Class A Notes;
                 and

                         (v)  Indebtedness of NCB Business Credit
                 and NCB Mortgage to the Company.


                                  ARTICLE VII

                               EVENTS OF DEFAULT


                 Section 7.1.  Events of Default.  If one or more of
the following Events of Default shall occur and be continuing, that
is to say:

                 (a)  (i)  the Company shall fail to make any
        payment of principal on the Note when due; or

                      (ii)  the Company shall fail to make any
                 payment of interest on the Note when due and such
                 failure shall continue for a period of three (3)
                 Business Days; or

                 (b)     the Company shall default in any payment of
        principal of or interest on any other obligation for
        borrowed money beyond any period of grace provided with
        respect thereto or in the performance of any other
        agreement, term or condition contained in any instrument or
        agreement evidencing, securing, guaranteeing or otherwise
        relating to any such obligation and shall not have cured
        such default within any period of grace provided by such
        agreement, or any event or condition referred to in any such
        agreement shall occur or fail to occur, if the effect of
        such default, event or condition is to cause, or permit the
        holder or holders of such obligations (or a trustee on
        behalf of such holder or holders) to cause, such obligation
        to become due prior to its stated maturity and such
        accelerated obligation is for an amount in excess of one per
        cent (1%) of the Indebtedness of the Company and its
        Consolidated Subsidiaries; or

                 (c)  any representation or warranty herein made
        by the Company, or any certificate or financial statement
        furnished pursuant to the provisions hereof, shall prove to
        have been false or misleading in any material respect as of
        the time made or furnished; or

                 (d)  the Company shall default in the performance
        or observance of any covenant, condition or agreement
        contained in Section 6.1(g), 6.1(n) or 6.2; or

                 (e)  the Company shall default in the
        performance or observance of any other covenant, condition
        or provision hereof and such default shall not be remedied
        within thirty (30) days after written notice thereof is
        delivered to the Company by the holder of the Note; or

                 (f)   a proceeding (other than a proceeding
        commenced by the Company) shall have been instituted in a
        court having jurisdiction in the premises seeking a decree
        or order for relief in respect of the Company in an
        involuntary case under any applicable bankruptcy, insolvency
        or other similar law now or hereafter in effect, or for the
        appointment of a receiver, liquidator, assignee, custodian,
        trustee, sequestrator (or similar official) of the Company
        or for any substantial part of its total assets, or for the
        winding-up or liquidation of its affairs and such
        proceedings shall remain undismissed or unstayed and in
        effect for a period of sixty (60) consecutive days or such
        court shall enter a decree or order granting the relief
        sought in such proceeding; or

                 (g)   the Company shall commence a voluntary case
        under any applicable bankruptcy, insolvency or other similar
        law now or hereafter in effect, shall consent to the entry
        of an order for relief in an involuntary case under any such
        law, or shall consent to the appointment of or taking
        possession by a receiver, liquidator, assignee, trustee,
        custodian, sequestrator (or other similar official) of the
        Company or for any substantial part of its total assets, or
        shall make a general assignment for the benefit of
        creditors, or shall fail generally to pay its debts as they
        become due, or shall take any corporate action in
        furtherance of any of the foregoing; or

                 (h)  a judgment or order shall be entered against
        the Company by any court, and (i) in the case of a judgment
        or order for the payment of money, either (A) such judgment
        or order shall continue undischarged and unstayed for a
        period of 10 days in which the aggregate amount of all such
        judgments and orders exceeds $500,000 or (B) enforcement
        proceedings shall have been commenced upon such judgment or
        order and (ii) in the case of any judgment or order for
        other than the payment of money, such judgment or order
        could, in the reasonable judgment of the Bank, together with
        all other such judgments or orders, have a materially
        adverse effect on the Company; or

                 (i)  (i) any Termination Event shall occur with
        respect to any Benefit Plan, (ii) any Accumulated Funding
        Deficiency, whether or not waived, shall exist with respect
        to any Benefit Plan, (iii) any Person shall engage in any
        Prohibited Transaction involving any Benefit Plan, (iv) the
        Company or any ERISA Affiliate shall be in "default" (as
        defined in ERISA Section 4219(c)(5)) with respect to
        payments owing to a Multiemployer Benefit Plan as a result
        of the Company's or any ERISA Affiliate's complete or
        partial withdrawal (as described in ERISA Section 4203 or
        4205) from such Multiemployer Benefit Plan, (v) the Company
        or any ERISA Affiliate shall fail to pay when due an amount
        that is payable by it to the PBGC or to a Benefit Plan under
        Title IV of ERISA, or (vi) a proceeding shall be instituted
        by a fiduciary of any Benefit Plan against the Company or
        any ERISA Affiliate to enforce ERISA Section 515 and such
        proceeding shall not have been dismissed within 30 days
        thereafter, except that no event or condition referred to in
        clauses (i) through (vi) shall constitute an Event of
        Default if it, together with all other such events or
        conditions at the time existing, has not had, and in the
        reasonable determination of the Bank will not have, a
        materially adverse effect on the Company; or

then, and in any such event, the Bank upon notice to the Company may
(a) declare the entire outstanding principal amount, if any, of the
Note (if then issued), any and all accrued and unpaid interest
thereon and any and all other amounts payable by the Company to the
Bank under this Agreement or the Note to be forthwith due and
payable, whereupon the entire outstanding principal amount, if any,
of the Note, together with any and all accrued and unpaid interest
thereon and any and all other such amounts, shall become and be
forthwith due and payable, and (b) terminate the obligation of the
Bank to make the Loan, in each case without presentment, demand,
protest or further notice of any kind, all of which are hereby
expressly waived by the Company; provided, however, that in the
event of the entry of an order for relief with respect to the
Company under the Federal Bankruptcy Code, (a) any principal amount
of the Note then outstanding, together with any and all accrued and
unpaid interest thereon and any and all such other amounts, shall
thereupon automatically become and be due and payable, and (b) the
Bank's obligation to make the Loan shall thereupon automatically
terminate, in each case without presentment, demand, protest or
notice of any kind, all of which are hereby expressly waived by the
Company.


                                 ARTICLE VIII

                                 MISCELLANEOUS


                 Section 8.1  Amendments and Waivers; Cumulative
Remedies.  No delay or failure of the Bank or the holder of any Note
in exercising any right, power or privilege hereunder shall affect
such right, power or privilege; nor shall any single or partial
exercise thereof or any abandonment or discontinuance of steps to
enforce such a right, power or privilege preclude any further
exercise thereof or of any other right, power or privilege.  The
rights and remedies of the Bank, of any other holder of any Note
hereunder and of the Company are cumulative and not exclusive of any
rights or remedies which any of them would otherwise have.  Any
waiver, permit, consent or approval of any kind or character
(whether involving a breach, default, provision, condition or term
hereof or otherwise) on the part of the Bank, of the holder of any
Note, or of the Company under this Agreement or under any Note must
be in writing and shall be effective only in the specific instance
and for the purpose for which given and only to the extent set forth
specifically in such writing.  No notice or demand given hereunder
shall entitle the recipient thereof to any other or further notice
or demand in similar or other circumstances.

                 Section 8.2  Survival of Representations and
Warranties.  All representations, warranties, covenants and
agreements of the Company contained herein or made in writing in
connection herewith shall survive the execution and delivery of this
Agreement, the making of Loans hereunder and the issuance of the
Note, provided that the survival of a representation or warranty
shall not constitute a restatement of such representation or
warranty after the Effective Date.

                 Section 8.3  Supervening Illegality.  If, after the
Loan Date, as the result of (i) the adoption of any law, rule or
regulation by the United States of America or Switzerland, or any
Governmental Body of either thereof, (ii) any change in the existing
laws, rules and regulations of the United States of America or
Switzerland, or any Governmental Body of either thereof, (iii) the
issuance of any order or decree by any Governmental Body of either
thereof, (iv) any change in the interpretation or administration of
any applicable law, rule, regulation, order or decree by any
Governmental Body (including any central bank or similar agency) of
either thereof charged with the interpretation or administration
thereof, or (v) compliance by the Bank with any request or directive
(whether or not having the force of law) of any Governmental Body of
either thereof, it shall be unlawful or impossible for the Bank to
maintain the Loan (after the Bank shall have used reasonable efforts
to avoid such result), the Bank shall so notify the Company and the
Bank may require the Company to prepay the entire principal amount
of, and all accrued and unpaid interest on, the Loan, together with
any amount payable pursuant to Section 3.6(C), by giving the Company
at least thirty (30) business days' prior written notice.  If after
the Effective Date and prior to the Loan Date it shall become
unlawful or impossible for the Bank to make the Loan, this Agreement
shall terminate forthwith and neither the Bank nor the Company shall
have any further rights or obligations under this Agreement.

                 Section 8.4  No Reduction in Payments.  All
payments due to the Bank hereunder, and all other terms, conditions,
covenants and agreements to be observed and performed by the Company
hereunder, shall be made, observed or performed by the Company
without any reduction or deduction whatsoever, including any
reduction or deduction for any set-off, recoupment, counterclaim
(whether sounding in tort, contract or otherwise) or tax.  The Bank
has submitted to the Company two duly completed and signed copies of
Form 4224 of the United States Internal Revenue Service relating to
all amounts to be received by such Bank pursuant to this Agreement. 
The Bank shall, from time to time, submit to the Company such
additional duly completed and signed copies of such forms (or such
successor forms as shall be adopted from time to time by the
relevant United States taxing authorities) as may be (i) requested
in writing by the Company and (ii) appropriate under then current
United States law or regulations to avoid or reduce United States
withholding taxes on payments in respect of all amounts to be
received by the Bank pursuant to this Agreement.

                 Section 8.5  Change of Control Option.  (A)  In the
event that there shall occur any Change of Control (as defined
below) in respect of the Company, the Bank shall have the right, at
its option exercisable at any time within six months following the
Change Date (as defined below), to require the Company to purchase
the Note on the Purchase Date (as defined below) at a purchase price
that shall be equal to the sum of (i) the principal amount of the
Note then outstanding, plus (ii) any and all accrued and unpaid
interest on the Note to the Purchase Date plus (iii) the amount that
would be payable by the Company under Section 3.6(C) in the case of
a prepayment in full of the Note (the "Purchase Price").

                 (B)  The Company shall give the Bank written
notice of the occurrence of a Change of Control within five Business
Days following the Change Date.  No failure of the Company to give
notice of a Change of Control shall limit the right of the Bank to
require the Company to purchase the Note pursuant to this Section
8.5.

                 (C)  The Bank may exercise its option hereunder
to require the Company to purchase the Note by delivering to the
Company at any time within six months after the Change Date (i)
written notice of such exercise specifying the Purchase Date and
(ii) the Note duly endorsed.  The Bank's commitment shall
automatically terminate immediately upon the Company's receipt of
the Bank's written notice of such exercise of its option under and
in accordance with this Section 8.5.

                 (D)  In the event of the exercise by the Bank of
its option under this Section 8.5 in the manner provided herein, the
Company shall pay or cause to be paid to the Bank on the Purchase
Date the Purchase Price (determined in accordance with Subsection
8.5(A)) in immediately available funds.

                 (E)  As used in this Section 8.5, the term:

                         (1)    "Change Date" means the date on
        which any Change of Control shall be deemed to have
        occurred; provided, that, if the Company shall fail to give
        timely notice of the occurrence of a Change of Control to
        the Bank as provided in Subsection 8.5(B) of this Section
        8.5, for the purpose of determining the duration of the
        option of the Bank granted under this Section 8.5, "Change
        Date" shall mean the earlier of (i) the date on which notice
        of a Change of Control is duly given by the Company to the
        Bank or (ii) the date on which the Bank obtains actual
        knowledge of the Change of Control.

                         (2)    "Change of Control" means when, and
        shall be deemed to have occurred at such time as, a "person"
        or "group" (within the meaning of Sections 13(d) and
        14(d)(2) of the Exchange Act) becomes the "beneficial owner"
        (as defined in Rule 13d-3 under the Exchange Act) of more
        than fifty per cent (50%) of the then outstanding Voting
        Stock of the Company; provided, that fifty per cent shall
        become seventy per cent (70%) with respect to any "employee
        benefit plan" (as defined in Section 3(3) of ERISA)
        maintained by the Company or any Subsidiary of the Company
        or any trust or funding vehicle maintained for or pursuant
        to such "employee benefit plan".

                         (3)    "Purchase Date" means the date on
        which the Company shall purchase the Note from the Bank
        pursuant to the exercise by the Bank of its option under
        this Section 8.5 pursuant to a notice given to the Company
        in accordance with Subsection 8.5(C) of this Section 8.5,
        which date shall be a business day not less than 90 nor more
        than 120 days after the date the Bank gives the Company
        written notice of such exercise.

                         (4)    "Voting Stock" shall mean capital
        stock of the Company of any class or classes (however
        designated) the holders of which are ordinarily, in the
        absence of contingencies, entitled to vote for the election
        of the Board of Directors of the Company, it being
        understood that, at the Effective Date, the Common Stock,
        Classes B and C $100 par value, of the Company are the only
        outstanding classes of capital stock of the Company that
        constitute "Voting Stock".

                 Section 8.6  Stamp Taxes.  The Company agrees to
pay, and to save the Bank harmless from all liability for, any
Delaware or Federal stamp, transfer, documentary or similar taxes,
assessments or charges (herein "Stamp Taxes"), and any penalties or
interest with respect thereto, which may be assessed, levied,
collected or imposed, or otherwise become payable, in connection
with the execution and delivery of this Agreement or the Note.

                 Section 8.7  Notices.  Any notice, statement,
request or demand required or permitted hereunder to be in writing
may be given by telex, cable or electronic communication means.  All
notices, statements, requests and demands given to or made upon
either party hereto in accordance with the provisions of this
Agreement shall be deemed to have been given or made in the case of
telephonic notice (to the extent expressly permitted hereunder) when
made, or in the case of any other type of notice, when actually
received, if to the Company, to it at 

                 National Consumer Cooperative Bank
                 1401 Eye Street, N.W. - Suite 700
                 Washington, D.C.  20005

                 Attention:  Richard L. Reed
                 Telecopy:  (202) 336-7803
                 
                 and:

                 Shea & Gardner
                 1800 Massachusetts Avenue, N.W.
                 Washington, D.C.  20036

                 Attention:  Martin J. Flynn, Esq.
                 Telecopy:   202-828-2195

                 and if to the Bank, to it at: 

                 Credit Suisse
                 Tower 49
                 12 East 49th Street
                 New York, New York  10017

                 Attention:  Dawn E. Rubinstein
                 Telecopy:   (212) 238-5389

or such other address for notice as either party may designate for
itself in a notice to the other party, except in cases where it is
expressly provided herein that such notice, statement, request or
demand shall not be effective until received by the party to whom it
is addressed.

                 Section 8.8  Governing Law.  This Agreement and the
Note shall be deemed to be contracts under the laws of the State of
New York and for all purposes shall be governed by and construed in
accordance with the laws of said state.

                 Section 8.9  Successors and Assigns.  (a)  This
Agreement shall be binding upon and inure to the benefit of
and be enforceable by the respective successors and assigns of the
parties hereto, provided that the Company may not assign or transfer
any of its interest hereunder without the prior written consent of
the Bank.

                 (b)     The Bank may make, carry or transfer the
Loan at, to or for the account of, any of its branch offices or the
offices of any of its Affiliates.

                 (c)     The Bank may assign its rights and delegate
its obligations under this Agreement; provided that any such
assignment or delegation (other than the pledge of the Note to the
Federal Reserve Bank) may be made only with the prior written
consent of the Company, which consent shall not be unreasonably
withheld or delayed.  The Bank may sell participations in all or any
part of the Loan made by it or its commitment or any other interest
herein or in the Note to another bank or other entity.  In the case
of an assignment, upon notice thereof by the Bank to the Company,
the assignee shall have, to the extent of such assignment (unless
otherwise provided thereby), the same rights and benefits as it
would have if it were the Bank hereunder and the holder of the Note,
and, if the assignee has expressly assumed, for the benefit of the
Company, the Bank's obligations hereunder, the Bank shall be
relieved of its obligations hereunder to the extent of such
assignment and assumption.  In the case of a participation, the
participant shall not have any rights under this Agreement or the
Note or any other document delivered in connection herewith (the
participant's rights against the Bank in respect of such
participation to be those set forth in the agreement executed by the
Bank in favor of the participant relating thereto) and all amounts
payable by the Company shall be determined as if the Bank had not
sold such participation.

                 Section 8.10  Maximum Rate of Interest Permitted by
Law.  Nothing in this Agreement shall require the Company to pay
interest for the account of the Bank at a rate exceeding the maximum
rate permitted by applicable law to be charged or received by the
Bank, it being understood that neither this Section nor Section 8.8
is intended to make the criminal laws of any jurisdiction applicable
in circumstances in which they would not otherwise apply.  If the
rate of interest specified herein or in the Notes would otherwise
exceed the maximum rate so permitted to be charged or received with
respect to any Note, the rate of interest required to be paid for
the account of the Bank shall be automatically reduced to such
maximum rate.

                 Section 8.11  Expenses; Indemnification.  (a)  The
Company shall save the Bank harmless against all reasonable out-of-
pocket expenses (including attorneys' fees and expenses) of the Bank
and shall indemnify the Bank, its Affiliates, officers, employees
and agents ("Indemnified Persons") against the costs of preparing
this Term Loan Agreement and the Note, all costs, expenses, losses
and damages arising in connection with this Agreement or the Note,
including with respect to any Credit Agreement Related Claim.  The
obligation of the Company under this paragraph shall survive the
payment of the Note.
 
                 (b)     All amounts payable by the Company under
Section 8.11(a) shall be immediately due upon written request by the
Bank for the payment thereof.

                 Section 8.12  Set-Off; Suspension of Payment and
Performance.  The Bank is hereby authorized by the Company, at any
time and from time to time, without notice, (a) during any Event of
Default, to set off against, and to appropriate and apply to the
payment of, the liabilities of the Company under this Agreement and
the Note (whether matured or unmatured, fixed or contingent or
liquidated or unliquidated) any and all liabilities owing by the
Bank or any of its Affiliates to the Company (whether payable in
Dollars or any other currency, whether matured or unmatured and, in
the case of liabilities that are deposits, whether general or
special, time or demand and however evidenced and whether maintained
at a branch or office located within or without the United States)
and (b) during any Event of Default, to suspend the payment and
performance of such liabilities owing by such Person or its
Affiliates and, in the case of liabilities that are deposits, to
return as unpaid for insufficient funds any and all checks and other
items drawn against such deposits.  

                 Section 8.13  Judicial Proceedings; Waiver of Jury
Trial.  Any judicial proceeding brought against the Company with
respect to any Credit Agreement Related Claim may be brought in any
court of competent jurisdiction in the City of New York, and, by
execution and delivery of this Agreement, the Company (a) accepts,
generally and unconditionally, the nonexclusive jurisdiction of such
courts and any related appellate court and irrevocably agrees to be
bound by any judgment rendered thereby in connection with any Credit
Agreement Related Claim and (b) irrevocably waives any objection it
may now or hereafter have as to the venue of any such proceeding
brought in such a court or that such a court is an inconvenient
forum.  The Company hereby waives personal service of process and
consents that service of process upon it may be made by certified or
registered mail, return receipt requested, at its address specified
or determined in accordance with the provisions of Section 8.7, and
service so made shall be deemed completed on the third Business Day
after such service is deposited in the mail.  Nothing herein shall
affect the right of the Bank or any other Indemnified Person to
serve process in any other manner permitted by law or shall limit
the right of the Bank or any other Indemnified Person to bring
proceedings against the Company in the courts of any other
jurisdiction.  Any judicial proceeding by the Company against the
Bank involving any Credit Agreement Related Claim shall be brought
only in a court located in the City and State of New York.  THE
COMPANY AND THE BANK HEREBY WAIVE TRIAL BY JURY IN ANY JUDICIAL
PROCEEDING TO WHICH THEY ARE BOTH PARTIES INVOLVING ANY CREDIT
AGREEMENT RELATED CLAIM.  

                 Section 8.14  LIMITATION OF LIABILITY.  NEITHER THE
BANK NOR ANY OTHER INDEMNIFIED PERSON SHALL HAVE ANY LIABILITY WITH
RESPECT TO, AND THE COMPANY HEREBY WAIVES, RELEASES AND AGREES NOT
TO SUE FOR, ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES SUFFERED
OR ALLEGED BY THE COMPANY OR THE BANK IN CONNECTION WITH ANY CREDIT
AGREEMENT RELATED CLAIM.

                 Section 8.15  Severability.  The provisions of this
Agreement are severable, and if any clause or provision of this
Agreement shall be held invalid or unenforceable in whole or in part
in any jurisdiction, then such clause or provision shall, as to such
jurisdiction, be ineffective to the extent of such invalidity or
unenforceability without in any manner affecting the validity or
enforceability of such clause or provision in any other jurisdiction
or the remaining provisions hereof in any jurisdiction.

                 Section 8.16  Counterparts.  This Agreement may be
executed in any number of counterparts and by different parties
hereto on separate counterparts, each complete set of which, when so
executed and delivered by all parties, shall be an original, but all
such counterparts shall together constitute but one and the same
instrument.

                 Section 8.17  Headings, Bold Type and Index.  The
section headings, subsection headings, and bold type used herein and
the Index hereto have been inserted for convenience of reference
only and do not constitute matters to be considered in interpreting
this Agreement.<PAGE>
                 IN WITNESS WHEREOF, the parties hereto, by their
officers thereunto duly authorized, have executed this Agreement as
of the day and year first above written.


NATIONAL CONSUMER                          CREDIT SUISSE
  COOPERATIVE BANK




By:________________________        By:_____________________________
   Name:___________________               Name:_______________________
   Title:__________________               Title:______________________   
                    

                                                    
                                   By:____________________________
                                                       
                                          Name:_______________________
                                          Title:______________________





                                EXHIBIT A

                         FORM OF PROMISSORY NOTE

                             PROMISSORY NOTE


U.S. $12,000,000                                 Dated: September 15, 1995


              FOR VALUE RECEIVED, the undersigned, NATIONAL
CONSUMER COOPERATIVE BANK, a corporation organized under the
laws of the United States (the "Company"), hereby promises to
pay to the order of CREDIT SUISSE (the "Bank") the principal
amount of TWELVE MILLION UNITED STATES DOLLARS ($12,000,000) on
September 15, 1998.
 
              The Company promises to pay interest from the date
hereof until the Maturity Date on the principal amount of this
Promissory Note from time to time outstanding at the per annum
interest rate of SIX AND SEVENTY-ONE ONE-HUNDREDTHS PERCENT
(6.71%), payable on each Interest Payment Date.  Interest shall
be computed on the basis of a year of 360 days consisting of 12
months of 30 days each and, in the case of a portion of a
month, for the actual number of days (including the first and
excluding the last) elapsed.  Any principal amount of this
Promissory Note which is not paid on the Maturity Date shall
bear interest from the Maturity Date and until paid in full at
the Default Rate.  In no event shall the rate of interest borne
by this Promissory Note at any time exceed the maximum rate of
interest permitted at that time under applicable law.

              Payments of the principal amount of and interest on
this Promissory Note shall be made in lawful money of the
United States of America to the Bank at Tower 49, 12 East 49th
Street, New York, New York 10017 or at such other place as the
holder of this Note may designate in writing to the Company.

              This Promissory Note is the Note referred to in the
Term Loan Agreement, dated as of September 15, 1995 (the "Term
Loan Agreement"), between the Bank and the Company.  The Term
Loan Agreement, among other things, contains provisions for
optional prepayments on account of the principal of this
Promissory Note by the Company and for acceleration of the
maturity of this Promissory Note upon the terms and conditions
therein specified.  Capitalized terms used (but not defined) in
this Promissory Note shall have the meanings given to them in
the Term Loan Agreement.
                                                                
NATIONAL CONSUMER COOPERATIVE BANK



By:_______________________________


<PAGE>

                              SCHEDULE OF INTEREST


     This Schedule of Interest attached to the Promissory Note
     dated September 15, 1995 of NATIONAL CONSUMER COOPERATIVE
     BANK, payable to the order of CREDIT SUISSE, and is, by
     specific reference, incorporated in and made a part of the
     Promissory Note.


_____________________________________________________________________________


                                                 Payments
      Interest              Principal               of
       Period              Outstanding           Interest          Notation
First          Last                                                Made by 
Day            Day                           Amount      Date

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________

_____________________________________________________________________________


                                                      
<PAGE>
                                   

                                  EXHIBIT B

                             PURSUANT TO SECTION 6.2
                      OF TERM LOAN AGREEMENT BY AND BETWEEN
                       NATIONAL CONSUMER COOPERATIVE BANK
                                       AND
                                  CREDIT SUISSE


                        ________________________________


                          PERMITTED SECURITY INTERESTS,
                             LIENS AND ENCUMBRANCES


                        _________________________________


NCB Savings Bank, FSB, ("NCBSB") has under pledge to the
Federal Home Loan Bank of Cincinnati (FHLBC) its mortgage loan
portfolio under a Blanket Agreement for Advances and Security
Agreement which allows a blanket lien to secure borrowings from
FHLBC.  As of August 31, 1995, FHLBC outstanding advances to
NCBSB are not in excess of $2,007,922.

The Company extends lines of credit to NCB Business Credit and
NCB Mortgage, each secured by all assets of NCB Business Credit
and NCB Mortgage pursuant to certain Business Loan/Security
Agreements.

Each of the Company, NCB Mortgage and NCB Business Credit sells
mortgage loans, ESOP loans and other loans from it portfolio in
the ordinary course of business, structured either as an Asset
Securitization or a sale of whole loans.  The SPV or other
purchaser typically provides for an alternative security
interest and files a financing statement covering such loans in
order to protect itself against a subsequent determination that
such sale was not a sale but rather a loan.

<PAGE>


                                       Exhibit 10.22








                    NATIONAL CONSUMER COOPERATIVE BANK






                         NOTE PURCHASE AGREEMENT







                      Dated as of December 15, 1995







      $12,500,000 6.60% Series D Senior Notes Due December 31, 2002
         $12,500,000 Series E Senior Notes Due December 31, 2002

<PAGE>
                            TABLE OF CONTENTS

                                                                      PAGE

SECTION 1.    PURCHASE AND SALE OF NOTES . . . . . . . . . . . . . . .   1
    1.1  Issue of Notes. . . . . . . . . . . . . . . . . . . . . . . .   1
    1.2  Purchase and Sale of Notes. . . . . . . . . . . . . . . . . .   2
    1.3  The Series D Closing. . . . . . . . . . . . . . . . . . . . .   2
    1.4  The Series E Closing. . . . . . . . . . . . . . . . . . . . .   2
    1.5  Other Purchasers. . . . . . . . . . . . . . . . . . . . . . .   3
    1.6  Purchase for Investment; ERISA. . . . . . . . . . . . . . . .   3
    1.7  Failure to Deliver. . . . . . . . . . . . . . . . . . . . . .   4
    1.8  Expenses, Stamp Tax Indemnity . . . . . . . . . . . . . . . .   4

SECTION 2.    WARRANTIES AND REPRESENTATIONS . . . . . . . . . . . . .   5
    2.1  Subsidiaries and Affiliates . . . . . . . . . . . . . . . . .   5
    2.2  Corporate Organization and Authority. . . . . . . . . . . . .   6
    2.3  Financial Statements; Material Adverse Change;
         Description of Business . . . . . . . . . . . . . . . . . . .   6
    2.4  Full Disclosure . . . . . . . . . . . . . . . . . . . . . . .   6
    2.5  Pending Litigation and Judgments. . . . . . . . . . . . . . .   7
    2.6  Title to Properties . . . . . . . . . . . . . . . . . . . . .   7
    2.7  Patents and Trademarks. . . . . . . . . . . . . . . . . . . .   7
    2.8  Issuance is Legal and Authorized; Conflicting
         Agreements and Other Matters. . . . . . . . . . . . . . . . .   7
    2.9  No Defaults . . . . . . . . . . . . . . . . . . . . . . . . .   8
    2.10 Governmental Consent. . . . . . . . . . . . . . . . . . . . .   8
    2.11 Taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
    2.12 Margin Securities, etc. . . . . . . . . . . . . . . . . . . .   9
    2.13 Private Offering. . . . . . . . . . . . . . . . . . . . . . .   9
    2.14 Compliance with Law . . . . . . . . . . . . . . . . . . . . .   9
    2.15 Indebtedness. . . . . . . . . . . . . . . . . . . . . . . . .  10
    2.16 Restrictions on Company . . . . . . . . . . . . . . . . . . .  10
    2.17 Employee Retirement Income Security Act of 1974 . . . . . . .  10
    2.18 Investment Company Act. . . . . . . . . . . . . . . . . . . .  11

SECTION 3.    CLOSING CONDITIONS . . . . . . . . . . . . . . . . . . .  11
    3.1  Opinions of Counsel . . . . . . . . . . . . . . . . . . . . .  11
    3.2  Warranties and Representations True; No
         Prohibited Action . . . . . . . . . . . . . . . . . . . . . .  11
    3.3  Compliance with this Agreement. . . . . . . . . . . . . . . .  11
    3.4  Officers' Certificates. . . . . . . . . . . . . . . . . . . .  11
    3.5  Legality. . . . . . . . . . . . . . . . . . . . . . . . . . .  12
    3.6  Proceedings Satisfactory. . . . . . . . . . . . . . . . . . .  12
    3.7  Private Placement Numbers . . . . . . . . . . . . . . . . . .  12

SECTION 4.    PURCHASER'S SPECIAL RIGHTS . . . . . . . . . . . . . . .  12
    4.1  Direct Payment. . . . . . . . . . . . . . . . . . . . . . . .  12
    4.2  Delivery Expenses . . . . . . . . . . . . . . . . . . . . . .  12

SECTION 5.    PREPAYMENTS. . . . . . . . . . . . . . . . . . . . . . .  13
    5.1  Scheduled Principal Payments. . . . . . . . . . . . . . . . .  13
    5.2  Optional Prepayment With Yield-Maintenance
         Premium . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
    5.3  Notice of Optional Prepayment . . . . . . . . . . . . . . . . . 13
    5.4  Partial Payments Pro Rata . . . . . . . . . . . . . . . . . . . 14
    5.5  Retirement of Notes . . . . . . . . . . . . . . . . . . . . . . 14

SECTION 6.    REGISTRATION:  SUBSTITUTION OF NOTES . . . . . . . . . . . 15
    6.1  Registration of Notes . . . . . . . . . . . . . . . . . . . . . 15
    6.2  Exchange of Notes . . . . . . . . . . . . . . . . . . . . . . . 15
    6.3  Replacement of Notes. . . . . . . . . . . . . . . . . . . . . . 15

SECTION 7.    COVENANTS. . . . . . . . . . . . . . . . . . . . . . . . . 16
    7.1  Payment of Taxes and Claims . . . . . . . . . . . . . . . . . . 16
    7.2  Maintenance of Properties and Corporate
         Existence . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
    7.3  Payment of Notes and Maintenance of Office. . . . . . . . . . . 17
    7.4  Disposal of Shares of a Restricted Subsidiary . . . . . . . . . 17
    7.5  Merger or Sale of Assets. . . . . . . . . . . . . . . . . . . . 19
    7.6  Liens . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21
    7.7  Permitted Debt. . . . . . . . . . . . . . . . . . . . . . . . . 23
    7.8  Limitations on Debt . . . . . . . . . . . . . . . . . . . . . . 23
    7.9  Long-Term Leases. . . . . . . . . . . . . . . . . . . . . . . . 24
    7.10 Guarantees. . . . . . . . . . . . . . . . . . . . . . . . . . . 24
    7.11 Maintenance of Consolidated Adjusted Net Worth
         and Consolidated Effective Net Worth. . . . . . . . . . . . . . 24
    7.12 Consolidated Earnings Available for Fixed
         Charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24
    7.13 Restricted Payments . . . . . . . . . . . . . . . . . . . . . . 25
    7.14 Restrictions on Investments of Restricted
         Subsidiaries. . . . . . . . . . . . . . . . . . . . . . . . . . 26
    7.15 Transactions with Affiliates. . . . . . . . . . . . . . . . . . 26
    7.16 Issuance of Subordinated Debt . . . . . . . . . . . . . . . . . 27
    7.17 Voluntary Retirement of Subordinated Debt . . . . . . . . . . . 27
    7.18 Subordination Provisions. . . . . . . . . . . . . . . . . . . . 27
    7.19 Line of Business. . . . . . . . . . . . . . . . . . . . . . . . 27
    7.20 ERISA Compliance. . . . . . . . . . . . . . . . . . . . . . . . 28
    7.21 Class A Notes . . . . . . . . . . . . . . . . . . . . . . . . . 28
    7.22 Incorporation of Affirmative and Negative
         Covenants . . . . . . . . . . . . . . . . . . . . . . . . . . . 28

SECTION 8.    INFORMATION AS TO THE COMPANY. . . . . . . . . . . . . . . 29
    8.1  Financial and Business Information. . . . . . . . . . . . . . . 29
    8.2  Officers' Certificates. . . . . . . . . . . . . . . . . . . . . 31
    8.3  Accountants' Certificates . . . . . . . . . . . . . . . . . . . 32
    8.4  Inspection. . . . . . . . . . . . . . . . . . . . . . . . . . . 32


SECTION 9.    EVENTS OF DEFAULT. . . . . . . . . . . . . . . . . . . . . 32
    9.1  Nature of Events. . . . . . . . . . . . . . . . . . . . . . . . 32
    9.2  Default Remedies. . . . . . . . . . . . . . . . . . . . . . . . 34
    9.3  Annulment of Acceleration of Notes. . . . . . . . . . . . . . . 36

SECTION 10.   INTERPRETATION OF THIS AGREEMENT . . . . . . . . . . . . . 36
    10.1 Terms Defined . . . . . . . . . . . . . . . . . . . . . . . . . 36
    10.2 Accounting Principles . . . . . . . . . . . . . . . . . . . . . 57
    10.3 Directly or Indirectly. . . . . . . . . . . . . . . . . . . . . 57
    10.4 Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . 57

SECTION 11.   MISCELLANEOUS. . . . . . . . . . . . . . . . . . . . . . . 58
    11.1 Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . 58
    11.2 Survival. . . . . . . . . . . . . . . . . . . . . . . . . . . . 58
    11.3 Successors and Assigns. . . . . . . . . . . . . . . . . . . . . 58
    11.4 Amendment and Waiver. . . . . . . . . . . . . . . . . . . . . . 58
    11.5 Reproduction of Documents . . . . . . . . . . . . . . . . . . . 59
    11.6 Severability. . . . . . . . . . . . . . . . . . . . . . . . . . 59
    11.7 Payments, When Received . . . . . . . . . . . . . . . . . . . . 60
    11.8 Duplicate Originals . . . . . . . . . . . . . . . . . . . . . . 60


Annex 1  -    Purchaser Schedule
Annex 2  -    Disclosures of the Company
Exhibit A1    -    Form of Series D Senior Note
Exhibit A2    -    Form of Series E Senior Note
Exhibit B1    -    Form of Company Counsel's Closing Opinion
Exhibit B2    -    Form of Special Counsel's Closing Opinion
Exhibit C     -    Form of Certificate of Officers
Exhibit D     -    Form of Certificate of Secretary

<PAGE>
                   

                    National Consumer Cooperative Bank
                     1401 Eye Street, N.W., Suite 700
                          Washington, D.C. 20005


                          NOTE PURCHASE AGREEMENT

       $12,500,000 6.60% Series D Senior Notes Due December 31, 2002

          $12,500,000 Series E Senior Notes Due December 31, 2002


                                              Dated as of December 15, 1995

[Separately Addressed to each
 Purchaser listed on Annex 1 hereto] 


Ladies and Gentlemen:

    NATIONAL CONSUMER COOPERATIVE BANK, a corporation
organized under the laws of the United States of America which
does business as the National Cooperative Bank (together with
its successors and assigns, the "Company") hereby agrees with
you as follows:

SECTION I.    PURCHASE AND SALE OF NOTES

    1.1  Issue of Notes.

         (a)  The Series D Notes.  The Company will authorize
    the issue of Twelve Million Five Hundred Thousand Dollars
    ($12,500,000) in aggregate principal amount of its six and
    sixty one-hundredths percent (6.60%) Senior Notes due
    December 31, 2002 (all such Senior Notes initially issued,
    or issued in exchange or substitution for any such Note,
    being herein referred to collectively as the "Series D
    Notes").  The Series D Notes shall be in the form of
    Exhibit A1, and shall have the terms as herein and therein
    provided.

         (b)  The Series E Notes.  The Company will authorize
    the issue of Twelve Million Five Hundred Thousand Dollars
    ($12,500,000) in aggregate principal amount of its Senior
    Notes due December 31, 2002 (all such Senior Notes
    initially issued, or issued in exchange or substitution
    for any such Note, being herein referred to collectively
    as the "Series E Notes").  The Series E Notes shall be in
    the form of Exhibit A2, and shall have the terms as herein
    and therein provided.

         (c)  The Notes.  The Series D Notes and the Series E
    Notes are herein referred to collectively as the "Notes",
    and individually as a "Note".


    1.2  Purchase and Sale of Notes.

    The Company hereby agrees to sell to you and you hereby
agree to purchase from the Company, in accordance with the
provisions hereof, the aggregate principal amount of Series D
Notes set forth below your name on Annex 1 at one hundred
percent (100%) of the principal amount thereof.

    1.3  The Series D Closing.

    The closing (the "Series D Closing") of the Company's sale
of Series D Notes will be held on December 28, 1995 (the
"Series D Closing Date") at 9:00 a.m., local time, at the
office of Hebb & Gitlin, your special counsel.  At the Series D
Closing, the Company will deliver to you one or more Series D
Notes (as set forth below your name on Annex 1), in the
denominations indicated on Annex 1, dated the Series D Closing
Date and payable to you or payable as indicated on Annex 1,
against payment by federal funds wire transfer in immediately
available funds of the purchase price thereof, as directed by
the Company on Annex 2.

    1.4  The Series E Closing.

         (a)  Notice.  Subsequent to the date hereof, the
    Company shall deliver to the Purchasers an irrevocable
    notice specifying a date no later than February 29, 1996
    as the date of purchase of the Series E Notes (the "Series
    E Closing Date").  Such notice shall be given not less
    than thirty (30) nor more than forty-five (45) days prior
    to the Series E Closing Date.

         (b)  Interest Rate.  The interest rate on the Series
    E Notes (the "Series E Interest Rate") shall be equal to
    the sum of (i) one percent per annum plus (ii) the
    Relevant Treasury Yield.

         (c)  The Series E Closing.  The closing of the
    Company's sale of the Series E Notes (the "Series E
    Closing") will be held on the Series E Closing Date at
    9:00 a.m., local time, at the office of Hebb & Gitlin,
    your special counsel.  At the Series E Closing, the
    Company will deliver to each Series E Purchaser one or
    more Series E Notes (as set forth in a written notice (the
    "Series E Noteholder Notice") delivered by such Series E
    Purchaser to the Company prior to the Series E Closing),
    bearing interest at the Series E Interest Rate, in the
    denominations indicated in the Series E Noteholder Notice,
    dated the Series E Closing Date and payable to such Series
    E Purchaser (or payable to one or more of its subsidiaries
    or affiliates as indicated in the Series E Noteholder
    Notice), against payment by federal funds wire transfer in
    immediately available funds of the purchase price thereof,
    as directed by the Company on Annex 2.  As used herein,
    the term "Series E Purchaser" means each of AEGON USA
    Investment Management, Inc. and The Canada Life Assurance
    Company.  It is understood by the parties to this
    Agreement that AEGON USA Investment Management, Inc. or
    its subsidiaries or affiliates will purchase Ten Million
    Dollars ($10,000,000) of Series E Notes.  It is understood
    by the parties to this Agreement that The Canada Life
    Assurance Company or its subsidiaries or affiliates will
    purchase Two Million Five Hundred Thousand Dollars
    ($2,500,000) of Series E Notes.

    1.5  Other Purchasers.  

    Contemporaneously with the execution and delivery hereof,
the Company is entering into a separate Note Purchase Agreement
identical (except for the name and signature of the purchaser)
hereto (this Agreement and such other separate Note Purchase
Agreements being herein sometimes referred to collectively as
the "Note Purchase Agreement") with each other purchaser
(individually, an "Other Purchaser," and collectively, the
"Other Purchasers") listed on the Purchaser Schedule attached
to this Agreement as Annex 1 (the "Purchaser Schedule"),
providing for the execution and delivery to each Other
Purchaser of Notes in the aggregate principal amount set forth
below its name on the Purchaser Schedule.  The execution and
delivery of Notes to you and to each Other Purchaser are
separate transactions.

    1.6  Purchase for Investment; ERISA.

         (a)  Purchase for Investment.  You represent that you
    are purchasing the Notes for your own account, for a
    separate account (as such term is used in Rule 144A, 17
    C.F.R. Sec.230.144A), for the account of another for which
    you have sole investment discretion, or for a trust of
    which you are the trustee, and not with a view to or for
    sale in connection with any distribution thereof within
    the meaning of the Securities Act; provided, that you have
    the right to dispose of the Notes, or any part thereof, if
    you deem it advisable to do so, either pursuant to a
    registration of the Notes under the Securities Act or
    pursuant to an applicable exemption from the requirement
    of such registration (it being understood that the Company
    has no obligation hereunder to effect any registration of
    the Notes under the Securities Act).  It is understood
    that, in making the representations set out in Section 2.8
    and Section 2.10, the Company is relying, to the extent
    applicable, upon your representation as aforesaid.

         (b)  ERISA.  You represent, with respect to the funds
    with which you are acquiring the Notes, either that:

              (i)  General Account -- such funds are from your
         general account assets and that all requirements for
         an exemption under Department of Labor ("DOL")
         Prohibited Transaction Exemption 95-60 (60 F.R.
         35925, July 12, 1995) have been satisfied; provided
         that in making such representation you are relying on
         the Company's representations set forth in Section
         2.17;

              (ii)  Governmental Plan -- such funds are
         attributable to a "governmental plan" (as defined in
         Title I, section 3(32) of ERISA); 

              (iii)  Pooled Separate Account -- such funds are
         attributable to a "separate account" (as defined in
         section 3 of ERISA) in respect of which all
         requirements for an exemption under DOL Prohibited
         Transaction Class Exemption 90-1 (issued January 29,
         1990) are met with respect to the use of such funds
         to purchase the Notes;

              (iv)  Bank Collective Investment Fund -- such
         funds are attributable to a bank collective
         investment fund in respect of which all requirements
         for an exemption under DOL Prohibited Transaction
         Class Exemption 91-38 (issued July 12, 1991) are met
         with respect to the use of such funds to purchase the
         Notes;

              (v)  Qualified Professional Asset Manager --
         such funds are attributable to an "investment fund"
         managed by a "qualified professional asset manager"
         (as such terms are defined in Part V of DOL
         Prohibited Transaction Class Exemption 84-14, issued
         March 13, 1984) and all requirements for an exemption
         under such Exemption are met with respect to the use
         of such funds to purchase the Notes, provided that no
         other party to the transactions described in this
         Agreement and no "affiliate" of such other party (as
         defined in section V(c) of Prohibited Transaction
         Class Exemption 84-14) has at this time, nor at any
         time during the immediately preceding year, exercised
         the authority to appoint or terminate said qualified
         professional asset manager as manager of the assets
         of any "plan" identified in writing pursuant to this
         paragraph or to negotiate the terms of said qualified
         professional asset manager's management agreement on
         behalf of any such identified "plans";

              (vi)  Disclosed Plans -- such funds are
         attributable to one or more "plans" or a separate
         account or trust fund comprised of one or more
         "plans", each of which has been identified in writing
         pursuant to this Subsection (vi); or

              (vii)  Excluded Plan -- such funds are
         attributable to an employee benefit "plan" that is
         excluded from the provisions of section 406 of ERISA
         by virtue of section 4(b) of ERISA.

    As used in this Subsection (b), "plan" shall have the
    meaning set forth in Title I, section 3(3) of ERISA.

    1.7  Failure to Deliver.

    If on the Series D Closing Date or the Series E Closing
Date, the Company fails to tender to you the Notes to be
acquired by you on such date or if the conditions specified in
Section 3 of this Agreement have not been fulfilled on any such
date, you may thereupon elect to be relieved of all further
obligations under this Agreement.  Nothing in this Section
shall operate to relieve the Company from any of its
obligations under this Agreement or to waive any of your rights
against the Company.

    1.8  Expenses, Stamp Tax Indemnity.

    Whether or not the transactions herein contemplated shall
be consummated, the Company agrees to pay directly all of your
out-of-pocket expenses in connection with the preparation,
execution and delivery of this Agreement and the transactions
contemplated hereby, including but not limited to the
reasonable charges and disbursements of Hebb & Gitlin, your
special counsel, duplicating and printing costs and charges for
shipping the Notes, adequately insured to your satisfaction at
your home office, your custodian bank or at such other place as
you may designate, and so long as you hold any of the Notes,

         (a)  all such expenses relating to any amendments,
    waivers or consents pursuant to the provisions of this
    Agreement, whether or not such amendments, waivers or
    consents shall be agreed to or become effective, and

         (b)  the costs and expenses (including attorneys'
    fees) incurred by you in enforcing any rights under this
    Agreement or the Notes or in responding to any subpoena or
    other legal process issued in connection with this
    Agreement or the transactions contemplated hereby or by
    reason of your having acquired any Note including, without
    limitation, costs and expenses incurred in any bankruptcy
    case.

The Company also agrees that it will pay and save you harmless
against any and all liability with respect to stamp and other
taxes, if any, which may be payable or which may be determined
to be payable in connection with the execution and delivery of
this Agreement or the Notes, whether or not any Notes are then
outstanding.  The Company agrees to protect and indemnify you
against any liability for any and all brokerage fees and
commissions payable or claimed to be payable to any Person in
connection with the transactions contemplated by this
Agreement.

    Without limiting the generality of the foregoing, it is
agreed and understood that the Company will pay, on the Series
D Closing Date and the Series E Closing Date, the statement for
fees and disbursements of your special counsel presented on
such date and the Company will also pay upon receipt of any
statement thereof, each additional statement for reasonable
fees and disbursements of your special counsel rendered
thereafter in connection with the issuance of the Notes or the
matters referred to in the preceding clause (a) of this Section
1.8.

    The obligations of the Company under this Section 1.8
shall survive the payment or prepayment of the Notes and the
termination of this Agreement.

SECTION 2.   WARRANTIES AND REPRESENTATIONS

    The Company hereby warrants and represents to you, as of
each of the Series D Closing Date and the Series E Closing Date
that:

    2.1 Subsidiaries and Affiliates.

    Annex 2 to this Agreement states the name of each of

         (a)  the Subsidiaries (specifying which thereof are
    Restricted Subsidiaries), its jurisdiction of
    incorporation, the percentage of its Voting Stock owned by
    the Company and each other Subsidiary and, to the best of
    the Company's knowledge, the identity and ownership of any
    other holders of its Voting Stock, and

         (b)  the Company's corporate or joint venture
    Affiliates and the nature of the affiliation.

    2.2 Corporate Organization and Authority.

    Each of the Company and the Subsidiaries

         (a)  is a corporation duly organized, validly
    existing and in good standing under the laws of its
    jurisdiction of incorporation,

         (b)  has all requisite power and authority and all
    necessary licenses and permits to own and operate its
    Properties and to carry on its business as now conducted
    and as presently proposed to be conducted, and

         (c)  is duly authorized and has duly qualified to do
    business and is in good standing as a foreign corporation
    in each jurisdiction where the character of its Properties
    or the nature of its activities makes such qualification
    necessary.

    2.3 Financial Statements;Material Adverse Change;Description of Business.

         (a)  Financial Statements.  The consolidated
    statements of financial condition of the Company and the
    Subsidiaries as of December 31 in the years 1990, 1991,
    1992, 1993 and 1994 inclusive, and the related
    consolidated statements of income and cash flows and
    changes in members' equity for the fiscal years ended on
    such dates, in each case accompanied by reports thereon
    containing opinions without qualification, except as
    therein noted, by Price Waterhouse (with respect to the
    years 1990, 1991 and 1992) or Deloitte & Touche (with
    respect to the years 1993 and 1994), independent certified
    public accountants, and the consolidated balance sheet of
    the Company and the Subsidiaries as of September 30, 1995
    and the related consolidated statements of income and cash
    flows and reconciliation of net income to net cash
    provided by operating activities for the nine (9) month
    period ended on such date, copies of which have been
    delivered to you, have been prepared in accordance with
    generally accepted accounting principles consistently
    applied, and present fairly the financial position of the
    Company and the Subsidiaries as of such dates and the
    results of their operations for such periods.  All of the
    above-described consolidated financial statements include
    the accounts of all Subsidiaries for the respective
    periods during which a subsidiary relationship has
    existed.

         (b)  Material Adverse Change.  Since December 31,
    1994, there has been no material adverse change in the
    condition, financial or otherwise, of the Company and the
    Subsidiaries, taken as a whole.

         (c)  Description of Business.  The description of the
    business conducted and proposed to be conducted by the
    Company and the Subsidiaries set forth on Annex 2 is
    correct in all material respects.

    2.4 Full Disclosure.

    Neither the financial statements referred to in Section
2.3 of this Agreement, nor any other written statement
furnished by, or on behalf of, the Company to you in connection
with the negotiation of this Agreement, contains any untrue
statement of a material fact or omits a material fact necessary
to make the statements contained therein or herein not
misleading.  There are no facts which the Company has not
disclosed to you in writing that in the aggregate materially
affect adversely nor, so far as the Company can now foresee,
will in the future in the aggregate materially affect adversely
the Properties, business, prospects, profits or condition
(financial or otherwise) of the Company and the Subsidiaries,
taken as a whole, or the ability of the Company to perform its
obligations under this Agreement, the Notes or any other
Financing Document.

    2.5 Pending Litigation and Judgments.

    There are no proceedings pending or, to the knowledge of
the Company, threatened against or affecting the Company or the
Subsidiaries in any court or before any governmental authority
or arbitration board or tribunal that in the aggregate involve
more than a remote possibility of materially and adversely
affecting the Properties, business, prospects, profits or
condition (financial or otherwise) of the Company or the
Subsidiaries, taken as a whole, or the ability of the Company
to perform its obligations under this Agreement, the Notes or
any other Financing Document.  Neither the Company nor any
Subsidiary is in default with respect to any order of any
court, governmental authority or arbitration board or tribunal. 
No unsatisfied judgment against the Company or any of the
Subsidiaries is outstanding.

    2.6 Title to Properties.

    Each of the Company and the Subsidiaries has good and
marketable title in fee simple (or its equivalent under
applicable law) to all the real Property, and has good title to
all the other Property, it purports to own, including that
reflected in the most recent balance sheet referred to in
Section 2.3 of this Agreement (except as sold or otherwise
disposed of in the ordinary course of business).  All such
Property owned by the Company is free from Liens not permitted
by Section 7.6(a) of this Agreement.  All leases necessary in
any material respect for the conduct of the business of the
Company and each of the Subsidiaries are valid and subsisting
and are in full force and effect.

    2.7 Patents and Trademarks.

    Each of the Company and the Subsidiaries owns or possesses
all the patents, trademarks, service marks, trade names,
copyrights, licenses and rights with respect to the foregoing
which are necessary for the present and planned future conduct
of its and their business, without any known conflict with the
rights of others, which, if adversely determined, would have a
materially adverse effect on the Properties, business,
prospects, profits or condition (financial or otherwise) of the
Company and the Subsidiaries, taken as a whole, or the ability
of the Company to perform its obligations under this Agreement,
the Notes or any other Financing Document.

    2.8 Issuance is Legal and Authorized; Conflicting
Agreements and Other Matters.

         (a)  Issuance is Legal and Authorized.  The issuance,
    execution and delivery of the Notes by the Company and
    compliance by the Company with all of the provisions of
    this Agreement and of the Notes are within the corporate
    powers of the Company.
<PAGE>
         (b)  Conflicting Agreements and Other Matters. 
    Neither the Company nor any Subsidiary is a party to one
    or more contracts or agreements or subject to one or more
    charter or other corporate restrictions which in the
    aggregate materially and adversely affects the Properties,
    business, prospects, profits or condition (financial or
    otherwise) of the Company or the Subsidiaries, taken as a
    whole, or the ability of the Company to perform its
    obligations under this Agreement, the Notes or any other
    Financing Document.  The execution and delivery of this
    Agreement, the offering, issuance, execution and delivery
    of the Notes and the fulfillment of and compliance with
    the terms and provisions of this Agreement and of the
    Notes, will not conflict with, or result in a breach of
    the terms, conditions or provisions of, or constitute a
    default under, or result in any violation of, or result in
    the creation of any Lien upon any of the Property of the
    Company or any of the Subsidiaries pursuant to, the
    charter or by-laws of the Company or any of the
    Subsidiaries, any award of any arbitrator or any agreement
    (including any agreement with stockholders), instrument,
    order, judgment, decree, statute, law, rule or regulation
    to which the Company or any of the Subsidiaries is
    subject.

    2.9 No Defaults.

    No event has occurred and no condition exists that, upon
the issuance of the Notes,  would constitute a Default or an
Event of Default.  The Company is not in violation in any
respect of any term of its charter or bylaws.  The Company is
not in violation in any material respect of any term in any
agreement or other instrument to which it is a party or by
which it or any of its Property may be bound.

    2.10 Governmental Consent.

    Neither the nature of the Company or any of the
Subsidiaries, or of any of their respective businesses or
Properties, nor any relationship between the Company or any of
the Subsidiaries and any other Person, nor any circumstance in
connection with the offer and issuance of the Notes, is such as
to require a consent, approval or authorization of, or filing,
registration or qualification with, any governmental authority
on the part of the Company as a condition to the execution,
delivery and performance of this Agreement or the offer, issue,
execution, delivery and performance of the Notes.

    2.11 Taxes.

    All tax returns required to be filed by the Company or any
of the Subsidiaries in any jurisdiction have in fact been
filed, and all taxes, assessments, fees and other governmental
charges upon the Company or any of the Subsidiaries, or upon
any of their respective Properties, income or franchises, shown
to be due and payable on said returns have been paid to the
extent such taxes, assessments, fees and charges have become
due and payable.  Except as disclosed on Annex 2, neither the
Company nor any of the Subsidiaries knows of any unresolved
additional tax assessments against it.  The Federal income tax
liability of the Company and the Subsidiaries has been finally
determined by the Internal Revenue Service and satisfied for
all taxable years up to and including the taxable year ended
December 31, 1991, and no material controversy in respect of
additional income taxes due is pending or, to the knowledge of
the Company, threatened.  The provisions for taxes on the books
of the Company and the Subsidiaries are adequate for all open
years, and for its current fiscal period.

    2.12 Margin Securities, etc.

    The proceeds to be realized upon the issuance of the Notes
will not be used, directly or indirectly, for the purpose,
whether immediate, incidental or ultimate, of purchasing or
carrying any "margin stock" as defined in Regulation G (12 CFR
Part 207) of the Board of Governors of the Federal Reserve
System (herein called "margin stock") or for the purpose of
maintaining, reducing or retiring any indebtedness that was
originally incurred to purchase or carry any margin stock or
for any other purpose that might constitute such transaction a
"purpose credit" within the meaning of such Regulation G.  None
of the transactions contemplated in this Agreement will violate
or result in a violation of Section 7 of the Exchange Act or
any regulations issued pursuant thereto, including, without
limitation, Regulations G, T and X of the Board of Governors of
the Federal Reserve System, 12 C.F.R., Chapter II.  The Company
does not own or intend to carry or purchase any margin stock. 
None of the proceeds from the sale of the Notes will be used to
purchase, or refinance any borrowing the proceeds of which were
or will be used to purchase, any "security" within the meaning
of the Exchange Act.

    2.13 Private Offering.

    Neither the Company or any of the Subsidiaries, nor any
agent acting on their behalf, has, directly or indirectly,
offered the Notes or any similar Security of the Company for
sale or exchange to, or solicited any offers to buy the Notes
or any similar Security of the Company from, or otherwise
approached or negotiated with respect to this Agreement with,
any Person other than you and the Other Purchasers, and neither
the Company or any of the Subsidiaries, nor any agent acting on
their behalf, has taken or will take any action that would
subject the issuance of the Notes to the provisions of Section
5 of the Securities Act or to the provisions of any Securities
or Blue Sky law of any applicable jurisdiction.

    2.14 Compliance with Law.

    Neither the Company nor any of the Subsidiaries:

         (a)  is in violation of any laws, ordinances, or
    governmental rules or regulations to which it is subject;
    or

         (b)  has failed to obtain any licenses, permits,
    franchises or other governmental authorizations necessary
    to the ownership of its Property or to the conduct of its
    business,

which violations or failures to obtain might in the aggregate
materially adversely affect the business, prospects, profits,
Properties or condition (financial or otherwise) of the Company
or the Subsidiaries, taken as a whole, or the ability of the
Company to perform its obligations under this Agreement, the
Notes or any other Financing Document.

    2.15 Indebtedness.

    Annex 2 to this Agreement correctly describes all Debt for
borrowed money of the Company outstanding as of the close of
business on the Series D Closing Date, and indicates which of
such indebtedness (if any, and the amount thereof) is secured
by a Lien.  The aggregate amount of indebtedness for borrowed
money of the Company outstanding as of the Series D Closing
Date does not exceed one thousand percent (1000%) of the sum of
the paid-in capital and surplus of the Company at such time.

    2.16 Restrictions on Company.

    Neither the Company nor any of the Subsidiaries is a party
to any contracts or agreements, or subject to any charter or
other corporate restrictions, that in the aggregate, could 
materially and adversely affect its business.  The Company is
not a party to any contract or agreement that restricts its
right or ability to incur additional Debt, other than this
Agreement and the agreements relating to the Debt described in
Annex 2 to this Agreement.  The Company has not agreed or
consented to cause or permit in the future (upon the happening
of a contingency or otherwise) any of its Property, whether now
owned or hereafter acquired, to be subject to a Lien not
permitted by Section 7.6(a) of this Agreement.

    2.17 Employee Retirement Income Security Act of 1974.

    The present value of all benefits vested under all Pension
Plans did not, as of December 31, 1994, the last annual
valuation date for which a report is available, exceed the
value of the assets of the Pension Plans allocable to such
vested benefits.  The consummation of the transactions herein
provided for and compliance by the Company with the provisions
of this Agreement, the Notes and each other Financing Document
will not involve any "prohibited transaction" within the
meaning of ERISA or Section 4975 of the Internal Revenue Code
of 1986, as amended.  The Company, the Subsidiaries, their
respective employee benefit plans and any trusts thereunder are
in substantial compliance with ERISA.  Neither any of the
employee benefit plans maintained by the Company or the
Subsidiaries, or to which the Company or the Subsidiaries makes
any contribution, nor any trusts thereunder have been
terminated or have incurred any "accumulated funding
deficiency," as such term is defined in Section 302 of ERISA
(whether or not waived), since the effective date of ERISA, nor
have there been any "reportable events," as that term is
defined in Section 4043 of ERISA, since the effective date of
ERISA.  The only "employee benefit plans" maintained by the
Company with respect to which the Company or any "affiliate" of
the Company is a "party-in-interest" or in respect of which the
Notes could constitute an "employer security" ("employee
benefit plan" and "party-in-interest" having the meanings
specified in section 3 of ERISA and "affiliate" and "employer
security" having the meanings specified in section 407(d) of
ERISA) are a defined contribution retirement plan and an
employee thrift plan, the assets of which are invested in
mutual funds managed by the Fidelity Institutional Retirement
Services Co. No securities issued by the Company have been
acquired by Fidelity Institutional Retirement Services Co.  No
assets of either plan are invested in or with any of the
Purchasers.

    2.18 Investment Company Act.

    The Company is not directly or indirectly controlled by,
or acting on behalf of any Person which is, an "investment
company" within the meaning of the Investment Company Act of
1940, as amended.

SECTION 3.  CLOSING CONDITIONS

    Your obligation to purchase and pay for the Notes to be
delivered to you at the Series D Closing and the Series E
Closing is subject to the satisfaction, on or before the Series
D Closing Date and the Series E Closing Date, as the case may
be, of the following conditions precedent:

    3.1     Opinions of Counsel.

    You shall have received from Shea & Gardner, counsel for
the Company, and from Hebb & Gitlin, a Professional
Corporation, your special counsel, the respective closing
opinions described in Exhibit B1 and Exhibit B2 to this
Agreement, dated such date.

    3.2     Warranties and Representations True; No
Prohibited Action.

         (a)  Warranties and Representations True.  (i) The
    warranties and representations contained in Section 2 of
    this Agreement shall (except as affected by transactions
    contemplated by this Agreement) be true in all material
    respects on such date with the same effect as though made
    on and as of that date, and (ii) no Default or Event of
    Default shall exist.

         (b)  No Prohibited Action.  The Company shall not
    have taken any action or permitted any condition to exist
    which would have been prohibited by Section 7 of this
    Agreement had this Agreement been binding and effective at
    all times during the period from December 31, 1992 to and
    including such date.

    3.3     Compliance with this Agreement.

    The Company shall have performed and complied with all
agreements and conditions contained herein which are required
to be performed or complied with by the Company before or on
such date.

    3.4     Officers' Certificates.

    You shall have received (a) a certificate, substantially
in the form of Exhibit C to this Agreement, dated such date and
signed by the President or a Vice President and the Treasurer
or an Assistant Treasurer of the Company, certifying that the
conditions specified in Section 3.2 and Section 3.3 of this
Agreement have been fulfilled, and certifying to the other
matters set forth therein, and (b) a certificate, substantially
in the form of Exhibit D to this Agreement, dated such date and
signed by the Secretary or an Assistant Secretary of the
Company, with respect to the matters therein set forth.

    3.5     Legality.
 
    The issuance of the Notes by the Company as provided for
in this Agreement shall not violate any applicable law or
governmental regulation (including, without limitation, Section
5 of the Securities Act or Regulation G, T or X of the Board of
Governors of the Federal Reserve System) and shall not subject
you to any tax, penalty, liability or other onerous condition
under or pursuant to any applicable law or governmental
regulation, and you shall have received such certificates or
other evidence as you may request to establish compliance with
this condition.

    3.6     Proceedings Satisfactory.

    All proceedings taken in connection with this Agreement
and all documents and papers relating thereto shall be
satisfactory to you and your special counsel.  You and your
special counsel shall have received copies of such documents
and papers as you or they may reasonably request in connection
therewith or as a basis for your special counsel's closing
opinion, all in form and substance satisfactory to you and your
special counsel.

    3.7     Private Placement Numbers.

    The Company shall have obtained or caused to be obtained a
private placement number for each Series of Notes from the
CUSIP Service Bureau of Standard & Poor's, a division of
McGraw-Hill, Inc.

SECTION 4.   PURCHASER'S SPECIAL RIGHTS

    4.1 Direct Payment.

    Notwithstanding any provision to the contrary in this
Agreement or the Notes, the Company will pay all amounts
payable to you with respect to any Notes held by you or your
nominee, or owned by any other institutional holder (without
any presentment thereof and without any notation of such
payment being made thereon), in the manner and at the address
set forth in the Purchaser Schedule or in such other manner or
to such other address in the United States as may be designated
by you or such subsequent holder in writing and, if a bank
account is designated for you in the Purchaser Schedule or in
any written notice to the Company from you or any such
subsequent holder, the Company will initiate such payments in
immediately available funds to such bank account before 11:00
a.m. (New York City time) on the date payment is due.  The
holder of any Notes to which this Section 4.1 applies agrees
that if it sells or transfers any Note it will, prior to the
delivery of such Note, make a notation on such Note of the date
to which interest has been paid thereon and of the amount of
any prepayments made on account of the principal thereof.

    4.2 Delivery Expenses.

    If you surrender any Note to the Company pursuant to this
Agreement, the Company will pay the cost of delivering to or
from your home office or custodian bank from or to the Company,
insured to your satisfaction, the surrendered Note and any Note
issued in substitution or replacement for the surrendered Note.

SECTION 5.    PREPAYMENTS

    5.1  Scheduled Principal Payments.

         (a)  Series D Notes.  The Company shall pay, and
    there shall become due and payable, Four Million One
    Hundred Sixty-Six Thousand Six Hundred Sixty-Six Dollars
    and Sixty-Seven Cents ($4,166,666.67) in principal amount
    of the Series D Notes on December 31 in each year
    beginning on December 31, 2000 and ending on December 31,
    2002, inclusive (each, a "Series D Scheduled Principal
    Payment").  Each Series D Scheduled Principal Payment
    shall be at one hundred percent (100%) of the principal
    amount payable, together with interest accrued thereon to
    the date of payment.  Without limitation of the foregoing,
    all of the principal of the Series D Notes remaining
    outstanding, if any, on the maturity date of the Series D
    Notes, December 31, 2002, together with interest accrued
    thereon, shall become due and payable on such date.

         (b)  Series E Notes.  The Company shall pay, and
    there shall become due and payable, Four Million One
    Hundred Sixty-Six Thousand Six Hundred Sixty-Six Dollars
    and Sixty-Seven Cents ($4,166,666.67) in principal amount
    of the Series E Notes on December 31 in each year
    beginning on December 31, 2000 and ending on December 31,
    2002, inclusive (each, a "Series E Scheduled Principal
    Payment"; a Series E Scheduled Principal Payment together
    with a Series D Scheduled Principal Payment, collectively,
    a "Scheduled Principal Payment").  Each Series E Scheduled
    Principal Payment shall be at one hundred percent (100%)
    of the principal amount payable, together with interest
    accrued thereon to the date of payment.  Without
    limitation of the foregoing, all of the principal of the
    Series E Notes remaining outstanding, if any, on the
    maturity date of the Series E Notes, December 31, 2002,
    together with interest accrued thereon, shall become due
    and payable on such date.

    5.2  Optional Prepayment With Yield-Maintenance Premium.

         (a)  Optional Prepayments.  The Notes shall be
    subject to prepayment, in whole or in part at any time or
    from time to time (in multiples of Five Million Dollars
    ($5,000,000)), at the option of the Company, at one
    hundred percent (100%) of the principal amount so prepaid
    plus interest thereon to the prepayment date and the
    Yield-Maintenance Premium, if any, with respect to the
    amount so prepaid.

         (b)  Effect of Prepayments.  Each partial prepayment
    of the Notes pursuant to this Section 5.2 shall be
    applied, ratably to each Series of Notes in accordance
    with the respective outstanding amounts thereof, to reduce
    each Scheduled Principal Payment then remaining in the
    inverse order of the maturity thereof. 

    5.3  Notice of Optional Prepayment.

    The Company shall give the holder of each Note irrevocable
written notice of any prepayment pursuant to Section 5.2 of
this Agreement not less than thirty (30) days nor more than
sixty (60) days prior to the prepayment date, specifying

         (a)  such prepayment date,

         (b)  the principal amount of the Notes to be prepaid
    on such prepayment date,

         (c)  that such prepayment is to be made pursuant to
    Section 5.2 of this Agreement, and

         (d)  the calculation of an estimated Yield-
    Maintenance Premium (assuming the date of prepayment was
    the date of such notice) due in connection with such
    prepayments, accompanied by a copy of the applicable
    source of market data used in determining the Reinvestment
    Yield in respect thereof.

Notice of prepayment having been so given, the principal amount
of the Notes specified in such notice, together with interest
thereon to the prepayment date and the Yield-Maintenance
Premium, if any, as herein provided, shall become due and
payable on such prepayment date.  Two (2) Business Days prior
to such prepayment the Company shall deliver to each holder of
Notes a certificate of the President, any Vice President or the
Treasurer of the Company specifying the calculation of such
Yield-Maintenance Premium (assuming the date of prepayment was
the date of such notice) payable on the date specified for
prepayment, accompanied by a copy of the applicable source of
market data used in determining the Reinvestment Yield in
respect thereof.  If such applicable source of market data at
the time of such notice is not the same as the applicable
source of market data as of the Business Day next preceding the
prepayment date as specified in the definition of "Reinvestment
Yield" herein, then such applicable source of market data as of
such next preceding Business Day as specified in such
definition shall be utilized for the purposes of calculating
the Reinvestment Yield in respect of the Yield-Maintenance
Premium due with such prepayment and notice thereof shall be
delivered simultaneously with such prepayment.

    So long as you or any other institutional holder shall
hold any Note, the Company shall, on or before the day on which
it gives written notice of any prepayment pursuant to Section
5.2 of this Agreement, advise an investment professional
assigned to your or such other institutional holder's corporate
finance group by telephone or telecopy of the principal amount
of the Notes to be prepaid and the prepayment date.

    5.4  Partial Payments Pro Rata.

    If at the time any Scheduled Principal Payment or optional
prepayment is due there is more than one Note of a particular
Series outstanding, the aggregate principal amount of each
Scheduled Principal Payment due with respect to, or each
optional partial prepayment of, such Series of Notes shall be
allocated ratably among the holders of Notes of such Series at
the time outstanding in proportion to the respective unpaid
principal amounts of the Notes of such Series then outstanding.

    5.5  Retirement of Notes.

    Except for prepayments made in accordance with Section 5.1
and Section 5.2 of this Agreement, the Company may not make any
prepayment of principal in respect of the Notes.  The Company
shall not, and shall not permit any of the Subsidiaries or
Affiliates to purchase or otherwise acquire, directly or
indirectly, Notes held by any holder unless the Company or such
Subsidiary or Affiliate shall have offered to prepay or
otherwise retire or purchase or otherwise acquire, as the case
may be, the same proportion of the aggregate principal amount
of Notes held by each other holder of Notes at the time
outstanding upon the same terms and conditions.  Any Notes so
retired or purchased or otherwise acquired by the Company or
any of the Subsidiaries or Affiliates shall reduce ratably each
of the Scheduled Principal Payments remaining after such
acquisition and shall not be deemed to be outstanding for any
purpose under this Agreement.  In case the Company purchases
any Notes, such Notes shall thereafter be cancelled and no
Notes shall be issued in substitution therefor.

SECTION 6.   REGISTRATION:  SUBSTITUTION OF NOTES

    6.1 Registration of Notes.

    The Notes issuable under this Agreement shall be
registered notes.  The Company shall cause to be kept at its
office, maintained pursuant to Section 7.3 of this Agreement, a
register for the registration and transfer of the Notes.  The
names and addresses of the holders of the Notes, the transfer
thereof and the names and addresses of the transferees of the
Notes shall be registered in the register.  The Person in whose
name any Note shall be registered shall be deemed and treated
as the owner and holder thereof for all purposes of this
Agreement, and the Company shall not be affected by any notice
or knowledge to the contrary.

    6.2 Exchange of Notes.

    Upon surrender of any Note at the office of the Company
maintained pursuant to Section 7.3 of this Agreement, the
Company, at the request of the holder thereof, will execute and
deliver, at the Company's expense (except as provided below),
new Notes of the same Series in exchange, in denominations of
at least One Hundred Thousand Dollars ($100,000) (except as may
be necessary to reflect any principal amount not evenly
divisible by One Hundred Thousand Dollars ($100,000)), in an
aggregate principal amount equal to the unpaid principal amount
of the surrendered Note.  Each such new Note shall be payable
to such Person as such holder may request and shall be a
registered note substantially in the form of such Series of
Note set forth in Exhibit A1 or Exhibit A2, as the case may be,
to this Agreement.  Each such new Note shall be dated and bear
interest from the date to which interest has been paid on the
surrendered Note.  The Company may require payment of a sum
sufficient to cover any stamp tax or governmental charge
imposed in respect of any transfer.

    6.3 Replacement of Notes.

    Upon receipt by the Company of evidence reasonably
satisfactory to it of the ownership of, and the loss, theft,
destruction or mutilation of, any Note and

         (a)  in the case of loss, theft or destruction, of
    indemnity reasonably satisfactory to it (provided, if the
    holder of the Note is an institutional investor, its own
    unsecured agreement of indemnity shall be deemed to be
    satisfactory), or

         (b)  in the case of mutilation, upon surrender and
    cancellation thereof,

the Company at its expense will execute and deliver in lieu
thereof, a new Note of the same Series, dated and bearing
interest from the date to which interest has been paid on such
lost, stolen, destroyed or mutilated Note.

SECTION 7.  COVENANTS.

    The Company covenants that on and after the Series D
Closing Date and so long as any of the Notes are outstanding:

    7.1     Payment of Taxes and Claims.

    The Company and each Subsidiary will pay, before they
become delinquent,

         (a)  all taxes, assessments and governmental charges
    or levies imposed upon it or its Property, and

         (b)  all claims or demands of materialmen, mechanics,
    carriers, warehousemen, landlords and other like Persons
    which, if unpaid, might result in the creation of a Lien
    upon its Property,

provided that items of the foregoing description need not be
paid while being contested in good faith and by appropriate
proceedings and, provided further, that adequate book reserves
have been established with respect thereto and, provided
further, that the owning company's title to, and its right to
use, its Property is not in the aggregate materially adversely
affected thereby.  In the case of any item of the type
described in this Section 7.1 involving an amount in excess of
Five Hundred Thousand Dollars ($500,000), the appropriateness
of the proceeding will be supported by an opinion of the
independent counsel responsible for such proceeding and the
adequacy of such reserves shall be supported by the opinion of
the independent public accountant of the Company.

    7.2     Maintenance of Properties and Corporate Existence.

    The Company and each Subsidiary will:

         (a)  Property - maintain, or cause to be maintained,
    its Property in good condition and will make, or cause to
    be made, all necessary renewals, replacements, additions,
    betterments and improvements thereto;

         (b)  Insurance - maintain, with financially sound and
    reputable insurers rated "A" or better by A.M. Best
    Company (or accorded a similar rating by another
    nationally recognized insurance rating agency of similar
    standing if A.M. Best Company is not then in the business
    of rating insurers), insurance with respect to its
    Properties and business against such casualties and
    contingencies, of such types (including, without
    limitation, public liability, embezzlement or other
    criminal misappropriation insurance) and in such amounts
    as is customary in the case of corporations of established
    reputations engaged in the same or a similar business and
    similarly situated;

         (c)  Financial Records - keep true books of records
    and accounts in which full and correct entries will be
    made of all its business transactions, and will reflect in
    its financial statements adequate accruals and
    appropriations to reserves, all in accordance with
    generally accepted accounting principles;

         (d)  Corporate Existence and Rights - do or cause to
    be done all things necessary to preserve and keep in full
    force and effect its existence, rights and franchises,
    except as otherwise permitted by Section 7.5 of this
    Agreement; and

         (e)  Compliance with Law - not be in violation of any
    laws, ordinances, governmental rules and regulations to
    which it is subject and will not fail to obtain any
    licenses, permits, franchises or other governmental
    authorizations necessary to the ownership of its
    Properties or to the conduct of its business, which
    violations or failures to obtain might in the aggregate
    materially adversely affect the business, profits,
    Properties or condition (financial or otherwise) of the
    Company or any Subsidiary.

    7.3     Payment of Notes and Maintenance of Office.

    The Company will punctually pay or cause to be paid the
principal, Yield-Maintenance Premium, if any, and interest to
become due in respect of the Notes according to the terms
thereof and will maintain an office in the District of Columbia
where notices, presentations and demands in respect of this
Agreement or the Notes may be made upon it.  Such office shall
be maintained at 1401 Eye Street, Suite 700, Washington, D.C.
20005 (Telecopier No. 202-336-7803) until such time as the
Company shall notify the holders of the Notes in writing of any
change of location of such office within the District of
Columbia.

    7.4     Disposal of Shares of a Restricted Subsidiary.

    The Company shall not at any time sell or otherwise
dispose of any shares of the stock (or any options or warrants
to purchase stock or other Securities exchangeable for or 
convertible into stock) of any Restricted Subsidiary (said
stock, options, warrants and other Securities herein called
"Subsidiary Stock"), nor shall the Company permit any
Restricted Subsidiary to issue its own Subsidiary Stock, or to
sell or otherwise dispose of any shares of Subsidiary Stock
issued by any other Restricted Subsidiary, if the effect of the
transaction would be to reduce the proportionate interest of
the Company and the other Restricted Subsidiaries in the
outstanding Subsidiary Stock (the "Disposition Stock") of the
Restricted Subsidiary (the "Disposition Subsidiary") whose
shares are the subject of the transaction, provided that the
foregoing restrictions do not apply to:

         (a)  the issue of directors' qualifying shares; and

         (b)  the sale for a cash consideration at one time
    (the "Stock Disposition Date") to a Person (other than
    directly or indirectly to an Affiliate) of the entire
    investment (whether represented by stock, debt, claims or
    otherwise) of the Company and the other Restricted
    Subsidiaries in such Disposition Subsidiary, if all of the
    following conditions shall have been satisfied:

              (i)  the sum of

                   (A)  the Disposition Value of the assets of
              the Disposition Subsidiary, plus

                   (B) the Disposition Value of the assets of
              all Restricted  Subsidiaries whose Subsidiary
              Stock was subject to a disposition pursuant to
              this Section 7.4 during the period ending on the
              Stock Disposition Date and commencing three
              hundred sixty-five (365) days prior to the Stock
              Disposition Date, plus

                   (C)     the aggregate Disposition Value
              of assets owned by the Company or any Restricted
              Subsidiaries the disposition of which was made
              other than pursuant to this Section 7.4 and
              consummated during the period ending on the
              Stock Disposition Date and commencing three
              hundred sixty-five (365) days prior to the Stock
              Disposition Date,

         does not exceed ten percent (10%) of Consolidated
         Assets on the first day of such period;

              (ii)  in each of the three (3) fiscal years of
         the Company most recently ended, the contribution
         (expressed as a percentage and exclusive of losses)
         to Consolidated Adjusted Net Income for each of such
         fiscal years of

                   (A)  the Disposition Subsidiary, plus

                   (B) the Restricted Subsidiaries whose
              Subsidiary Stock was subject to a disposition
              subsequent to the commencement of the first of
              such fiscal years, plus

                   (C)     assets owned by the Company or
              any Restricted Subsidiaries sold or otherwise
              disposed of subsequent to the commencement of
              the first of such fiscal years,

         does not exceed ten percent (10%) of Consolidated
         Adjusted Net Income for such fiscal year;

              (iii)  in the opinion of the Board of Directors,
         the sale is for Fair Market Value and is in the best
         interests of the Company;

              (iv)  the Disposition Subsidiary shall have no
         continuing investment in the Company or any other
         Restricted Subsidiary not being simultaneously
         disposed of; and

              (v)  immediately after the consummation of the
         transaction and after giving effect thereto, no
         Default or Event of Default would exist.

    For purposes of this Section 7.4(b), the assets of any
    Restricted Subsidiary that ceases to be a Restricted
    Subsidiary in a manner other than by the disposition of
    Subsidiary Stock shall be deemed disposed of at the time
    of such cessation, provided that the requirements of this
    Section 7.4(b) with regard to the receipt of cash
    consideration equal to Fair Market Value shall not apply
    to such deemed disposition.

    7.5     Merger or Sale of Assets.

         (a)  Sale of Assets.  Except as specifically
    permitted under Section 7.5(b) and Section 7.5(c) of this
    Agreement, the Company shall not, and shall not permit any
    Restricted Subsidiary to, sell, lease, transfer or
    otherwise dispose of assets; provided that, the foregoing
    restriction shall not apply to the sale of such assets
    (the "Disposition Assets") for cash consideration at one
    time (the "Asset Disposition Date") to a Person other than
    directly or indirectly to an Affiliate, if all of the
    following conditions are met:

              (i)  the sum of

                   (A)  the Disposition Value of the
              Disposition Assets, plus

                   (B) the Disposition Value of the assets of
              all Subsidiaries that have ceased to be
              Restricted Subsidiaries during the period ending
              on the Asset Disposition Date and commencing
              three hundred sixty-five (365) days prior to the
              Asset Disposition Date, plus

                   (C)     the Disposition Value of the
              assets of the Company and all other Restricted
              Subsidiaries disposed of during the period
              ending on the Asset Disposition Date and
              commencing three hundred sixty-five (365) days
              prior to the Asset Disposition Date,

         does not exceed ten percent (10%) of Consolidated
         Assets at such time;

              (ii)  in each of the three (3) fiscal years of
         the Company most recently ended, the contribution
         (expressed as a percentage and exclusive of losses)
         to Consolidated Adjusted Net Income for each of such
         fiscal years of

                   (A)  the Disposition Assets, plus

                   (B) the Restricted Subsidiaries whose
              Subsidiary Stock was  subject to a disposition
              subsequent to the commencement of the first of
              such fiscal years, plus

                   (C)     all other assets of the Company
              and the Restricted Subsidiaries disposed of
              subsequent to the commencement of the first of
              such fiscal years,

         does not exceed ten percent (10%) of Consolidated
         Adjusted Net Income for such fiscal year;

              (iii)  in the opinion of the Board of Directors,
         the sale is for Fair Market Value and is in the best
         interests of the Company;

              (iv)  immediately after the consummation of the
         transaction and after giving effect thereto, no
         Default or Event of Default would exist; and

              (v)  in the case of any such transaction
         relating to receivables, such transaction is
         consummated in the ordinary course of the business of
         the Company or such Restricted Subsidiary.

    For purposes of this Section 7.5(a), the assets of any
    Restricted Subsidiary that ceases to be a Restricted
    Subsidiary in a manner other than by the disposition of
    Subsidiary Stock shall be deemed to have been sold at the
    time of such cessation, provided that the requirements of
    this Section 7.5(a) with regard to the receipt of cash
    consideration equal to Fair Market Value shall not apply
    to any such deemed disposition.

         Notwithstanding the foregoing, any sale of assets
    shall be deemed to be in compliance with the provisions of
    the foregoing clause (i) and clause (ii) if the entire
    proceeds of such sale, net of reasonable and ordinary
    transaction costs and expenses incurred in connection with
    such sale, are applied by the Company or such Restricted
    Subsidiary to a Permitted Proceeds Application.

         (b)  Merger, Consolidation and Sale of All or
    Substantially All Assets by the Company and Subsidiaries. 
    The Company shall not, and shall not permit any Restricted
    Subsidiary to, (x) consolidate with, or merge into, any
    other Person or permit any other Person to consolidate
    with, or merge into, it (except that a Restricted
    Subsidiary may consolidate with, or merge into, the
    Company or another Restricted Subsidiary) or (y) except as
    specifically permitted under Section 7.5(c) of this
    Agreement, sell all or substantially all of its assets to
    any other Person.

         (c)  Asset Securitizations.  Notwithstanding the
    provisions of Section 7.5(a) and Section 7.5(b) of this
    Agreement, the Company and the Restricted Subsidiaries
    may, at any time and from time to time, sell receivables
    in connection with an Asset Securitization if:

              (i)  such receivables are sold for a cash
         consideration equal to the Fair Market Value thereof;
         provided, however, that the Company may

                   (A)  establish and maintain a reserve
              account containing cash or Securities as a
              credit enhancement in respect of any such sale
              or

                   (B) purchase or retain a subordinated
              interest in such receivables being sold;

              (ii)  the entire proceeds of such sale, net of
         reasonable and ordinary transaction costs and
         expenses incurred in connection with such sale, are
         applied by the Company or such Restricted Subsidiary
         to a Permitted Proceeds Application; and

              (iii)  such sale is consummated in the ordinary
         course of business of the Company or such Restricted
         Subsidiary.

    7.6     Liens.

         (a)  Negative Pledge.  The Company shall not, and
    shall not permit any Restricted Subsidiary to, (x) cause
    or permit or (y) agree or consent to cause or permit in
    the future (upon the happening of a contingency or
    otherwise), any of its Property, whether now owned or
    hereafter acquired, to be subject to a Lien, except that
    the Company and any of the Restricted Subsidiaries may

              (i)  suffer to exist Liens outstanding on the
         date of this Agreement and described in Annex 2 to
         this Agreement;

              (ii)  create, incur or suffer to exist Liens
         arising in the ordinary course of business that
         secure taxes, assessments or governmental charges or
         levies or the claims or demands of materialmen,
         mechanics, carriers, warehousemen, landlords and
         other like Persons, provided the payment thereof is
         not at the time required by Section 7.1 of this
         Agreement and that appropriate reserves have been
         established therefor on the books of the Company or
         such Restricted Subsidiary in accordance with
         generally accepted accounting principles;

              (iii)  create, incur or suffer to exist Liens
         incurred or deposits made in the ordinary course of
         business

                   (A)  in connection with worker's
              compensation, unemployment insurance and other
              like laws, or

                   (B) to secure the performance of letters
              of credit, bids, tenders, sales contracts,
              leases, Eligible Derivatives, statutory
              obligations, surety and performance bonds and
              other similar obligations not incurred in
              connection with the borrowing of money, the
              obtaining of advances or the payment of the
              deferred purchase price of Property;

              (iv)  create, incur or suffer to exist
         attachment, judgment and other similar Liens arising
         in connection with court proceedings not in excess of
         One Million Dollars ($1,000,000) in the aggregate for
         all such Liens, provided the execution or other
         enforcement of such Liens is effectively stayed and
         the claims secured thereby are being actively
         contested in good faith and by appropriate
         proceedings and that appropriate reserves have been
         established therefor on the books of the Company or
         such Restricted Subsidiary in accordance with
         generally accepted accounting principles;

              (v)  create, incur or suffer to exist Liens on
         Property of a Restricted Subsidiary, provided such
         Liens secure only obligations owing to the Company or
         a Restricted Subsidiary;

              (vi)  create, incur or suffer to exist
         reservations, exceptions, encroachments, easements,
         rights of way, covenants, conditions, restrictions,
         leases and other similar title exceptions or
         encumbrances affecting real Property, provided such
         exemptions or encumbrances do not in the aggregate
         materially detract from the value of said Properties
         or materially interfere with their use in the
         ordinary conduct of the owning company's business;

              (vii)  create, incur or suffer to exist Liens
         existing at the date of acquisition on Property
         acquired in bona fide liquidation, collection or
         other realization upon, or settlement of, collateral
         held to secure receivable obligations; provided that
         any such Lien will not extend to any Property other
         than the Property so acquired;

              (viii)  create, incur or suffer to exist Liens to
         secure Debt incurred to finance the cost of
         acquisition of any computer or other office equipment
         useful and intended to be used in carrying out the
         business of the Company or a Restricted Subsidiary;
         provided that

                   (A)  any such Lien shall attach solely to
              the Property acquired;

                   (B) the aggregate amount remaining unpaid
              on the purchase price shall not be in excess of
              one hundred percent (100%) of

                        (l)  the total purchase price or

                        (ll)  the Fair Market Value at the time
                   of acquisition, whichever is lower; and

                   (C)     such Lien is created or assumed
              with respect to such Property, at the time of,
              or within twelve (12) months after, such
              acquisition;

         and

              (ix)  modify, extend, renew or replace any Lien
         permitted by this Section 7.6(a) upon the same
         Property theretofore subject thereto, or modify,
         extend, renew or replace the Debt secured thereby;
         provided, that in any such case the principal amount
         (outstanding at the time of such modification,
         extension, renewal or replacement) of such Debt so
         modified, replaced, extended or renewed shall not be
         increased.

         (b)  Equal and Ratable Lien; Equitable Lien.  In case
    any Property is subjected to a Lien in violation of this
    Section 7.6, the Company shall make or cause to be made
    provision (the documents, agreements and instruments by
    which such provision is effected being subject to the
    approval of the Required Holders) whereby the Notes will
    be secured equally and ratably with all other obligations
    secured thereby, and in any case the Notes shall have the
    benefit, to the full extent that the holders may be
    entitled thereto under applicable law, of an equitable
    Lien so equally and ratably securing the Notes.  Such
    violation of this Section 7.6 shall constitute an Event of
    Default whether or not any such provision is made pursuant
    to this Section 7.6(b).

    7.7     Permitted Debt.

    Subject to Section 7.8 of this Agreement, the Company
shall not, and shall not permit any Restricted Subsidiary to,
incur, create, issue, assume or permit to exist any Debt other
than

         (a)  Senior Debt of the Company;

         (b)  Subordinated Debt of the Company;

         (c)  liabilities (other than for borrowed money)
    incurred in the regular operation of the business of the
    Company or a Restricted Subsidiary and not more than three
    (3) months overdue, unless contested in good faith by
    appropriate proceedings and adequate reserves have been
    set aside with respect thereto;

         (d)  Debt of a Restricted Subsidiary to the Company
    or to another Restricted Subsidiary;

         (e)  Debt of the Company secured by Liens permitted
    under the provisions of Section 7.6(a)(viii) of this
    Agreement; and

         (f)  Restricted Guarantees of the Company.

    7.8     Limitations on Debt.

    The Company shall not at any time permit 

         (a)  Consolidated Debt to exceed eight hundred
    percent (800%) of Consolidated Adjusted Net Worth; or

         (b)  Consolidated Senior Debt to exceed six hundred
    fifty percent (650%) of Consolidated Adjusted Net Worth;
    or

         (c)  Qualified Assets to be less than one hundred
    percent (100%) of the sum (at such time) of 

              (i)  Company Senior Obligations, plus

              (ii) the aggregate unpaid principal amount of
         Subordinated Debt, less

              (iii)     the aggregate unpaid principal amount
         of the Notes.

    7.9     Long-Term Leases.

         (a)  The Company shall not, and shall not permit any
    Restricted Subsidiary to, become obligated, as lessee,
    under any Long-Term Lease if, at the time of entering into
    any such Long-Term Lease and after giving effect thereto,
    the aggregate Rentals payable by the Company and the
    Restricted Subsidiaries, on a consolidated basis, in any
    one fiscal year thereafter under all Long-Term Leases
    would exceed five percent (5%) of Consolidated Adjusted
    Net Worth determined as at the end of the most recently
    ended fiscal year of the Company, at such time.

         (b)  Any Person that becomes a Restricted Subsidiary
    after the Series D Closing Date shall be deemed to have
    entered into, at the time that it becomes a Restricted
    Subsidiary, all Long-Term Leases on which such Person is
    lessee existing immediately after it becomes a Restricted
    Subsidiary.

    7.10     Guarantees.

    The Company shall not, and shall not permit any Restricted
Subsidiary to, become or be liable in respect of any Guarantee
other than a Restricted Guarantee.

    7.11     Maintenance of Consolidated Adjusted Net Worth
and Consolidated Effective Net Worth.

         (a)  The Company shall at all times keep and maintain
    Consolidated Adjusted Net Worth in an amount not less than
    the sum of (i) One Hundred Million Dollars ($100,000,000)
    plus (ii) the sum, for all fiscal quarters of the Company
    ended subsequent to January 1, 1993 and at or prior to
    such time, of the greater, for each fiscal quarter, of (A)
    Zero Dollars ($0) and (B) fifty percent (50%) of
    Consolidated Net Earnings for each such fiscal quarter.

         (b)  The Company shall at all times keep and maintain
    Consolidated Effective Net Worth in an amount not less
    than the sum of (i) Two Hundred Sixty-Five Million Dollars
    ($265,000,000) plus (ii) the sum, for all fiscal quarters
    of the Company ended subsequent to January 1, 1993 and at
    or prior to such time, of the greater, for each fiscal
    quarter, of (A) Zero Dollars ($0) and (B) fifty percent
    (50%) of Consolidated Net Earnings for each such fiscal
    quarter.

    7.12     Consolidated Earnings Available for Fixed
Charges.

    The Company shall not permit Consolidated Earnings
Available for Fixed Charges for any period of four (4)
consecutive fiscal quarters of the Company to be less than one
hundred ten percent (110%) of Consolidated Fixed Charges for
such period.
<PAGE>
    

    7.13     Restricted Payments.

         (a)  The Company shall not:

              (i)  declare or pay any dividends, either in
         cash or Property, on any class of its capital stock,
         or otherwise, except

                   (A)  Patronage Dividends payable in cash
              and cash dividends payable on Class B Stock and
              Class C Stock in any calendar year in an
              aggregate amount for all such Patronage
              Dividends and other dividends up to (but not
              exceeding) twenty percent (20%) of the sum of
              Consolidated Taxable Income plus, to the extent
              deducted in the determination of Consolidated
              Taxable Income, Patronage Dividends, for such
              calendar year; and

                   (B)  Patronage Dividends and other
              dividends, in each case payable by the Company
              solely in common stock or allocated surplus of
              the Company;

         or

              (ii)  directly, or indirectly or through any
         Subsidiary, purchase, redeem or retire any of its
         capital stock or any warrants, rights or options to
         purchase or otherwise acquire any shares of its
         capital stock except

                   (A)  in exchange for or out of the
              substantially concurrent issue and sale of
              shares of its capital stock, or warrants, rights
              or options to purchase or otherwise acquire any
              shares of its capital stock, so long as the
              proceeds of such concurrent issue and sale are
              not required by agreement, statute or regulation
              to be otherwise applied by the Company,

                   (B) out of a substantially concurrent
              contribution to capital,

                   (C)  repurchases of Class B1 Common Stock
              which the Company is required to make from the
              holders thereof who no longer have loans from
              the Company outstanding, or

                   (D)  redemptions or cancellations of Class
              B Stock or Class C Stock pursuant to Section
              6.2(i) of the Company's by-laws as in effect on
              the date hereof, so long as no cash or other
              Property is paid to the holders thereof; or

              (iii)  directly, or indirectly or through any
         Subsidiary, make any other payment or distribution in
         respect of its capital stock

    (such declarations and payments of dividends, purchases,
    redemptions or retirements of stock, warrants, rights or
    options and all such other distributions, together with
    all payments in respect of Subordinated Debt pursuant to
    Section 7.17(c) of this Agreement being herein
    collectively called "Restricted Payments"), if after
    giving effect thereto the aggregate amount of Restricted
    Payments, together with all Patronage Dividends payable in
    cash and all cash dividends on Class B Stock and Class C
    Stock, declared or made during the period from and after
    December 31, 1991 to and including the date of the
    declaration or making of the Restricted Payment in
    question, would exceed the sum of

                   (A)  Fifteen Million Dollars ($15,000,000),
              plus

                   (B) fifty percent (50%) of Consolidated
              Adjusted Net Income (or minus one hundred
              percent (100%) of Consolidated Adjusted Net
              Income in the case of a deficit) for the period
              commencing on January 1, 1992 and ending on the
              last day of the fiscal year of the Company most
              recently ended on such date, all computed on a
              cumulative basis for said entire period.

         (b)  The Company shall not declare any dividend
    payable more than sixty (60) days after the date of the
    declaration thereof.

         (c)  For the purposes of this Section 7.13, the
    amount of any Restricted Payment declared or paid or
    distributed in Property of the Company or any Restricted
    Subsidiary shall be deemed to be the greater of book value
    or Fair Market Value, as determined in good faith by the
    Board of Directors (in each case after deducting any
    liabilities relating thereto which are, concurrently with
    the receipt of such Restricted Payment, assumed by the
    recipient thereof), of such Property at the time of the
    making of the Restricted Payment in question.

         (d)  The Company shall not declare or make any
    Restricted Payment if, after giving effect thereto, a
    Default or an Event of Default would exist.

    7.14     Restrictions on Investments of Restricted Subsidiaries.

    Any corporation which becomes a Restricted Subsidiary
subsequent to the date of this Agreement shall be deemed to
have made, immediately after becoming a Restricted Subsidiary,
any Restricted Investment that it shall have outstanding at the
time it shall become a Restricted Subsidiary.

    7.15     Transactions with Affiliates.

         (a)  The Company shall not, and shall not permit any
    Restricted Subsidiary to, enter into any transaction,
    including, without limitation, the purchase, sale or
    exchange of Property or the rendering of any service, with
    any Affiliate except (i) for the NCB Development
    Corporation Contribution and (ii) in the ordinary course
    of and pursuant to the reasonable requirements of the
    Company's or such Restricted Subsidiary's business and
    upon fair and reasonable terms no less favorable to the
    Company or such Restricted Subsidiary than would obtain in
    a comparable arm's-length transaction with a Person not an
    Affiliate.

         (b)  Any corporation that becomes a Restricted
    Subsidiary subsequent to the date of this Agreement shall
    be deemed to have entered into, at the date it becomes a
    Restricted Subsidiary, all transactions with Affiliates
    with respect to which such corporation will be obligated
    immediately after it becomes a Restricted Subsidiary.

    7.16     Issuance of Subordinated Debt.

    The Company shall not create, issue, assume, guarantee or
in any manner become liable after the date of this Agreement in
respect of any Subordinated Debt having a maturity earlier than
December 31, 2002, or the benefit of any mandatory sinking fund
or similar provision for the prepayment thereof prior to
December 31, 2002.

    7.17     Voluntary Retirement of Subordinated Debt.

    The Company shall not, directly or indirectly or through
any Subsidiary, purchase, redeem or otherwise retire or acquire
prior to the respective stated maturities thereof, the whole or
any part of any issue of Subordinated Debt except

         (a)  subject to Section 7.16 of this Agreement, in
    accordance with the applicable provisions thereof or of
    any indenture, agreement or similar instrument under or
    pursuant to which such Debt has been issued,
    unconditionally requiring payments into a sinking fund,
    periodic prepayments, or other analogous payments for the
    amortization of such Debt, or

         (b)  out of the proceeds of a substantially
    concurrent issue or sale of capital stock or Debt ranking
    on a parity with, or junior to, the Debt proposed to be
    purchased, redeemed or otherwise retired or acquired, or

         (c)  out of funds that at the time are available for
    Restricted Payments pursuant to, and within the
    limitations of, Section 7.13 of this Agreement, it being
    understood that the amounts so used pursuant to this
    clause (c) shall reduce pro tanto the amount otherwise
    available for Restricted Payments under Section 7.13 of
    this Agreement.

    7.18     Subordination Provisions.

    The Company shall not, at any time, be a party to any
amendment, waiver or modification of any subordination
provisions or payment provisions applicable to any Subordinated
Debt.

    7.19     Line of Business.

    The Company shall, and shall cause each of the Restricted
Subsidiaries to, remain primarily in the business conducted by
the Company and the Restricted Subsidiaries on the Series D
Closing Date.

    7.20     ERISA Compliance.

    The Company and each Subsidiary shall promptly comply with
all provisions of ERISA applicable to any of them which, if not
complied with, might result in a Lien or charge upon any
Property of the Company or any Subsidiary or might in the
aggregate otherwise materially adversely affect the business,
profits, prospects, Properties or condition (financial or
otherwise) of the Company or any Subsidiary.  Without limiting
the generality of the foregoing, neither the Company nor any
Subsidiary will cause any Pension Plan maintained or
participated in by it to:

         (a)  engage in any "prohibited transaction," as such
    term is defined in Section 4975 of the Internal Revenue
    Code of 1986, as amended; or

         (b)  incur any material "accumulated funding
    deficiency," as such term is defined in Section 302 of
    ERISA, whether or not waived.

    7.21     Class A Notes.

         (a)  No Voluntary Prepayment.  The Company shall not,
    directly or indirectly or through any Subsidiary,
    purchase, redeem or otherwise retire or acquire, prior to
    the respective stated maturities thereof, the whole or any
    part of any Class A Notes except out of the net cash
    proceeds of a substantially concurrent issue or sale of
    Class B Stock or Class C Stock.

         (b)  No Amendments.  The Company shall not amend,
    modify, terminate, or waive any of its rights under the
    Financing Agreement or any of the Class A Notes (or any
    other agreement or similar instrument under or pursuant to
    which such Class A Notes have been issued) without the
    prior written consent of the Required Holders, except that
    the Company may enter into an amendment of the Financing
    Agreement providing for a prepayment of the Class A Notes
    in 2010 and 2015 with the proceeds of a substantially
    simultaneous issue of equity or Subordinated Debt.

    7.22     Incorporation of Affirmative and Negative Covenants.

         (a)  During all such times as the Bank Loan Agreement
    shall remain in force, (i) the Company and the Restricted
    Subsidiaries shall comply and remain at all times in
    compliance with the provisions of Article 6 and Article 7
    thereof and any Financial Covenant set forth in any other
    provision thereof and (ii) all of the provisions of
    Article 6 and Article 7 of the Bank Loan Agreement and any
    other Financial Covenants set forth therein, together with
    all relevant definitions pertaining thereto, shall hereby
    be incorporated herein by reference, mutatis mutandis.

         (b)  No Financial Covenant incorporated herein by
    virtue of Section 7.22(a) hereof shall supersede, replace,
    amend, supplement or modify any other provision of this
    Agreement, including any covenant contained herein which
    addresses a subject matter similar to that of such
    incorporated Financial Covenant.

SECTION 8. INFORMATION AS TO THE COMPANY

    8.1    Financial and Business Information.

    The Company shall deliver to you, if at the time you or
your nominee holds any Note, and to each other institutional
holder of the then outstanding Notes:

         (a)  Quarterly Statements -- as soon as practicable
    after the end of the first, second and third quarterly
    fiscal periods in each fiscal year of the Company, and in
    any event within sixty (60) days thereafter, two (2)
    copies of:

              (i)  consolidated balance sheets of the Company
         and its consolidated Subsidiaries, and the Company
         and the Restricted Subsidiaries, as at the end of
         such quarter, and

              (ii)  consolidated statements of income and cash
         flows of the Company and its consolidated
         Subsidiaries, and the Company and the Restricted
         Subsidiaries, for such quarter and (in the case of
         the second and third quarters) for the portion of the
         fiscal year ending with such quarter,

    setting forth in each case in comparative form the figures
    for the corresponding periods in the previous fiscal year,
    all in reasonable detail and certified as complete and
    correct, subject to changes resulting from year-end
    adjustments, by a principal financial officer of the
    Company;

         (b)  Annual Statements -- as soon as practicable
    after the end of each fiscal year of the Company, and in
    any event within ninety (90) days thereafter, duplicate
    copies of:

              (i)  consolidating and consolidated balance
         sheets of the Company and its consolidated
         Subsidiaries, and the Company and the Restricted
         Subsidiaries, as at the end of such year, and

              (ii)  consolidating and consolidated statements
         of income, changes in members' equity and cash flows
         of the Company and its consolidated Subsidiaries, and
         the Company and the Restricted Subsidiaries, for such
         year,

    setting forth in comparative form the figures for the
    previous fiscal year, all in reasonable detail,
    satisfactory in scope to the Required Holders and

                   (A)  except in the case of the
              consolidating statements which may be certified
              as complete and correct by a principal financial
              officer of the Company, accompanied by an
              opinion thereon, satisfactory in scope and
              substance to the Required Holders, of
              independent certified public accountants of
              recognized national standing selected by the
              Company, which opinion shall state that such
              financial statements have been prepared in
              accordance with generally accepted accounting
              principles consistently applied (except for
              changes in application in which such accountants
              concur and which are noted in the financial
              statements) and that the examination of such
              accountants in connection with such financial
              statements has been made in accordance with
              generally accepted auditing standards, and
              accordingly included such tests of the
              accounting records and such other auditing
              procedures as were considered necessary in the
              circumstances,

                   (B) a statement from such independent
              certified public accountants that such
              consolidating statements were prepared using the
              same work papers as were used in the preparation
              of such consolidated statements, and

                   (C)     a certification by a principal
              financial officer of the Company (in scope and
              substance satisfactory to the Required Holders)
              that such consolidating and consolidated
              statements are true and correct;

         (c)  Opinions Pursuant to Section 7.1 -- as soon as
    practicable after the end of each fiscal year of the
    Company, and in any event within ninety (90) days
    thereafter, duplicate copies of any opinions required
    pursuant to Section 7.1 of this Agreement;

         (d)  Audit Reports -- promptly upon receipt thereof,
    one (1) copy of each interim or special audit made by
    independent accountants of the books of the Company or any
    Subsidiary;

         (e)  SEC Reports -- promptly upon their becoming
    available (but in no event later than the date of filing),
    one (1) copy of each regular or periodic report and any
    registration statement or prospectus filed by the Company
    or any Subsidiary with any securities exchange or with the
    Securities and Exchange Commission or any successor
    agency;

         (f)  Materials Sent to Stockholders  -- promptly upon
    their becoming available (but in no event later than the
    date of sending to stockholders), one (1) copy of each
    financial statement, report, notice or proxy statement
    sent by the Company or any Subsidiary to stockholders
    (other than, in the case of any Subsidiary, the Company)
    generally;

         (g)  Notice of Event of Default -- promptly upon
    becoming aware of the existence of any condition or event
    which constitutes a Default or an Event of Default, a
    written notice specifying the nature and period of
    existence thereof and what action the Company is taking
    and proposes to take with respect thereto;

         (h)  Notice of Claimed Default -- promptly upon
    becoming aware that the holder of any Note or of any
    evidence of indebtedness or other Security of the Company
    or any Subsidiary has given notice or taken any other
    action with respect to a claimed default or Event of
    Default, a written notice specifying the notice given or
    action taken by such holder and the nature of the claimed
    default or Event of Default and what action the Company or
    such Subsidiary is taking or proposes to take with respect
    thereto; 

         (i)  Loan Portfolio Reports -- together with each
    quarterly financial statement required to be delivered
    pursuant to clause (a) of this Section 8.1, one (1) copy
    of

              (i)  a monthly Loan Portfolio Report of the
         Company setting forth, with respect to loans held in
         its portfolio, classifications relating to
         delinquency, non-performance, risk rating, loss
         allowances and other related matters as of the end of
         the last month of the fiscal quarters covered by such
         financial statements, to be prepared on substantially
         the same basis and to contain substantially the same
         information as the Loan Portfolio Report, dated
         October 23, 1995, in respect of the month of
         September, 1995, a copy of which was delivered to you
         prior to the Series D Closing Date, and

              (ii)  a quarterly Report on Allowances for Loan
         Losses and Reserves of the Company, to be prepared on
         substantially the same basis and to contain
         substantially the same information as the Report on
         Allowances for Loan Losses and Reserves, dated
         September 30, 1995, a copy of which was delivered to
         you prior to the Series D Closing Date,

    provided that such monthly and quarterly reports need not,
    unless you or any other holder of Notes shall reasonably
    so request, disclose the names of the obligors on such
    loans; and

         (j) Requested Information -- with reasonable
    promptness, such other data and information with respect
    to the Company and the Restricted Subsidiaries as from
    time to time may be reasonably requested, including,
    without limitation, information required by 17 C.F.R.
    Sec.230.144A.

    8.2    Officers' Certificates.

    Each set of financial statements delivered to you or any
other institutional holder of the Notes pursuant to Section
8.1(a) or Section 8.1(b) of this Agreement will be accompanied
by a certificate of the President or a Vice President and the
Treasurer or an Assistant Treasurer of the Company setting
forth:

         (a)  Covenant Compliance -- the information
    (including, where applicable, detailed calculations)
    required in order to establish whether the Company was in
    compliance with the requirements of Section 7 of this
    Agreement during the period covered by the financial
    statements then being furnished;

         (b)  Event of Default -- that the signers have
    reviewed the relevant terms of this Agreement and the
    Financing Agreement and have made, or caused to be made,
    under their supervision, a review of the transactions and
    conditions of the Company and the Subsidiaries from the
    beginning of the accounting period covered by the
    financial statements being delivered therewith to the date
    of the certificate and that such review has not disclosed
    the existence, during such period, of any condition or
    event which constitutes a Default or an Event of Default
    or, if any such condition or event existed or exists,
    specifying the nature and period of existence thereof and
    what action the Company has taken or proposes to take with
    respect thereto; and

         (c)  Loan Portfolio Changes -- an explanation, in
    reasonable detail, of the differences disclosed in the
    Loan Portfolio Reports accompanying such financial
    statements from the information set forth in the Loan
    Portfolio Reports delivered after the end of the
    immediately preceding fiscal quarter of the Company.

    8.3    Accountants' Certificates.

    Each set of annual financial statements delivered pursuant
to Section 8.1(b) of this Agreement will be accompanied by a
certificate of the accountants who certify such financial
statements, stating that they have reviewed this Agreement
insofar as it relates to accounting matters and stating
further, whether, in making their audit, such accountants have
become aware of any condition or event which then constitutes a
Default or an Event of Default, and, if any such condition or
event then exists, specifying the nature and period of
existence thereof.

    8.4    Inspection.

    The Company will permit any of your representatives, while
you or your nominee holds any Note, or the representatives of
any other institutional holder of the Notes, at your or such
holder's expense so long as no Default or Event of Default is
then continuing and otherwise at the sole expense of the
Company, to visit and inspect any of the Properties of the
Company or any Subsidiary (and to take extracts from, and make
copies of, their respective books and records) and to discuss
their respective affairs, finances and accounts with their
respective officers, employees and independent public
accountants (and by this provision the Company authorizes said
accountants to discuss with your representatives the finances
and affairs of the Company and the Subsidiaries) all at such
reasonable times and as often as may be reasonably requested.

SECTION 9.   EVENTS OF DEFAULT

    9.1 Nature of Events.

    An "Event of Default" shall exist if any of the following
occurs and is continuing:

         (a)  Principal or Yield-Maintenance Premium Payments
    -- the Company fails to make any payment of principal or
    Yield-Maintenance Premium on any Note on or before the
    date such payment is due;

         (b)  Interest Payments -- the Company fails to make
    any payment of interest on any Note on or before the date
    such payment is due and such failure shall continue for a
    period of three (3) Business Days;

         (c)  Particular Defaults -- the Company or any
    Subsidiary fails to perform or observe any covenant
    contained in Section 7.4 through Section 7.21 (other than
    Section 7.14, Section 7.15 and Section 7.19) of this
    Agreement, inclusive; or the Company shall terminate or
    modify any provision of the Financing Agreement or shall
    fail to perform or observe any covenant contained in the
    Financing Agreement;

         (d)  Other Defaults -- the Company or any Subsidiary
    fails to comply with any other provision of this
    Agreement, and such failure continues for more than thirty
    (30) days after any officer of the Company has knowledge
    thereof;

         (e)  Warranties or Representations -- any warranty,
    representation or other statement by or on behalf of the
    Company contained in this Agreement or in any instrument
    furnished by or on behalf of the Company in compliance
    with or in reference to this Agreement was or shall have
    been false or misleading in any material respect at the
    time made;

         (f)  Default on Indebtedness or Other Security -- the
    Company or any Restricted Subsidiary fails to make any
    payment due on any one or more Material Obligations or any
    event shall occur or any condition shall exist in respect
    of any one or more Material Obligations of the Company or
    any Restricted Subsidiary, or under any agreement securing
    or relating to any such Material Obligations (and any such
    failure, event or condition shall not have been cured,
    waived or consented to by the holder or holders of such
    Material Obligations or a trustee therefor), the effect of
    which is

              (i)  to cause (or permit any holder of such
         Material Obligation or a trustee of such holder to
         cause) such Material Obligation or Material
         Obligations, or a portion thereof, to become due
         prior to its or their stated maturity or prior to its
         or their regularly scheduled dates of payment
         (regardless of any limitations, such as those
         applicable to Subordinated Debt, on the amount of
         such Material Obligations which may be paid upon such
         acceleration),

              (ii)  to permit a trustee or the holder of any
         Security (other than common stock of the Company or
         any Restricted Subsidiary) to elect a majority of the
         directors on the board of directors of the Company or
         such Restricted Subsidiary, or

              (iii)  to permit the holder of any such Material
         Obligation to require the Company or any Restricted
         Subsidiary to repurchase such Material Obligation or
         a portion thereof from such holder;

         (g)  Involuntary Bankruptcy Proceeding  -- a
    receiver, liquidator, custodian or trustee of the Company
    or any Restricted Subsidiary, or of any of the Property of
    any of such Persons, is appointed by court order and such
    order remains in effect for more than ninety (90) days; or
    the Company or any Restricted Subsidiary is adjudicated
    bankrupt or insolvent; or any of the Property of any of
    such Persons is sequestered by court order and such order
    remains in effect for more than ninety (90) days; or a
    petition is filed against the Company or any Restricted
    Subsidiary under any bankruptcy, reorganization,
    arrangement, insolvency, readjustment of debt, dissolution
    or liquidation law of any jurisdiction, whether now or
    hereafter in effect, and is not dismissed within thirty
    (30) days after such filing;

         (h)  Voluntary Petitions -- the Company or any
    Restricted Subsidiary files a petition in voluntary
    bankruptcy or seeking relief under any provisions of any
    bankruptcy, reorganization, arrangement, insolvency,
    readjustment of debt, dissolution or liquidation law of
    any jurisdiction, whether now or hereafter in effect, or
    consents to the filing of any petition against it under
    such law;

         (i)  Assignments for Benefit of Creditors, etc. --
    the Company or a Restricted Subsidiary makes an assignment
    for the benefit of its creditors, is not paying its debts
    generally as they become due, admits in writing its
    inability to pay its debts generally as they become due or
    consents to the appointment of a receiver, trustee,
    custodian or liquidator of the Company or such Restricted
    Subsidiary or of all or any part of the Property of any of
    such Persons; or

         (j) Undischarged Final Judgments -- final judgment
    or judgments for the payment of money, aggregating in
    excess of Five Hundred Thousand Dollars ($500,000) for all
    such judgments, is or are outstanding against the Company
    or any of the Restricted Subsidiaries and any one of such
    judgments has been outstanding for more than thirty (30)
    days from the date of its entry and has not been
    discharged in full or stayed.

    9.2 Default Remedies.

         (a)  Acceleration on Event of Default.  If an Event
    of Default exists, then

              (i)  if such Event of Default is an Event of
         Default specified in clause  (g), clause (h) or
         clause (i) of Section 9.1 of this Agreement with
         respect to the Company, all of the Notes at the time
         outstanding shall automatically become immediately
         due and payable at par together with interest accrued
         thereon, without presentment, demand, protest or
         notice of any kind, all of which are hereby waived by
         the Company, and

              (ii)  if such Event of Default is any other Event
         of Default, the holder or holders of at least thirty-
         five percent (35%) in principal amount of any Series
         of Notes then outstanding (exclusive of Notes then
         held by any one or more of the Company, any
         Restricted Subsidiary or any Affiliate) may exercise
         any right, power or remedy permitted to such holder
         or holders by law, and may, in particular, at its or
         their option, by notice in writing to the Company,
         declare all of such Series of Notes to be, and all of
         such Series of Notes shall thereupon be and become,
         immediately due and payable, together with interest
         accrued thereon and together with the Yield-
         Maintenance Premium, if any, with respect to each
         Note in such Series, without presentment, demand,
         protest or other notice of any kind, all of which are
         hereby waived by the Company, provided that the
         Yield-Maintenance Premium, if any, with respect to
         each such Note shall be due and payable upon such
         declaration only if

                   (A)  such event is an Event of Default
              specified in any of clause (a) to clause (f),
              inclusive, or clause (j) of Section 9.1 of this
              Agreement,

                   (B) the holders making such declaration
              shall have given to the Company, at least ten
              (10) Business Days before such declaration,
              written notice stating its or their intention so
              to declare such Series of Notes to be
              immediately due and payable and identifying one
              or more such Events of Default whose occurrence
              on or before the date of such notice permits
              such declaration and

                   (C) one or more of the Events of
              Default so identified shall be continuing at the
              time of such declaration.

         (b)  Acceleration on Payment Default.  During the
    existence of an Event of Default described in Section
    9.1(a) or Section 9.1(b) hereof, and irrespective of
    whether the Notes then outstanding shall have been
    declared to be due and payable pursuant to Section
    9.2(a)(ii) hereof, any holder of Notes who or which shall
    have not consented to any waiver with respect to such
    Event of Default may, at his or its option, by notice in
    writing to the Company, declare the Notes then held by
    such holder to be, and such Notes shall thereupon become,
    forthwith due and payable together with all interest
    accrued thereon, without any presentment, demand, protest
    or other notice of any kind, all of which are hereby
    expressly waived, and the Company shall forthwith pay to
    such holder the entire principal of and interest accrued
    on such Notes and, to the extent permitted by law, the
    Yield-Maintenance Premium at such time with respect to
    such principal amount of such Notes.

         (c)  Valuable Rights.  The Company acknowledges, and
    the parties hereto agree, that the right of each holder to
    maintain its investment in the Notes free from repayment
    by the Company (except as herein specifically provided
    for) is a valuable right and that the provision for
    payment of a Yield-Maintenance Premium by the Company in
    the event that the Notes are prepaid or are accelerated as
    a result of an Event of Default, is intended to provide
    compensation for the deprivation of such right under such
    circumstances.

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

         (e)  Nonwaiver and Expenses.  No course of dealing on
    the part of any holder of Notes nor any delay or failure
    on the part of any holder of Notes to exercise any right
    shall operate as a waiver of such right or otherwise
    prejudice such holder's rights, powers and remedies.  If
    the Company shall fail to pay when due any principal of,
    or Yield-Maintenance Premium or interest on, any Note, or
    shall fail to comply with any other provision hereof, the
    Company shall pay to each holder of Notes, to the extent
    permitted by law, such further amounts as shall be
    sufficient to cover the costs and expenses, including but
    not limited to reasonable attorneys' fees, incurred by
    such holder in collecting any sums due on such Notes or in
    otherwise assessing, analyzing or enforcing any rights or
    remedies that are or may be available to it.

    9.3 Annulment of Acceleration of Notes.

    If a declaration is made pursuant to Section 9.2(a)(ii) of
this Agreement in respect of any Series of Notes by any holder
or holders thereof then, and in every such case, the holders of
sixty-six percent (66%) in aggregate principal amount of such
Series of Notes then outstanding (exclusive of Notes then owned
by any one or more of the Company, any Restricted Subsidiary or
any Affiliate) may, by written instrument filed with the
Company, rescind and annul such declaration, and the
consequences thereof, provided that at the time such
declaration is annulled and rescinded:

         (a)  no judgment or decree has been entered for the
    payment of any monies due pursuant to such Series of Notes
    or this Agreement;

         (b)  all arrears of interest upon all of the Notes of
    such Series and all other sums payable under such Series
    of Notes and under this Agreement (except any principal of
    or interest on the Notes of such Series which has become
    due and payable by reason of such declaration under
    Section 9.2(a)(ii) of this Agreement) shall have been duly
    paid; and

         (d)  each and every other Default and Event of
    Default shall have been waived pursuant to Section 11.4 of
    this Agreement or otherwise made good or cured,

and provided further that no such rescission and annulment
shall extend to or affect any subsequent Default or Event of
Default or impair any right consequent thereon.

SECTION 10.    INTERPRETATION OF THIS AGREEMENT

    10.1  Terms Defined.

    As used in this Agreement, the following terms have
(unless otherwise limited by the context) the following
respective meanings (or the meanings set forth in the Section
of this Agreement referred to opposite such term) and the
following definitions shall be equally applicable to both the
singular and plural forms of any of the terms herein defined:
     
         "Adjusted Tangible Assets" -- at any time means all
     assets (including, without duplication, the capitalized
     value of any leasehold interest under any Capitalized
     Lease) except:
     
              (a)  deferred assets and intangible assets,
     
              (b)  patents, copyrights, trademarks, trade
              names, franchises, goodwill, organizational expense, 
              experimental expense and other similar intangible
              assets,
     
              (c)  unamortized debt discount and expense, and
     
              (d)  assets located, and notes and receivables
              due from obligors domiciled, outside the United
              States of America, Puerto Rico or Canada.
     
         "Affiliate" -- means a Person (other than a
     Restricted Subsidiary)
     
              (a)  which directly or indirectly through one or
              more intermediaries controls, or is controlled by, or
              is under common control with, the Company,
     
              (b)  which beneficially owns or holds five
              percent (5%) or more of any class of the Voting Stock
              of the Company or
     
              (c)  five percent (5%) or more of the Voting
              Stock (or in the case of a Person which is not a
              corporation, five percent (5%) or more of the equity
              interest) of which is beneficially owned or held by
              the Company or a Subsidiary.
     
     The term "control" means the possession, directly or
     indirectly, of the power to direct or cause the direction
     of the management and policies of a Person, whether
     through the ownership of voting securities, by contract or
     otherwise.
     
         "Agreement, this" -- means this agreement, as it may
     be amended and/or restated from time to time.
     
         "Asset Disposition Date" -- Section 7.5(a) of this
     Agreement.
     
         "Asset Securitization" -- means, with respect to any
     Person, a transaction involving the sale or transfer of
     receivables by such Person (an "Originator") to a special
     purpose corporation or grantor trust (an "SPV")
     established solely for the purpose of purchasing such
     receivables from the Company for cash in an amount equal
     to the Fair Market Value thereof; provided, however, that
     the Company may (A) establish and maintain a reserve
     account containing cash or Securities as a credit
     enhancement in respect of any such sale or (B) purchase or
     retain a subordinated interest in such receivables being
     sold.
     
         "Asset Securitization Recourse Liability" -- means,
     at any time, with respect to any Person, the maximum
     amount of such Person's liability (whether matured or
     contingent) under any agreement, note or other instrument
     in connection with any one or more Asset Securitizations
     in which such Person has agreed to repurchase receivables
     or other assets, to provide direct or indirect credit
     support (whether through cash payments, the establishment
     of reserve accounts containing cash or Securities, an
     agreement to reimburse a provider of a letter of credit
     for any draws thereunder, the purchase or retention of a
     subordinated interest in such receivables or other assets,
     or other similar arrangements), or in which such Person
     may be otherwise liable for all or a portion of any SPV's
     obligations under Securities issued in connection with
     such Asset Securitizations.
     
         "Bank Loan Agreement" -- means the Second Amended and
     Restated Loan Agreement, dated as of December 15, 1993, by
     and among the Company, the banks signatory thereto and
     National Westminster Bank USA, as agent, as amended by
     Amendment No. 1 dated as of December 12, 1994 and
     Amendment No. 2 dated December 11, 1995, and as may be
     further amended from time to time. 
     
         "Board of Directors" -- at any time means the board
     of directors of the Company or any committee thereof
     which, in the instance, shall have the lawful power to
     exercise the power and authority of such board of
     directors.
     
         "Business Day" -- at any time means a day other than
     a Saturday, a Sunday or, in the case of any Note with
     respect to which the provisions of Section 4.1 of this
     Agreement are applicable, a day on which the bank
     designated (by the holder of such Note) to receive (for
     such holder's account) payments on such Note is required
     by law (other than a general banking moratorium or holiday
     for a period exceeding four (4) consecutive days) to be
     closed.
     
         "Capitalized Lease" -- means any lease the obligation
     for Rentals with respect to which is required to be
     capitalized on a balance sheet of the lessee in accordance
     with generally accepted accounting principles.
     
         "Class A Notes" -- means "class A notes" the terms of
     which are defined in 12 U.S.C. Sec. 3014 as in effect on the
     Series D Closing Date.
     
         "Class B Stock" -- means "class B stock" the terms of
     which are defined in 12 U.S.C. Sec. 3014 as in effect on the
     Series D Closing Date.
     
         "Class B1 Common Stock" -- means the series of Class
     B stock comprising Class B stock purchased for cash after
     June 28, 1984.
     
         "Class C Stock" -- means "class C stock" the terms of
     which are defined in 12 U.S.C. Sec. 3014 as in effect on the
     Series D Closing Date.
     
         "Company" -- introductory sentence to this Agreement.
     
         "Company Senior Obligations" -- at any time means,
     with respect to the Company, the sum of
     
              (a)  the aggregate unpaid principal amount of
              Senior Debt of the Company, plus
     
              (b)  the aggregate amount of all Capitalized
              Leases of the Company plus
     
              (c)  Restricted Guarantees of the Company
              computed on the basis of total outstanding contingent
              liability, plus
     
              (d)  Asset Securitization Recourse Liabilities
              of the Company (meeting the conditions set forth in
              either clause (i) or clause (ii) below):
     
                   (i)  to the extent, but only to the extent,
                   that such obligations arise from the Company's
                   obligation to repurchase receivables or other
                   assets as a result of a default in payment by
                   the obligor thereunder or any other default in
                   performance by such obligor under any agreement
                   related to such receivables; or
     
                   (ii) if the Company shall maintain a
                   reserve account containing cash or Securities in
                   respect of any such obligations or shall retain
                   or purchase a subordinated interest therein, to
                   the extent, but only to the extent, of the
                   amount of such reserve account or subordinated
                   interest.
     
         "Consolidated Adjusted Net Income" -- for any fiscal
     period of the Company means net earnings or net loss
     (determined on a consolidated basis) of the Company and
     the Restricted Subsidiaries after income taxes for such
     period, but excluding from the determination of such
     earnings the following items (together with the income tax
     effect, if any, applicable thereto):
     
              (a)  the proceeds of any life insurance policy;
     
              (b)  any gain or loss arising from the sale of
              capital assets;
     
              (c)  any gain arising from any reappraisal,
              revaluation or write-up of assets;
     
              (d)  any gain arising from transactions of a
              non-recurring or nonoperating and material nature or
              arising from sales or other dispositions relating to
              the discontinuance of operations;
     
              (e)  earnings of any Restricted Subsidiary
              accrued prior to the date it became a Restricted
              Subsidiary;
     
              (f)  earnings of any corporation, substantially
              all the assets of which have been acquired in any
              manner, realized by such other corporation prior to
              the date of such acquisition;
     
              (g)  net earnings of any business entity (other
              than a Restricted Subsidiary) in which the Company or
              any Restricted Subsidiary has an ownership interest,
              unless such net earnings shall have actually been
              received by the Company or such Restricted Subsidiary
              in the form of cash distributions;
     
              (h)  any portion of the net earnings of any
              Restricted Subsidiary which for any reason is
              unavailable for payment of dividends to the Company
              or any other Restricted Subsidiary;
     
              (i)  the earnings of any Person to which assets
              of the Company shall have been sold, transferred or
              disposed of, or into which the Company shall have
              merged, prior to the date of such transaction;
     
              (j)  any gain arising from the acquisition of
              any Securities of the Company or any Subsidiary; and
     
              (k)  any amortization of deferred or other
              credit representing the excess of the equity in any
              Subsidiary at the date of acquisition thereof over
              the amount invested in such Subsidiary.
     
         "Consolidated Adjusted Net Worth" -- at any time
     means, with respect to the Company and the Restricted
     Subsidiaries (determined on a consolidated basis):
     
              (a)  the amount of capital stock liability plus
              (or minus in the case of a deficit) the capital
              surplus and earned surplus of the Company and the
              Restricted Subsidiaries, less (without duplication)
              the sum of
     
              (b)  the net book value, after deducting any
              reserves applicable thereto, of all items of the
              following character which are included in the assets
              of the Company and the Restricted Subsidiaries:
     
                   (i)  all deferred charges and prepaid
                   expenses other than prepaid taxes and prepaid
                   insurance premiums;
     
                   (ii) treasury stock;
     
                   (iii)      unamortized debt discount and
                   expense and unamortized stock discount and
                   expense;
     
                   (iv) goodwill, the excess of the cost of
                   assets acquired over the book value of such
                   assets on the books of the transferor, the
                   excess of the cost of investments in any Person
                   (including any Subsidiary) over the value of
                   such investments on the books of such Person at
                   the time of making such investments,
                   organizational or experimental expense, patents,
                   trademarks, copyrights, trade names and other
                   intangibles;
     
                   (v)  all receivables (other than Eurodollar
                   deposits) owing by Persons whose principal place
                   of business or principal assets are located in
                   any jurisdiction other than the United States of
                   America or Canada; and
     
                   (vi) any increment resulting from any
                   reappraisal, revaluation or write-up of capital
                   assets subsequent to December 31, 1991.
     
     If the Company shall have any Restricted Investments
     outstanding at any time, such Restricted Investments shall
     be excluded from Consolidated Adjusted Net Worth.
     
         "Consolidated Assets" -- at any time means the assets
     of the Company and the Restricted Subsidiaries that would
     be reflected on a consolidated balance sheet for the
     Company and the Restricted Subsidiaries at such time.
     
         "Consolidated Debt" -- at any time means all Debt of
     the Company and the Restricted Subsidiaries (determined on
     a consolidated basis), plus, without duplication, the
     aggregate amount of the obligations of the Company and the
     Restricted Subsidiaries set forth below, at such time:
     
              (a)  the face amount of all letters of credit
              issued by the Company or any Restricted Subsidiary
              and all bankers' acceptances accepted by the Company
              or any Restricted Subsidiary; and
     
              (b)  the aggregate amount of Asset
              Securitization Recourse Liabilities of the Company or
              any Restricted Subsidiary.
     
         "Consolidated Earnings Available for Fixed Charges" 
     -- for any fiscal period of the Company means the sum of
     
              (a)  Consolidated Adjusted Net Income for such
              period; plus
     
              (b)  to the extent deducted in determining
              Consolidated Adjusted Net Income for such period,
     
                   (i)  all provisions for any Federal, state
                   or other income taxes made by the Company and
                   the Restricted Subsidiaries during such period,
                   and
     
                   (ii) Consolidated Fixed Charges during such
                   period;
     
         plus
     
              (c)  the NCB Development Corporation
              Contribution.
     
         "Consolidated Effective Net Worth -- at any time
     means the sum of
     
              (a)  Consolidated Adjusted Net Worth at such
              time; plus
     
              (b)  the aggregate outstanding principal amount
              of Class A Notes at such time.
     
         "Consolidated Fixed Charges" -- for any fiscal period
     of the Company means, on a consolidated basis for the
     Company and the Restricted Subsidiaries, the sum of:
     
              (a)  all interest and all amortization of Debt
              discount and expense on all Debt for borrowed money
              of the Company and the Restricted Subsidiaries; plus
     
              (b)  all Rentals payable during such period by
              the Company and the Restricted Subsidiaries.
     
         "Consolidated Net Earnings" -- means, for any period,
     the net income or loss of the Company and the Restricted
     Subsidiaries, as applicable (determined on a consolidated
     basis for such Persons at such time), for such period, as
     determined in accordance with generally accepted
     accounting principles in effect at such time.
     
         "Consolidated Senior Debt" -- at any time means the
     aggregate amount of the obligations of the Company and the
     Restricted Subsidiaries set forth below that would be
     reflected on a consolidated balance sheet for the Company
     and the Restricted Subsidiaries at such time:
     
              (a)  the Notes;
     
              (b)  all other Debt of the Company or a
              Restricted Subsidiary for borrowed money that is not
              expressed to be subordinate or junior to any other
              Debt;
     
              (c)  all Guarantees of the Company or a
              Restricted Subsidiary;
     
              (d)  all obligations in respect of Capitalized
              Leases;
     
              (e)  in respect of the Company or any Restricted
              Subsidiary, the aggregate amount of all demand and
              term deposits made by any Person with the Company or
              such Restricted Subsidiary (including, without
              limitation, certificates of deposit issued by the
              Company or such Restricted Subsidiary); and
     
              (f)  Asset Securitization Recourse Liabilities
              to the extent, but only to the extent, that such
              obligations have matured.
     
         "Consolidated Taxable Income" -- means, in respect of
     the Company for any calendar year, the taxable income for
     such calendar year reported by the Company on its tax
     return filed with the Internal Revenue Service (or other
     successor federal agency) for such calendar year.
     
         "Debt" -- at any time with respect to any Person
     means all obligations of such Person that in accordance
     with generally accepted accounting principles would be
     classified on a balance sheet of such Person as
     liabilities of such Person (except as specified in clause
     (d) below), including (without limitation) all
     
              (a)  direct debt and other similar recourse and
              non-recourse monetary obligations of such Person,
     
              (b)  obligations secured by any Lien upon
              Property owned by such Person, even though such
              Person has not assumed or become liable for the
              payment of such obligations,
     
              (c)  obligations created or arising under any
              conditional sale, financing lease, or other title
              retention agreement with respect to Property acquired
              by such Person, notwithstanding the fact that the
              rights and remedies of the seller, lender or lessor
              under such agreement in the event of default are
              limited to repossession or sale of such Property,
     
              (d)  Guarantees of such Person (whether or not
              such Guarantees are classified as liabilities on the
              balance sheet of such Person at such time),
     
              (e)  obligations in respect of Capitalized
              Leases, and
     
              (f)  in respect of the Company or any Restricted
              Subsidiary, the aggregate amount of all demand and
              term deposits made by any Person with the Company or
              such Restricted Subsidiary (including, without
              limitation, certificates of deposit issued by the
              Company or such Restricted Subsidiary).
     
         "Default" -- means an event or condition the
     occurrence of which would, with the lapse of time or the
     giving of notice or both, become an Event of Default.
     
         "Disposition Assets" -- Section 7.5(a) of this
     Agreement.
     
         "Disposition Stock" -- Section 7.4 of this Agreement.
     
         "Disposition Subsidiary" -- Section 7.4 of this
     Agreement.
     
         "Disposition Value" -- with respect to any Property
     means the greater of
     
              (a)  the book value of such Property as
              reflected on the balance sheet of the owner of such
              Property and
     
              (b)  the Fair Market Value of such Property,
     
         in each case as of the time of the disposition of
              such Property.
     
         "Distribution" -- in respect of any corporation
     means:
     
              (a)  dividends or other distributions on capital
              stock of the corporation (except distributions in
              such stock); and
     
              (b)  the redemption or acquisition of such stock
              or of warrants, rights or other options to purchase
              such stock (except when solely in exchange for such
              stock) unless made, contemporaneously, from the net
              proceeds of a sale of such stock.
     
         "DOL" -- Section 1.6(b) of this Agreement.
     
         "Eligible Derivatives" -- means derivative Securities
     which are sold in the ordinary course of the business of
     the Company and the Restricted Subsidiaries for the
     purpose of hedging or otherwise managing portfolio risk.
     
         "ERISA" -- means the Employee Retirement Income
     Security Act of 1974, as amended from time to time.
     
         "Event of Default" -- Section 9.1 of this Agreement.
     
         "Exchange Act" -- means the Securities Exchange Act
     of 1934, as amended.
     
         "Fair Market Value" -- at any time with respect to
     any Property, means the sale value of such Property that
     would be realized in an arm's-length sale at such time
     between an informed and willing buyer and an informed and
     willing seller, under no compulsion to buy or sell,
     respectively.
     
         "Financial Covenant" -- shall mean any covenant,
     agreement or provision (including, without limitation, the
     definitions applicable thereto) of or applicable to the
     Company or any Restricted Subsidiary contained in any
     agreement governing, or instrument evidencing, any Debt
     (or commitment to lend), other than Debt or a commitment
     to lend among the Company and one or more Restricted
     Subsidiaries, of the Company or any Restricted Subsidiary
     in an aggregate principal amount greater than Five Million
     Dollars ($5,000,000), which covenant, agreement or
     provision:
     
              (i)  requires the Company or any Restricted
              Subsidiary to maintain specified financial amounts or
              ratios or to meet other financial tests; 
     
              (ii) restricts the ability of the Company or any
              Restricted Subsidiary to:
     
                   (a)  make Distributions, investments,
                   capital expenditures or operating expenditures
                   of any kind;
     
                   (b)  incur, create or maintain any Debt (or
                   other obligations) or Liens;
     
                   (c)  merge, consolidate or acquire or be
                   acquired by any Person;
     
                   (d)  sell, lease, transfer or dispose of
                   any Property (other than restrictions imposed
                   solely upon collateral, and not upon Property of
                   the Company or any Restricted Subsidiary
                   generally, by holders of Liens thereon which are
                   permitted by this Agreement); or
     
                   (e)  issue or sell any capital stock of any
                   kind;
     
              (iii)     is similar to any provision in Section
              7 of this Agreement; or
     
              (iv) provides that a default or event of default
              shall occur, or that the Company or any Restricted
              Subsidiary shall be required to prepay, redeem or
              otherwise acquire for value any Debt or security as a
              result of its failure to comply with any provision
              similar to any of those set forth in any of the
              foregoing clauses (i), (ii) or (iii).
     
         "Financing Agreement" -- means the Financing
     Agreement, made as of December 21, 1989, by and between
     the Department of the Treasury, an executive department of
     the United States government, and the Company, as in
     effect on the Series D  Closing Date.
     
         "Financing Documents" -- means this Agreement, the
     Notes, the other Note Purchase Agreements and the other
     agreements and instruments to be executed pursuant to the
     terms of each of such Financing Documents, as each may be
     amended from time to time.
     
         "Guarantees" -- at any time means, subject to the
     last sentence of this definition, all obligations of any
     Person guaranteeing or in effect guaranteeing any
     indebtedness or obligation or dividend of any other Person
     (the "primary obligor") in any manner, whether directly or
     indirectly, including, without limitation, all obligations
     incurred through an agreement, contingent or otherwise, by
     such Person
     
              (a)  to purchase any indebtedness or obligation
              or any Property constituting security therefor,
     
              (b)  to advance or supply funds
     
                   (i)  for the purchase or payment of any
                   indebtedness or obligation or
     
                   (ii) to maintain working capital, equity
                   capital or other balance sheet condition or
                   otherwise to advance or make available funds for
                   the purchase or payment of any indebtedness or
                   obligation,
     
              (c)  to purchase Property, Securities or
              services primarily for the purpose of assuring the
              owner of any indebtedness or obligation of the
              ability of the primary obligor to make payment of the
              indebtedness or obligation or
     
              (d)  otherwise to assure the owner of the
              indebtedness or obligation of the primary obligor
              against loss in respect thereof (including, without
              limitation, contingent reimbursement obligations
              under letters of credit).
     
     For purposes of this definition, (i) liabilities or
     endorsements in the ordinary course of business of checks
     and other negotiable instruments for deposit or
     collection, (ii) obligations of the Restricted
     Subsidiaries to acquire assets from the Company in the
     ordinary course of business, and (iii) Asset
     Securitization Recourse Liabilities shall be deemed not to
     be "Guarantees."
     
         "Investments" -- has the meaning assigned to such
     term in the definition of "Restricted Investments" in this
     Section 10.1.
     
         "Lien" -- means any interest in Property securing an
     obligation owed to, or a claim by, a Person other than the
     owner of the Property, whether such interest is based on
     the common law, statute or contract, and including but not
     limited to the security interest lien arising from a
     mortgage, encumbrance, pledge, conditional sale or trust
     receipt or a lease, consignment or bailment for security
     purposes.  The term "Lien" shall include reservations,
     exceptions, encroachments, easements, rights-of-way,
     covenants, conditions, restrictions, leases and other
     title exceptions and encumbrances affecting Property.  For
     the purposes of this Agreement, the Company or a
     Restricted Subsidiary shall be deemed to be the owner of
     any Property which it has acquired or holds subject to a
     conditional sale agreement, financing lease or other
     arrangement pursuant to which title to the Property has
     been retained by or vested in some other Person for
     security purposes.
     
         "Long-Term Lease" -- means any lease (other than a
     Capitalized Lease) having an original term, including any
     period for which the lease may be renewed or extended at
     the option of the lessor, of more than one (1) year at the
     time the lessee shall have entered into such lease.
     
         "Material Obligation(s)" -- means any one or more
     Debts or other Securities having an aggregate outstanding
     principal or stated amount for all such Debts or other
     Securities of One Million Dollars ($1,000,000) or more.
     
         "NCB Development Corporation Contribution" -- means
     the contribution made by the Company to NCB Development
     Corporation in any fiscal period of the Company pursuant
     to 12 U.S.C. Sec.3051(d), as in effect on the Series D
     Closing Date.
     
         "Notes" -- Section 1.1(c) of this Agreement.
     
         "Note Purchase Agreement" -- Section 1.5 of this
     Agreement.
     
         "Other Purchaser(s)" -- Section 1.5 of this
     Agreement.
     
         "Other Restated Agreements" -- means (i) those
     certain separate Note Purchase Agreements, each dated as
     of December 16, 1994, between the Company and Lutheran
     Brotherhood, AUSA Life Assurance Company, Inc.,
     International Life Investors Insurance Company, PFL Life
     Insurance Company, The Canada Life Assurance Company,
     Canada Life Insurance Company of New York, and Canada Life
     Insurance Company of America, respectively, (ii) those
     certain separate Assumption Agreement and Amended and
     Restated Senior Note Agreements, each dated as of December
     1, 1993, between the Company and Equitable Variable Life
     Insurance Company, The Equitable Life Assurance Society of
     the United States, Mellon Bank, N.A., as Trustee for First
     Plaza Group Trust (as directed by Equitable Capital
     Management Corporation), Principal Mutual Life Insurance
     Company, IDS Certificate Company, Safeco Life Insurance
     Company, Phoenix Home Life Mutual Insurance Company,
     Provident Mutual Life Insurance Company of Philadelphia,
     Provident Mutual Life and Annuity Company of America,
     Lutheran Brotherhood, and Mutual Service Life Insurance
     Company, respectively, and (iii) that certain Master Shelf
     Agreement, dated as of December 30, 1994, between the
     Company and The Prudential Insurance Company of America.
     
         "Patronage Dividends" -- means "patronage dividend",
     as such term is defined in 12 U.S.C. Sec. 3019(b)(2) as in
     effect on the Series D Closing Date.
     
         "Pension Plans" -- means all "employee pension
     benefit plans", as such term is defined in Section 3 of
     ERISA, maintained or participated in by the Company or any
     of the Subsidiaries, as from time to time in effect.
     
         "Permitted Proceeds Application" -- means, in
     connection with a sale of assets in accordance with
     Section 7.5 hereof, the application by the Company or a
     Restricted Subsidiary of the amount of proceeds specified
     in such Section to any of the following:
     
              (a)  the acquisition by the Company or such
              Restricted Subsidiary of Adjusted Tangible Assets to
              be used in the ordinary course of business of the
              Company or such Restricted Subsidiary within ninety
              (90) days of such sale, so long as any proceeds to be
              applied pursuant to this clause (a) are invested in
              accordance with clause (c) hereof until such time as
              such proceeds are so applied,
     
              (b)  the prepayment, allocated in proportion to
              the respective outstanding principal amounts thereof,
              of each of the Notes in accordance with Section 5.2
              of this Agreement and Section 5.2 of each of the
              Other Restated Agreements, as the case may be, within
              ten (10) Business Days following the consummation of
              such sale, so long as any proceeds to be applied
              pursuant to this clause (b) are invested in
              accordance with clause (c) hereof until such time as
              such proceeds are so applied,
     
              (c)  the investment of such proceeds in any
              Investment specified in clauses (d) to (k),
              inclusive, of the definition of "Restricted
              Investment" no later than the next Business Day
              following the consummation of such sale; provided
              that such proceeds are applied as provided in either
              of the foregoing clauses (a) or (b) of this
              definition within the period therein specified, or
     
              (d)  the repayment of Debt outstanding under any
              revolving credit or similar agreement which provides
              for successive reborrowings and repayments thereunder
              at the Company's option; provided that (i) the
              aggregate amount of such proceeds so applied shall
              not exceed the lesser of Fifty Million Dollars
              ($50,000,000) and ten percent (10%) of Consolidated
              Assets and (ii) the amount of Debt so repaid shall be
              reborrowed and applied as provided in either of the
              foregoing clauses (a) or (b) within the period
              therein specified.
     
         "Person" -- means an individual, partnership,
     corporation, trust or unincorporated organization, and a
     government or agency or political subdivision thereof.
     
         "Property" -- means any interest in any kind of
     property or asset, whether real, personal or mixed, or
     tangible or intangible.
     
         "Purchasers" -- means and includes each of the
     Persons listed in the Purchaser Schedule.
     
         "Purchaser Schedule" -- Section 1.5 of this
     Agreement.
     
         "Qualified Assets" -- at any time means the sum of
     
              (a)  the principal amount of all promissory
              notes and other interest bearing obligations of the
              Company owned in the ordinary course of the Company's
              business less (i) reserves for credit losses
              applicable thereto, and (ii) unearned income,
     
              (b)  the Company's cash on hand and in banks,
              and
     
              (c)  the Company's Investments other than
              Restricted Investments.
     
         "Reinvestment Yield" -- the definition of "Yield-
     Maintenance Premium".
     
         "Relevant Treasury Yield"  -- means,
     
              (a)  the annual yield to maturity (reported as
              of 10:00 a.m., New York City time) on the date that
              is five (5) Business Days prior to the Series E
              Closing Date on the display page on the Bloomberg
              Financial Markets System (Page USD or such other
              display on the Bloomberg Financial Markets System as
              shall replace Page USD) providing the most current
              yields to maturity for actively traded "On The Run"
              United States Treasury securities with a maturity of
              six (6) years; or, if no such United States Treasury
              security is so listed, then
     
              (b)  the annual yield to maturity determined by
              interpolating between the annual yields to maturity
              of the "On The Run" United States Treasury securities
              with a maturity:
     
                   (i)  most nearly equal to and less than six
                   (6) years; and
     
                   (ii) most nearly equal to and greater than
                   six (6) years.
     
         "Rentals" -- at any time means all fixed rentals
     (including as such all payments which the lessee is
     obligated to make to the lessor on termination of a lease
     or surrender of leased Property) payable by the Company or
     a Restricted Subsidiary, as lessee or sublessee under a
     lease of Property, exclusive of any amounts required to be
     paid by the Company or a Restricted Subsidiary (whether or
     not designated as rents or additional rents) on account of
     maintenance, repairs, insurance, taxes and similar
     charges.  Fixed rents under any so-called "percentage
     leases" shall be computed solely on the basis of the
     minimum rents, if any, required to be paid by the lessee
     regardless of sales volume or gross revenues.
     
         "Required Holders" -- at any time means the holder or
     holders of at least sixty-six and two-thirds percent
     (662/3%) in aggregate principal amount of each of the
     Series D Notes and the Series E Notes at the time
     outstanding (exclusive of Notes then owned by any one or
     more of the Company, any Restricted Subsidiary and any
     Affiliates).
     
         "Restricted Guarantees" -- at any time means all
     Guarantees by the Company of obligations of others that
     constitute sum certain obligations at the time such
     Guarantees are incurred.
     
         "Restricted Investments" -- at any time means all
     investments, made in cash or by delivery of Property, by
     the Company and the Restricted Subsidiaries (x) in any
     Person, whether by acquisition of stock, indebtedness or
     other obligations or Securities, or by loan, advance or
     capital contribution, or otherwise, or (y) in any Property
     (items (x) and (y) herein called "Investments"), except
     the following:
     
              (a)  Investments in and to Restricted
              Subsidiaries, including any Investment in a
              corporation which, after giving effect to such
              Investment, will become a Restricted Subsidiary and
              including Investments in a Restricted Subsidiary that
              is designated as a Subsidiary in compliance with the
              proviso to the definition of "Restricted Subsidiary"
              so long as such Investments were made prior to the
              date of such designation;
     
              (b)  Investments in Property to be used by the
              Company and the Restricted Subsidiaries in the
              ordinary course of their respective businesses;
     
              (c)  Investments in promissory notes and other
              interest bearing obligations acquired in the ordinary
              course of business of the Company or the Restricted
              Subsidiaries;
     
              (d)  Investments in commercial paper of any
              corporation which, at the time of acquisition by the
              Company or a Restricted Subsidiary, is accorded a
              rating of A-2 or higher by Standard & Poor's Ratings
              Group, a division of McGraw-Hill, Inc., Duff-2 or
              higher by Duff & Phelps, Inc. or P-2 or higher by
              Moody's Investors Service, Inc. (or any other
              nationally recognized credit rating agency of similar
              standing if none of such corporations is then in the
              business of rating commercial paper);
     
              (e)  Investments in direct obligations of the
              United States of America;
     
              (f)  Investments in marketable obligations fully
              guaranteed or insured by the United States of America
              or marketable obligations for which the full faith
              and credit of the United States of America is pledged
              for the repayment in full of all principal and
              interest thereon;
     
              (g)  Investments in marketable obligations
              issued or fully guaranteed or insured by any agency,
              instrumentality or corporation of the United States
              of America established by the United States Congress
              or marketable obligations for which the credit of any
              such agency, instrumentality or corporation is
              pledged for the repayment in full of all principal
              and interest thereon;
     
              (h)  Investments in marketable general
              obligations of any state, territory or possession of
              the United States of America, or any political
              subdivision of any of the foregoing, or the District
              of Columbia, given one of the three (3) highest
              credit ratings in respect of the type of such
              obligations by Standard & Poor's Ratings Group, a
              division of McGraw-Hill, Inc. or Moody's Investors
              Service, Inc., and the obligor of which
     
                   (i)  has general taxing authority and the
                   power to levy such taxes as may be required for
                   the payment of principal and interest thereon,
                   and 
     
                   (ii) has unconditionally fully secured the
                   payment of principal and interest on such
                   obligations with its full faith and credit;
     
              (i)  Investments in domestic and Eurodollar
              negotiable time and variable rate certificates of
              deposit issued by Selected Commercial Banks;
     
              (j)  Investments in marketable bankers'
              acceptances and finance bills accepted by Selected
              Commercial Banks;
     
              (k)  Investments in repurchase, reverse
              repurchase and security lending agreements fully
              collateralized by marketable obligations issued by
              the United States of America or by any agency or
              instrumentality thereof;
     
              (l)  Investments in federal funds or similar
              unsecured loans to Selected Commercial Banks having a
              maturity of not more than four (4) days from the date
              of acquisition thereof;
     
              (m)  Investments in marketable corporate debt
              securities given a credit rating of "A" or better by
              each of Standard & Poor's Ratings Group, a division
              of McGraw-Hill, Inc. and Moody's Investors Service,
              Inc.;
     
              (n)  Investments in asset-backed securities
              issued against a pool of receivables which (i) have
              an average life or final maturity of not more than
              five (5) years and (ii) have been given a long-term
              rating of "AAA" or better by Standard & Poor's
              Ratings Group, a division of McGraw-Hill, Inc. or
              Moody's Investors Service, Inc.; and
     
              (o)  Investments in mortgage-backed securities
              issued against an underlying pool of mortgages which
              (i) have an average life, as determined by the
              dealer's prepayment assumptions at the time of
              purchase, of not more than five (5) years and (ii)
              have been given a long-term rating of "AAA" or better
              by Standard & Poor's Ratings Group, a division of
              McGraw-Hill, Inc. or Moody's Investors Service, Inc.;
     
     provided, that notwithstanding the foregoing clauses (a)
     through (o), inclusive, the term Restricted Investments
     shall for all purposes include all Investments described
     in the foregoing clauses (d) through (k), inclusive, to
     the extent that they mature more than one (1) year from
     the date of  acquisition thereof by the Company or a
     Restricted Subsidiary.
     
         "Restricted Payments" -- Section 7.14(a) of this
     Agreement.
     
         "Restricted Subsidiary" -- means a Subsidiary engaged
     in one or more of the businesses referred to in Section
     2.3(c) of this Agreement:
     
              (a)  organized under the laws of the United
              States of America or a jurisdiction thereof;
     
              (b)  that conducts substantially all of its
              business and has substantially all of its Property
              within the United States of America and/or Canada;
     
              (c)  one hundred percent (100%) of all stock and
              equity Securities (except directors' qualifying
              shares) of which are legally and beneficially owned,
              directly or indirectly, by the Company; and
     
              (d)  that is designated by the Board of
              Directors to be included in the definition of
              Restricted Subsidiary for all purposes of this
              Agreement;
     
     provided, that any Subsidiary having been designated a
     Restricted Subsidiary may thereafter become a Subsidiary
     (other than a Restricted Subsidiary) by designation of the
     Board of Directors if at the time of such change in
     characterization and after giving effect thereto
     
               (i) no Default or Event of Default shall exist,
              and
     
               (ii)     after the elimination of the net
              earnings of any such Subsidiary from Consolidated
              Adjusted Net Income for the period subsequent to
              December 31, 1991, the Company would have been
              entitled, pursuant to the provisions of Section 7.13,
              to declare or make all Restricted Payments declared
              or made during such period.
     
         "Scheduled Principal Payment" -- Section 5.1(b).
     
         "Securities Act" -- means the Securities Act of 1933,
     as amended.
     
         "Security" -- shall have the same meaning as in
     Section 2(1) of the Securities Act; provided, however,
     that Asset Securitization Recourse Liabilities shall not
     constitute "Securities" except (i) to the extent that such
     obligations arise from the Company's obligation to
     repurchase receivables or other assets as a result of a
     default in payment by the obligor thereunder or any other
     default in performance by such obligor under any agreement
     related to such receivables or (ii) if the Company shall
     maintain a reserve account containing cash or Securities
     in respect of any such obligations or shall retain or
     purchase a subordinated interest therein, to the extent of
     the amount of such reserve account or subordinated
     interest.
     
         "Selected Commercial Bank" -- means
     
              (a)  one of the one hundred (100) largest
              commercial banks organized under the laws of the
              United States of America or any state thereof and
              accorded a rating of "B" or better by Thomson
              BankWatch, Inc. (or accorded a comparable rating by
              another nationally recognized rating agency of
              similar standing if Thomson BankWatch, Inc. is not
              then in the business of rating commercial banks); or
     
              (b)  one of the fifty (50) largest commercial
              banks organized under the laws of the United States
              of America or any state thereof and accorded a rating
              of "B/C" or better by Thomson BankWatch, Inc. (or
              accorded a comparable rating by another nationally
              recognized rating agency of similar standing if
              Thomson BankWatch, Inc. is not then in the business
              of rating commercial banks).
     
         "Senior Debt" -- means the Notes, all other Debt of
     the Company for borrowed money that is not expressed to be
     subordinate or junior to any other Debt, and Asset
     Securitization Recourse Liabilities to the extent, but
     only to the extent, that such obligations have matured.
     
         "Series; Series of Notes" -- means one or more of the
     Series D Notes or the Series E Notes, as the context may
     require.
     
         "Series D Closing" -- Section 1.3 of this Agreement.
     
         "Series D Closing Date" -- Section 1.3 of this
     Agreement.
     
         "Series D Notes" -- Section 1.1(a) of this Agreement.
     
         "Series D Scheduled Principal Payment" -- Section
     5.1(a).
     
         "Series E Notes" -- Section 1.1(b) of this Agreement.
     
         "Series E Closing" -- Section 1.4(c) of this
     Agreement.
     
         "Series E Closing Date" -- Section 1.4(a) of this
     Agreement.
     
         "Series E Interest Rate" -- Section 1.4(b) of this
     Agreement.
     
         "Series E Noteholder Notice" -- Section 1.4(c) of
     this Agreement.
     
         "Series E Purchaser" -- Section 1.4(c) of this
     Agreement.
     
         "Series E Scheduled Principal Payment" -- Section
     5.1(b).
     
         "SPV" -- has the meaning assigned to such term in the
     definition of "Asset Securitization" in this Section 10.1.
     
         "Stock Disposition Date" -- Section 7.4(b) of this
     Agreement.
     
         "Subordinated Debt" -- means (a) the Class A Notes
     and (b) all notes, debentures or other evidences of
     indebtedness of the Company for borrowed money of the
     Company which shall contain or have applicable thereto
     subordination provisions providing for the subordination
     of such indebtedness to the Notes and all other Senior
     Debt (but not to any other Debt) of the Company
     substantially in the following form:
     
              "Anything in this subordinated note to the
              contrary notwithstanding, the indebtedness evidenced
              by this subordinated note shall be subordinate and
              junior in right of payment, to the extent and in the
              manner hereinafter set forth, to all indebtedness of
              the Company for money borrowed, whether outstanding
              at the date of this subordinated note or incurred
              after the date of this subordinated note, which is
              not by its terms subordinate or junior to any other
              indebtedness of the Company (such indebtedness of the
              Company, together with (i) all premiums (if any) due
              on such indebtedness, (ii) all interest accrued on
              such indebtedness (including, without limitation, any
              interest which accrues after the commencement of any
              case, proceeding or other action relating to the
              bankruptcy, insolvency or reorganization of the
              Company, whether or not such interest is allowed
              under applicable law), and (iii) all other amounts
              payable from time to time to the holders of, or in
              respect of, such indebtedness (including, without
              limitation, all costs and expenses relating thereto)
              to which this subordinated note is subordinate and
              junior being herein called "Superior Indebtedness"):
     
                   (a)  in the event of any sale under or in
                   accordance with any judgment or decree rendered
                   in any proceeding by or on behalf of the holder
                   or holders of this subordinated note or in the
                   event of any distribution, division or
                   application, partial or complete, voluntary or
                   involuntary, by operation of law or otherwise,
                   of all or any part of the assets of the Company,
                   or the proceeds thereof, to creditors of the
                   Company occurring by reason of any liquidation,
                   dissolution or winding up of the Company or in
                   the event of any execution sale, receivership,
                   insolvency, bankruptcy, liquidation,
                   readjustment, reorganization or other similar
                   proceeding relative to the Company or its debts
                   or properties, then in any such event the
                   holders of any and all Superior Indebtedness
                   shall be preferred in the payment of their
                   claims over the holder or holders of this
                   subordinated note, and such Superior
                   Indebtedness shall be first paid and satisfied
                   in full before any payment or distribution of
                   any kind or character, whether in cash, property
                   or securities (other than securities which are
                   subordinate and junior in right of payment to
                   the payment of all Superior Indebtedness which
                   may at the time be outstanding pursuant to terms
                   substantially identical to the terms of this
                   subordinated note), shall be made upon this
                   subordinated note; and in any such event any
                   dividend or distribution of any kind or
                   character, whether in cash, property or
                   securities (other than in securities which are
                   subordinate and junior in right of payment to
                   the payment of all Superior Indebtedness which
                   may at the time be outstanding pursuant to terms
                   substantially identical to the terms of this
                   subordinated note) which shall be made upon or
                   in respect of the indebtedness evidenced by this
                   subordinated note, or any renewals or extensions
                   hereof, shall be paid over to the holders of
                   such Superior Indebtedness, pro rata, for
                   application in payment thereof unless and until
                   such Superior Indebtedness shall have been paid
                   and satisfied in full;
     
                   (b)  in the event that pursuant to the
                   provisions hereof this subordinated note is
                   declared or becomes due and payable before its
                   expressed maturity because of an occurrence of
                   an event of default described herein (under
                   circumstances when the foregoing clause (a)
                   shall not be applicable) or otherwise, no amount
                   shall be paid by the Company in respect of the
                   principal, interest or premium on this
                   subordinated note (or any other amounts due in
                   respect thereof), except at the stated maturity
                   hereof (all subject to the foregoing clause (a)
                   above), unless and until all Superior
                   Indebtedness outstanding at the time this
                   subordinated note so becomes due and payable
                   because of any such event shall have been paid
                   in full in cash or payment thereof shall have
                   been provided for in a manner satisfactory to
                   the holders of such outstanding Superior
                   Indebtedness;
     
                   (c)  without limiting the effect of any of
                   the other provisions hereof, during the
                   continuance of any default with respect to any
                   Superior Indebtedness or any agreement relating
                   thereto, or any default in the payment of any
                   Superior Indebtedness, no payment of principal,
                   sinking fund, interest or premium (or any other
                   amount) shall be made on or with respect to the
                   indebtedness evidenced by this subordinated note
                   or any renewals or extensions hereof; and
     
                   (d)  during any period of time when,
                   pursuant to the foregoing paragraphs (b) or (c),
                   payment may not be made on the indebtedness
                   evidenced by this subordinated note, then the
                   holder of this subordinated note shall take no
                   action against or with respect to the Company to
                   seek or to enforce collection of the Notes or to
                   exercise any of such holder's rights with
                   respect to this subordinated note, which
                   prohibition shall include, without limitation, a
                   prohibition against any acceleration of this
                   subordinated note, the filing of a collection
                   action, or the initiation of a bankruptcy
                   petition against the Company.
     
              The Company covenants and agrees, for the
              benefit of each and every present and future holder
              of Superior Indebtedness, that in the event that
              pursuant to the provisions hereof this subordinated
              note is declared or becomes due and payable because
              of an occurrence of an event of default described
              herein or otherwise, then each holder of any Superior
              Indebtedness then outstanding shall have the right to
              declare immediately due and payable on demand all or
              any part of such Superior Indebtedness owing and
              payable to such holder, regardless of any other
              maturity or terms of said Superior Indebtedness; and
              if and when any such default has occurred, or any
              notice of default under the terms hereof may be
              served upon the Company, then in each such event the
              Company shall and hereby agrees that it will
              immediately notify the holders of the Superior
              Indebtedness of such default or notice thereof, as
              the case may be.
     
              No right of any present or future holder of any
              Superior Indebtedness of the Company to enforce
              subordination as herein provided shall at any time or
              in any way be prejudiced or impaired by any failure
              to act on the part of the Company, or by any
              noncompliance by the Company with the terms,
              provisions and covenants of this subordinated note,
              regardless of any knowledge thereof that any such
              holder of Superior Indebtedness may have or be
              otherwise charged with.  The provisions hereof are
              solely for the purpose of defining the relative
              rights of the holders of Superior Indebtedness on the
              one hand, and the holder or holders of this
              subordinated note on the other hand, and nothing
              herein shall impair, as between the Company and the
              holder of this subordinated note, the obligation of
              the Company to pay to the holder hereof the
              principal, premium, if any, and interest hereon in
              accordance with its terms, nor shall anything herein
              prevent the holder of this subordinated note from
              exercising all remedies otherwise permitted by
              applicable law or hereunder upon default hereunder,
              subject to the rights, if any, of holders of Superior
              Indebtedness as herein provided.  Each and every
              holder of this subordinated note by acceptance hereof
              shall undertake and agree for the benefit of each
              holder of Superior Indebtedness to execute, verify,
              deliver and file any proofs of claim, consents,
              assignments or other instruments which any holder of
              Superior Indebtedness may at any time require in
              order to prove and realize upon any rights or claims
              pertaining to this subordinated note and to
              effectuate the full benefit of the subordination
              contained herein and, upon failure of any such holder
              of this subordinated note so to do, any such holder
              of Superior Indebtedness shall be deemed to be
              irrevocably appointed the agent and attorney-in-fact
              of such holder of this subordinated note to execute,
              verify, deliver and file any such proofs of claim,
              consents, assignments or other instruments."
     
         "Subsidiary" -- means a corporation organized under
     the laws of the United States or Canada, or a jurisdiction
     thereof, of which the Company owns, directly or
     indirectly, more than fifty percent (50%) of the Voting
     Stock.
     
         "Subsidiary Stock" -- Section 7.4 of this Agreement.
     
         "Voting Stock" -- means Securities of any class or
     classes of a corporation the holders of which are
     ordinarily, in the absence of contingencies, entitled to
     vote in the election of the corporate directors (or
     persons performing similar functions).
     
         "Yield-Maintenance Premium" -- means, with respect to
     any Note in any Series of Notes, a premium equal to the
     excess, if any, of the Discounted Value of the Called
     Principal of such Note over the sum of
     
              (i)  such Called Principal plus
     
              (ii) interest accrued thereon subsequent to the
              most recent scheduled interest payment date up to and
              including the Settlement Date with respect to such
              Called Principal.
     
     The Yield-Maintenance Premium shall in no event be less
     than zero (0).
     
     As used in this definition,
     
              "Called Principal" -- means, with respect to any
              Note in any Series, the principal of such Note that
              is to be prepaid pursuant to Section 5.2 of this
              Agreement or is declared to be immediately due and
              payable pursuant to Section 9 of this Agreement, as
              the context requires.
     
              "Discounted Value" -- means, with respect to the
              Called Principal of any Note, the amount obtained by
              discounting all Remaining Scheduled Payments with
              respect to such Called Principal from their
              respective scheduled due dates to the Settlement Date
              with respect to such Called Principal, in accordance
              with accepted financial practice and at a discount
              factor (applied on a semiannual basis) equal to the
              Reinvestment Yield with respect to such Called
              Principal.
     
              "Reinvestment Yield" -- means, with respect to
              the Called Principal of any Note, the yield to
              maturity implied by
     
                   (a)  the yields reported, as of 10:00 a.m.
                   (New York City time) on the Business Day next
                   preceding the Settlement Date with respect to
                   such Called Principal, on the display designated
                   as "Page 678" on the Telerate Service (or such
                   other display as may replace Page 678 on the
                   Telerate Service) for actively traded U.S.
                   Treasury securities having a maturity equal to
                   the Remaining Average Life of such Called
                   Principal as of such Settlement Date, or if such
                   yields shall not be reported as of such time or
                   the yields reported as of such time shall not be
                   ascertainable,
     
                   (b)  the Treasury Constant Maturity Series
                   yields reported, for the latest day for which
                   such yields shall have been so reported as of
                   the Business Day next preceding the Settlement
                   Date with respect to such Called Principal, in
                   Federal Reserve Statistical Release # H.15(519)
                   (or any comparable successor publication) for
                   actively traded U.S. Treasury securities having
                   a constant maturity equal to the Remaining
                   Average Life of such Called Principal as of such
                   Settlement Date.
     
         Such implied yield shall be determined, if necessary,
              by
     
                   (i)  converting U.S. Treasury bill
                   quotations to bond-equivalent yields in
                   accordance with accepted financial practice and
     
                   (ii) interpolating linearly between
                   reported yields.
     
              "Remaining Average Life" -- means, with respect
              to the Called Principal of any Note, the number of
              years (calculated to the nearest one-twelfth (1/12)
              year) obtained by dividing
     
                   (a)  such Called Principal into
     
                   (b)  the sum of the products obtained by
                   multiplying
     
                        (i)  each Remaining Scheduled Payment
                        of such Called Principal (but not of
                        interest thereon) by
     
                        (ii) the number of years (calculated
                        to the nearest one-twelfth (1/12) year)
                        which will elapse between the Settlement
                        Date with respect to such Called Principal
                        and the scheduled due date of such
                        Remaining Scheduled Payment.
     
              "Remaining Scheduled Payments" -- means, with
              respect to the Called Principal of any Note, all
              payments of such Called Principal and interest
              thereon that would be due on or after the Settlement
              Date with respect to such Called Principal if no
              payment of such Called Principal were made prior to
              its scheduled due date.
     
              "Settlement Date" -- means, with respect to the
              Called Principal of any Note, the date on which such
              Called Principal is to be prepaid pursuant to Section
              5.2 or is declared to be immediately due and payable
              pursuant to Section 9, as the context requires.
     
    10.2  Accounting Principles.

    Where the character or amount of any asset or liability or
item of income or expense is required to be determined or any
consolidation or other accounting computation is required to be
made for any purpose under this Agreement, it shall be done in
accordance with generally accepted accounting principles at the
time in effect on the date of, or at the end of the period
covered by, the financial statements from which such asset,
liability, item of income, or item of expense, is derived,
except where such principles are inconsistent with the
requirements of this Agreement.

    10.3  Directly or Indirectly.

    Where any provision in this Agreement refers to action to
be taken by any Person, or which such Person is prohibited from
taking, such provision shall be applicable whether such action
is taken directly or indirectly by such Person.

    10.4  Governing Law.

    THIS AGREEMENT AND THE NOTES SHALL BE GOVERNED BY AND
CONSTRUED IN ACCORDANCE WITH INTERNAL NEW YORK LAW.

SECTION 11   MISCELLANEOUS

    11.1 Notices.

    All communications under this Agreement or under the Notes
shall be in writing and shall be mailed by registered or
certified mail, telecopied or sent by overnight courier,

         (a)  if to you, at your address shown on the
    Purchaser Schedule, marked for attention as therein
    indicated, or at such other address as you may have
    furnished the Company in writing, or

         (b)  if to the Company, at its address set forth in
    Section 7.3 of this Agreement, or at such other address as
    it may have furnished in writing to you and all other
    holders of the Notes at the time outstanding.

Any notice so addressed and mailed by registered or certified
mail, telecopied or sent by overnight courier shall be deemed
to be given when so mailed, telecopied or sent.

    11.2 Survival.

    All warranties, representations, and covenants made by the
Company herein or in any certificate or other instrument
delivered by it or on its behalf under this Agreement shall be
considered to have been relied upon by you and shall survive
the delivery to you of the Notes regardless of any
investigation made by you or on your behalf.  All statements in
any such certificate or other instrument shall constitute
warranties and representations by the Company under this
Agreement.

    11.3 Successors and Assigns.

    This Agreement shall inure to the benefit of and be
binding upon the successors and assigns of each of the parties. 
The provisions of this Agreement are intended to be for the
benefit of all holders, from time to time, of the Notes, and
shall be enforceable by any such holder, whether or not an
express assignment to such holder of rights under this
Agreement has been made by you or your successor or assign.

    11.4 Amendment and Waiver.

         (a)  Amendment and Waiver.  This Agreement may be
    amended, and the observance of any term of this Agreement
    may be waived, with (and only with) the written consent of
    the Company and the Required Holders; provided, that no
    such amendment or waiver of any of the provisions of
    Section 1 through Section 5 of this Agreement, inclusive,
    shall be effective as to you unless consented to by you in
    writing; and provided further, that no such amendment or
    waiver shall, without the written consent of the holders
    of all the Notes at the time outstanding,

              (i)  subject to Section 9.3 of this Agreement,
         change the amount or time of any payment of principal
         or Yield-Maintenance Premium or the rate or time of
         payment of interest,

              (ii)  amend or waive any provision of Section
         9.1(a), Section 9.1(b), Section 9.2 or Section 9.3 of
         this Agreement,

              (iii)  amend the definition of "Required Holders"
         contained in Section 10.1 hereof, or

              (iv)  amend or waive any provision of this
         Section 11.4.

         (B)  Binding Effect.  Any amendment or waiver shall
    apply equally to all holders of Notes and shall be binding
    upon them, upon each future holder of any Note and upon
    the Company, whether or not such Note shall have been
    marked to indicate such amendment or waiver.  No such
    amendment or waiver shall extend to or affect any
    obligation, covenant, agreement, Default or Event of
    Default not expressly amended or waived or impair any
    right consequent thereon.

    11.5 Reproduction of Documents.

    This Agreement and all documents relating thereto,
including without limitation,

         (a)  consents, waivers and modifications which may
    hereafter be executed,

         (b)  documents received by either party to this
    Agreement at the Series D Closing and the Series E Closing
    (except the Notes themselves), and

         (c)  financial statements, certificates and other
    information previously or hereafter furnished to either
    party to this Agreement,

may be reproduced by either party to this Agreement by any
photographic, photostatic, microfilm, micro-card, miniature
photographic, digital or other similar process and either party
to this Agreement may, at its option, destroy any original
document so reproduced.  The parties to this Agreement agree
and stipulate that any such reproduction shall likewise be
admissible in evidence as the original itself in any judicial
or administrative proceeding (whether or not the original is in
existence and whether or not such reproduction was made in the
regular course of business) and that any enlargement, facsimile
or further reproduction of such reproduction shall likewise be
admissible in evidence.

    11.6 Severability.

    Should any part of this Agreement for any reason be
declared invalid, such decision shall not affect the validity
of any remaining portion, which remaining portion shall remain
in force and effect as if this Agreement had been executed with
the invalid portion thereof eliminated and it is hereby
declared the intention of the parties to this Agreement that
they would have executed  the remaining portion of this
Agreement without including therein any such part, parts, or
portion which may, for any reason, be hereafter declared
invalid.

    11.7 Payments, When Received.

         (a)  Payments Due on Holidays.  If any payment due
    on, or with respect to, any Note shall fall due on a day
    other than a Business Day, then such payment shall be made
    on the first Business Day following the day on which such
    payment shall have so fallen due; provided that if all or
    any portion of such payment shall consist of a payment of
    interest, for purposes of calculating such interest, such
    payment shall be deemed to have been originally due on
    such first following Business Day, and such interest shall
    accrue and be payable to (but not including) the actual
    date of payment.

         (b)  Payments Received after 1:00 p.m..  Any payment
    actually received by you before 1:00 p.m. (New York City
    time), by federal funds wire transfer on any Business Day,
    shall be deemed to have been received by you on such day. 
    Notwithstanding Section 4.1 of this Agreement, any payment
    actually received by you on or after 1:00 p.m. (New York
    City time) by federal funds wire transfer on any Business
    Day, shall be deemed to have been received on the next
    following Business Day.  All payments received by you on a
    day other than a Business Day, or in a manner other than
    by federal funds wire transfer, shall be deemed to have
    been received by you on the Business Day such amounts
    actually become available to you prior to 1:00 p.m. (New
    York City time).

    11.8 Duplicate Originals.

    Two (2) or more duplicate originals of this Agreement may
be signed by the parties, each of which shall be an original
but all of which together shall constitute one and the same
instrument.


        [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK.  NEXT PAGE IS
SIGNATURE PAGE]
<PAGE>
    

      If this Agreement is satisfactory to you, please so
indicate by signing the acceptance at the foot of a counterpart
of this Agreement and returning such counterpart to the
Company, whereupon this Agreement will become binding between
us in accordance with its terms.

                                  Very truly yours,

                                  NATIONAL CONSUMER
                                  COOPERATIVE BANK



                                  By                           


                                  Name:
                                  Title:

Accepted:

[PURCHASER]


By

Name:
Title:






(Signature page for the NOTE PURCHASE AGREEMENT of NATIONAL CONSUMER
COOPERATIVE BANK in connection with the issuance of its 6.6% Series D
Senior Notes due December 31, 2002 and Series E Senior Notes Due
December 31, 2002)


<PAGE>
                                 

                                 ANNEX 1

                            Purchaser Schedule




Purchaser Name                    FIRST AUSA LIFE INSURANCE COMPANY

Name in Which Note is Registered  FIRST AUSA LIFE INSURANCE COMPANY

Principal Amount, Series and      R-1; Series D
Registration Number of Notes to   $5,000,000
be Purchased

Payment on Account of Note        Federal Funds Wire Transfer
      Method                      Citibank, N.A.                 
                                  111 Wall Street                   
      Account Information         New York, NY 10043
                                  ABA # 021000089
                                  DDA # 36112805

                                  Account of:  First AUSA Life Insurance
                                     Company, Inc.
                                  Custody Account No.: 847537

Accompanying Information          Each such wire transfer shall set forth
                                  the name of the Company, the full title
                                  (including the coupon rate, Series and
                                  final maturity date) of such Notes, a
                                  reference to [PPN# 63556* BL 9 with
                                  respect to the Series D Notes], and the
                                  due date and application (as among
                                  principal, premium and interest) of the
                                  payment being made.


Address for Notices Related to    AEGON USA Investment Management, Inc.
                                  Attention:  Michael Meese
                                  4333 Edgewood Road N.E.
                                  Cedar Rapids, IA  52499

Address for All other Notices     AEGON USA Investment Management, Inc.
                                  Attention:  Director of Private
                                  Placements
                                  4333 Edgewood Road N.E.
                                  Cedar Rapids, IA 52499

                                  Telecopier:  319-369-2009

Address for Delivery of Notes     AEGON USA Investment Management, Inc.
                                  Attention:  Marla Kempes
                                  4333 Edgewood Road N.E.
                                  Cedar Rapids, IA  52499

Tax Identification Number         42-6063494

                                 Annex 1-1

<PAGE>

                                  ANNEX 1
                              Purchaser Schedule (cont.)

Purchaser Name                    PFL LIFE INSURANCE COMPANY

Name in Which Note is Registered  PFL LIFE INSURANCE COMPANY

Principal Amount,Series and       R-2; Series D
Registration Number of Notes to   $5,000,000
be Purchased

Payment on Account of Note        Federal Funds Wire Transfer
         Method                   Firstar Bank of Iowa
                                  222 Second Street S.E.
   Account Information            Cedar Rapids, IA 52401
                                  ABA # 073000545

                                  Account of:  PFL Life Insurance Company
                                  Account No.: 121-27196-9

Accompanying Information          Each such wire transfer shall set forth
                                  the name of the Company, the full title
                                  (including the coupon rate, Series and
                                  final maturity date) of such Notes, a
                                  reference to [PPN# 63556* BL 9 with
                                  respect to the Series D Notes], and the
                                  due date and application (as among
                                  principal, premium and interest) of the
                                  payment being made.

Address for Notices Related to    AEGON USA Investment Management, Inc.
Payments                          Attention:  Michael Meese
                                  4333 Edgewood Road N.E.
                                  Cedar Rapids, IA  52499

Address for All other Notices     AEGON USA Investment Management, Inc.
                                  Attention:  Director of Private
                                  Placements
                                  4333 Edgewood Road N.E.
                                  Cedar Rapids, IA 52499

                                  Telecopier:  319-369-2009

Address for Delivery of Notes     AEGON USA Investment Management, Inc.
                                  Attention:  Marla Kempes
                                  4333 Edgewood Road N.E.
                                  Cedar Rapids, IA  52499


Tax Identification Number         39-0989781
 
                               Annex 1-2
<PAGE>


Purchaser Name                    THE CANADA LIFE ASSURANCE COMPANY

Name in Which Note is Registered  INCE & CO.

Principal Amount,Series and       R-3: Series D: $2,500,000
Registration Number of Notes to
be Purchased

Payment on Account of Note        Federal Funds Wire Transfer
     Method
     Account Information          Morgan Guaranty Trust Company
                                  ABA # 021 000 238
                                  Account No.: 999-99-024
                                  Attn:  Custody Collection

                                  For: The Canada Life Assurance Company
                                  Custody Account No. 41233

Accompanying Information          Each such wire transfer shall set forth
                                  the name of the Company, the full title
                                  (including the type of security, coupon
                                  rate, Series and final maturity date)
                                  of such Notes, a reference to [PPN#
                                  63556* BL 9 with respect to the Series
                                  D Notes], and the due date and
                                  application (as among principal,
                                  premium and interest) of the payment
                                  being made.

Address for Notices Related to    Morgan Guaranty Trust Company
                                  60 Wall Street
                                  New York, NY  10260-0060
                                  Attention:  Bob Rich or Peter Frank,
                                  36th Floor
                                  Fax No.:  (212) 648-5111

                                  with a copy to:

                                  The Canada Life Assurance Company
                                  330 University Avenue
                                  Toronto, Ontario, Canada  M5G 1R8
                                  Attention:  Securities Accounting, SP-12
                                  Fax No.:  (416) 597-2609

Address for All other Notices     The Canada Life Assurance Company
                                  330 University Avenue
                                  Toronto, Ontario, Canada  M5G 1R8
                                  Attention:  U.S. Private Placements, SP-11
                                  Fax No.:  (416) 597-9678

Address for Delivery of Notes     Morgan Guaranty Trust Company
                                  55 Exchange Place, Level A
                                  New York, NY  10260-0023
                                  Attention:  Marty Petroski

                                  For: The Canada Life Assurance Company
                                       Custody Account No. 41233

Tax Identification Number         38-0397420


                                  ANNEX 2
                        Disclosures of the Company


SUBSIDIARIES AND AFFILIATES (SECTION 2.1)

                                 Annex 2-1

                                 ANNEX 2
                        Disclosure of the Company (cont.)

Name of Subsidiary/Affiliate Jurisdiction of Nature and Extent of Affiliation
                             Incorporation

NCB Mortgage Corporation**    Delaware      The Company is the owner of all
                                            outstanding stock of NCB Mortgage
                                            Corporation

NCB Business Credit           Delaware      Wholly owned subsidiary of the
Corporation**                               Company (1)

NCB Financial Corporation**   Delaware      Wholly owned subsidiary of the
                                            Company

NCB Savings Bank,FSB**     Federal Charter  Wholly owned subsidiary of NCB
                                            Financial Corporation

NCB Development Corporation   District of  The Company was directed by 
                            Columbia non-  12.U.S.C.Sec.3051(b) to organize
                            profit         NCBDC, which has no capital 
                            corporation    stock.  Six of its nine directors
                                            are directors of the Company.  
                                            The Company makes annual
                                            contributions to NCBDC and provides
                                            office space and services for 
                                            which the Company is reimbursed
                                            at its cost.

Cooperative Funding            Delaware     Wholly owned subsidiary of NCB
Corporation**                               Business Credit Corporation

NCB Insurance Brokers,         New York     Wholly owned subsidiary of NCB
  Inc. **                                   Mortgage Corporation

NCB Investment Advisers,                    Wholly owned subsidiary of NCB
  Inc.**                                    Business Credit Corporation

NCB I, Inc.**                  Delaware     Special purpose corporation and
                                            wholly owned subsidiary of the
                                            Company

 ** Restricted Subsidiary

(1) This corporation will be consolidated into the Company effective
12/29/95 by a voluntary dissolution pursuant to which the Comapny will
assume all of its assets and liabilities.

                                  Annex 2-2

                                  ANNEX 2
                        Disclosures of the Company(cont.)

PAYMENT INSTRUCTIONS (SECTION 1.3)

    Signet Bank
         Richmond

    ABA # 051 006 778

    Account:  NCB Operating Account
    Account #:     652-029-3439


DESCRIPTION OF BUSINESS (SECTION 2.3(c))

    The Company and the Subsidiaries provide a broad array of
financial services and products to the Nation's cooperative-
related business sector, including but not limited to
commercial and real estate lending, mortgage banking, capital
markets and advisory services, leasing and  lease financing,
depository services, asset securitization, derivatives, and
insurance brokerage.

INDEBTEDNESS (SECTION 2.15)

    As of December 19, 1995, the Company had outstanding Debt
for borrowed money as follows:

Investor                             Amount             Maturity

Lutheran Brotherhood                 $7,000,000         March 31, 2000

AUSA Life Assurance Company, Inc.    $7,000,000         March 31, 2000

International Life Investors
Insurance Company                    $6,100,000         March 31, 2000

PFL Life Insurance Company           $4,400,000         March 31, 2000

The Canada Life Assurance Company    $5,900,000         March 31, 2000

Canada Life Insurance Company of
New York                               $600,000         March 31, 2000

Canada Life Insurance Company of
America                              $1,000,000         March 31, 2000

National Westminster Bank, et al.  $200,000,000           May 30, 1998
                                   ($65,000,000
                                    outstanding)

Signet Bank/Maryland                $11,000,000          Upon demand
                                    ($8,000,000
                                    outstanding)

                                    Annex 2-3

                                    ANNEX 2
                           Disclosures of the Company(cont.)

           Investor                    Amount               Maturity

PNC Bank                               $25,000,000          Upon demand
                                      ($25,000,000
                                       outstanding)

Credit Suisse                          $10,000,000         November 10, 1997
                                       $ 8,000,000         February 8, 1998
                                       $12,000,000         September 15, 1998

Comerica Bank                          $20,000,000         Upon demand
                                     ($0 outstanding)

Equitable Variable Life Insurance      $7,000,000          June 24, 1997
                                       $2,000,000          December 24, 1997

The Equitable Life Assurance
Society of the United States           $3,000,000          December 24, 1997

Mellon Bank, N.A., as Trustee for      $3,000,000          December 24, 1997
First Plaza Group Trust (as
directed by Equitable Capital
Management Corporation)

Principal Mutual Life Insurance
Company                                $10,000,000         December 24, 1997

IDS Certificate Company                 $8,000,000         June 24, 1997

Safeco Life Insurance Company           $4,000,000         June 24, 1997

Phoenix Home Life Mutual
Insurance Company                       $5,000,000         June 24, 1998

Provident Mutual Life Insurance
Company of Philadelphia                 $2,500,000         June 24, 1998

Provident Mutual Life and Annuity
Company of America                      $1,000,000         June 24, 1998

Lutheran Brotherhood                    $4,000,000         June 24, 1998

Mutual Service Life Insurance
Company                                   $500,000         June 24, 1998

Prudential Insurance Company of
America                                $30,000,000       September 29, 2001

FoodService Purchasing
Cooperative, Inc.                       $4,500,000         January 12, 1996

Klukwan, Inc.                           $9,788,362         December 29, 1995


All such indebtedness is unsecured.

                                        Annex 2-4

                                       ANNEX 2
                            Disclosures of the Company (cont.)

RESTRICTIONS ON DEBT (SECTION 2.16)

    The National Westminster Bank indebtedness and all of the
other indebtedness, referred to in the above table, each
restrict the Company's right to incur Debt, but none of such
restrictions are violated by the sale of the Notes.

LIENS (SECTION 7.6)

    Section 10.5 of the National Westminster Bank Loan
Agreement provides for a Lien and right of setoff in favor of
the Agent and the banks party thereto with respect to deposits
or other sums due to the Company from the Agent or such banks.

    Each of the Company, NCB Mortgage Corporation and NCB
Business Credit Corporation sells mortgage loans, ESOP loans
and other loans from its portfolio in the ordinary course of
business, structured either as an Asset Securitization or a
sale of whole loans.  The SPV or other purchaser typically
provides for an alternative security interest and files a
financing statement covering the loans sold to it in order to
protect itself against a subsequent determination that such
sale was not a sale but rather a loan.

    In order to provide a liquidity facility, NCB Savings
Bank, FSB ("NCBSB") is party to a Blanket Agreement for
Advances And Security Agreement, dated as of March 23, 1990,
with the Federal Home Loan Bank of Cincinnati (the "FHLB")
pursuant to which it grants a security interest to the FHLB in
its FHLB stock and in its mortgage portfolio as security for
advances that the FHLB agrees to make to NCBSB.

<PAGE>
                                                                
                                                             EXHIBIT A1


                       FORM OF SERIES D SENIOR NOTE

                    NATIONAL CONSUMER COOPERATIVE BANK

             6.60% Series D Senior Note Due December 31, 2002


R-__
$______                                                              [Date]
                                                           PPN: 63556* BL 9

    FOR VALUE RECEIVED, the undersigned, NATIONAL CONSUMER
COOPERATIVE BANK (herein called the "Company"), a corporation
organized under the laws of the United States which does
business as the National Cooperative Bank, hereby promises to
pay to _______________, or registered assigns, the principal
sum of ______ DOLLARS ($______) on December 31, 2002, with
interest (computed on the basis of a three hundred sixty (360)
day year of twelve (12) thirty (30) day months) on the unpaid
principal balance hereof at the rate of six and sixty one-
hundredths percent (6.60%) per annum from the date hereof,
payable semi-annually on the fifteenth (15th) day of each June
and December in each year, commencing on the interest payment
date next succeeding the date hereof, until the principal
hereof shall have become due and payable, and to pay on demand
interest on any overdue principal (including any overdue
prepayment of principal) and Yield-Maintenance Premium, if any,
and (to the extent permitted by applicable law) on any overdue
installment of interest, at a rate equal to the higher of
(a) eight and sixty one-hundredths percent (8.60%) per annum or
(b) the rate of interest publicly announced by Morgan Guaranty
Trust Company of New York, New York (from time to time in New
York City) as its prime rate for preferred borrowers.

    Payments of principal, Yield-Maintenance Premium, if any,
and interest shall be made in such coin or currency of the
United States of America as at the time of payment is legal
tender for the payment of public and private debts to the
registered holder hereof at the address shown in the register
maintained by the Company for such purpose, in the manner
provided in the Note Purchase Agreement (as herein defined).

    This Note is one of a series of Series D Senior Notes of
the Company issued in an aggregate principal amount limited to
$12,500,000 pursuant to the Company's separate Note Purchase
Agreements (collectively, the "Note Purchase Agreement"), each
dated as of December 15, 1995, with each of the Purchasers
listed on Annex 1 attached thereto, and is entitled to the
benefits thereof.  As provided in the Note Purchase Agreement,
this Note is subject to prepayment, in whole or in part, in
each case as specified in the Note Purchase Agreement.

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

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

    The Company agrees to pay, and save the holder hereof
harmless against, any liability for the payment of any costs
and expenses, including reasonable attorneys' fees, arising in
connection with the enforcement by the holder of any of its
rights under this Note or the Note Purchase Agreement.

    All capitalized terms used but not specifically defined
herein shall have the respective meanings assigned to them in
the Note Purchase Agreement.

    THIS NOTE AND THE NOTE PURCHASE AGREEMENT ARE GOVERNED BY,
AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE
INTERNAL LAWS OF THE STATE OF NEW YORK.

                                  NATIONAL CONSUMER COOPERATIVE BANK



                                  By
                                  Name:
                                  Title:

<PAGE>
                                                                

                                                       EXHIBIT A2

                       FORM OF SERIES E SENIOR NOTE

                    NATIONAL CONSUMER COOPERATIVE BANK

                Series E Senior Note Due December 31, 2002


R-__
$______                                                              [Date]
                                                           PPN: 63556* BM 7

    FOR VALUE RECEIVED, the undersigned, NATIONAL CONSUMER
COOPERATIVE BANK (herein called the "Company"), a corporation
organized under the laws of the United States which does
business as the National Cooperative Bank, hereby promises to
pay to _______________, or registered assigns, the principal
sum of ______ DOLLARS ($______) on December 31, 2002, with
interest (computed on the basis of a three hundred sixty (360)
day year of twelve (12) thirty (30) day months) on the unpaid
principal balance hereof at the rate of __________________ one-
hundredths percent (______%) per annum from the date hereof,
payable semi-annually on the fifteenth (15th) day of each June
and December in each year, commencing on the interest payment
date next succeeding the date hereof, until the principal
hereof shall have become due and payable, and to pay on demand
interest on any overdue principal (including any overdue
prepayment of principal) and Yield-Maintenance Premium, if any,
and (to the extent permitted by applicable law) on any overdue
installment of interest, at a rate equal to the higher of
(a) ___________________ one-hundredths percent (______%) per
annum or (b) the rate of interest publicly announced by Morgan
Guaranty Trust Company of New York, New York (from time to time
in New York City) as its prime rate for preferred borrowers.

    Payments of principal, Yield-Maintenance Premium, if any,
and interest shall be made in such coin or currency of the
United States of America as at the time of payment is legal
tender for the payment of public and private debts to the
registered holder hereof at the address shown in the register
maintained by the Company for such purpose, in the manner
provided in the Note Purchase Agreement (as herein defined).

    This Note is one of a series of Series E Senior Notes of
the Company issued in an aggregate principal amount limited to
$12,500,000 pursuant to the Company's separate Note Purchase
Agreements (collectively, the "Note Purchase Agreement"), each
dated as of December 15, 1995, with each of the Purchasers
listed on Annex 1 attached thereto, and is entitled to the
benefits thereof.  As provided in the Note Purchase Agreement,
this Note is subject to prepayment, in whole or in part, in
each case as specified in the Note Purchase Agreement.

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

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

    The Company agrees to pay, and save the holder hereof
harmless against, any liability for the payment of any costs
and expenses, including reasonable attorneys' fees, arising in
connection with the enforcement by the holder of any of its
rights under this Note or the Note Purchase Agreement.

    All capitalized terms used but not specifically defined
herein shall have the respective meanings assigned to them in
the Note Purchase Agreement.

    THIS NOTE AND THE NOTE PURCHASE AGREEMENT ARE GOVERNED BY,
AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE
INTERNAL LAWS OF THE STATE OF NEW YORK.

                                  NATIONAL CONSUMER COOPERATIVE BANK



                                  By
                                  Name:
                                  Title:

<PAGE>
                                                                 

                                                      EXHIBIT B1

                 FORM OF COMPANY COUNSEL'S CLOSING OPINION

                      [Letterhead of Shea & Gardner]


                                  [Closing Date]


To the Persons Listed on
 Annex 1 hereto

    Re:  NATIONAL CONSUMER COOPERATIVE BANK
         6.60% Series D Senior Notes due December 31, 2002
         Series E Senior Notes due December 31, 2002

Ladies and Gentlemen:

    We have acted as counsel for the National Consumer
Cooperative Bank (the "Company"), a corporation organized under
the laws of the United States of America and which does
business as the National Cooperative Bank, in connection with
the execution and delivery by the Company of each separate Note
Purchase Agreement (collectively, the "Note Purchase
Agreement"), each dated as of December 15, 1995, among the
Company and the purchasers listed on the Purchaser Schedule
thereto (the "Purchasers"), which provides (among other things)
for the execution and delivery by the Company to the Purchasers
of (i) the Company's 6.60% Series D Senior Notes due December
31, 2002, in the aggregate principal amount of $12,500,000,
(ii) the Company's Series E Senior Notes due December 31, 2002,
in the aggregate principal amount of $12,500,000, the interest
rate for which will be determined at the time of issuance (all
in the principal amounts and with the registration numbers set
forth in the Purchaser Schedule, collectively or individually,
as the case may be, the "Notes").  All capitalized terms used
but not specifically defined in this opinion letter have the
respective meanings assigned to them in the Note Purchase
Agreement.

    As counsel to the Company, we have examined such
certificates of public officials, certificates of officers of
the Company, and copies certified to our satisfaction of trust
documents and records of the Company and of other papers, and
have made such other investigations, as we have deemed relevant
and necessary as a basis for our opinion hereinafter set forth. 
In our examination of all such documents, we have

         (i)  assumed the genuineness of all signatures (other
    than signatures of officers of the Company), the
    conformity to original documents of documents submitted to
    us as certified or photostatic copies, and the
    authenticity of the originals of such documents, and

         (ii) relied upon such certificates of public
    officials and of officers of the Company with respect to
    the accuracy of material factual matters contained therein
    which were not independently established.

With respect to the opinion expressed in paragraph 4 hereof, we
have also relied upon the representation made by the Purchasers
in Section 1.6 of the Note Purchase Agreement and the warranty
contained in Section 2.13 of the Note Purchase Agreement.

    Based on the foregoing, it is our opinion that:

    1.   The Company is a corporation duly organized, validly
existing and in good standing under the laws of the United
States of America and has the necessary corporate power and
authority to carry on its businesses as now being conducted and
to enter into and perform its obligations under the Note
Purchase Agreement, the Notes and each other Financing
Document.

    2.   The Company is duly qualified as a foreign entity and
in good standing in each jurisdiction where the nature of the
business transacted or Properties owned by it makes such
qualification necessary, except where the failure to be so
qualified or in good standing would not, in the aggregate, have
a materially adverse effect on the operations or financial
condition of the Company.

    3.   The Note Purchase Agreement, the Notes being
delivered to the Purchasers pursuant to the Note Purchase
Agreement, each other Financing Document and the Financing
Agreement:

         (a)  have been duly authorized by all requisite
    corporate action on the part of the Company (no action by
    any holder of any beneficial interest of the Company being
    required by law, by the Charter of the Company or the
    Bylaws of the Company (as each is in effect on the date
    hereof), or otherwise);

         (b)  have been duly executed and delivered by duly
    authorized officers of the Company; and

         (c)  are the valid obligations of the Company,
    legally binding upon and enforceable against the Company
    in accordance with their respective terms.

The Notes are entitled to the benefits of the terms of the Note
Purchase Agreement.

    4.   It is not necessary, under the circumstances
contemplated by the Note Purchase Agreement, to register the
Notes under the Securities Act, or to qualify an indenture in
respect of the Notes under the Trust Indenture Act of 1939, as
amended.

    5.   None of the transactions contemplated by the Note
Purchase Agreement will result in any violation of Regulation
G, T or X of the Board of Governors of the Federal Reserve
System.

    6.   The execution and delivery of the Note Purchase
Agreement, the Notes and each other Financing Document, and the
fulfillment of and compliance with the respective provisions of
the Note Purchase Agreement, the Notes, each other Financing
Document and the Financing Agreement, do not and will not
conflict with, or result in a breach of the terms, conditions,
or provisions of, or constitute a default under, or result in
any violation of, or result in the creation of any Lien upon
any of the Properties or assets of the Company pursuant to, or
require, except as has been obtained or performed, any
authorization, consent, approval, exemption, or other action by
or notice to or filing with any state or Federal court,
administrative or governmental body, or other Person pursuant
to,

         (a)  the Charter, as in effect on the date hereof, or
    the Bylaws, as in effect on the date hereof, of the
    Company,

         (b)   any applicable law (including any securities or
    "Blue Sky" law), statute, rule, or regulation or

         (c)  insofar as is known to us, any agreement,
    instrument, order, judgment, or decree to which the
    Company is a party or otherwise subject as of the date
    hereof.

    All opinions herein contained with respect to the
enforceability of documents and instruments are qualified to
the extent that


         (a)  the availability of equitable remedies,
    including without limitation, specific enforcement and
    injunctive relief, is subject to the discretion of the
    court before which any proceedings therefor may be
    brought; and

         (b)  the enforceability of certain terms provided in
    the Note Purchase Agreement, the Notes and each other
    Financing Document may be limited by

              (i)  applicable bankruptcy, reorganization,
         arrangement, insolvency, moratorium or similar laws
         affecting the enforcement of creditors' rights
         generally as at the time in effect, and

              (ii) general principles of equity and the
         discretion of a court in granting equitable remedies
         (whether enforceability is considered in a proceeding
         at law or in equity).

    This opinion may be relied upon by the Purchasers, Hebb &
Gitlin, special counsel to the Purchasers, and subsequent
holders, if any, of the Notes.

                                  Very truly yours,
<PAGE>
                              


                              ANNEX 1
                              ADDRESSEES


First AUSA Life Insurance Company
AEGON USA Investment Management, Inc.
4333 Edgewood Road N.E.
Cedar Rapids, IA  52499

PFL Life Insurance Company
AEGON USA Investment Management, Inc.
4333 Edgewood Road N.E.
Cedar Rapids, IA  52499

The Canada Life Assurance Company
330 University Avenue
Toronto, Ontario
M5G 1R8
Canada
<PAGE>
                                                                
                                                           EXHIBIT B2
             

                  FORM OF SPECIAL COUNSEL'S CLOSING OPINION

                       [Letterhead of Hebb & Gitlin]


                                  [Closing Date]

To the Persons Listed on
 Annex 1 hereto

    Re:  NATIONAL CONSUMER COOPERATIVE BANK
         6.60% Series D Senior Notes due December 31, 2002
         Series E Senior Notes due December 31, 2002

Ladies and Gentlemen:

    We refer to each separate Note Purchase Agreement
(collectively, the "Note Purchase Agreement"), dated as of
December 15, 1995, among the National Consumer Cooperative Bank
(the "Company"), a corporation organized under the laws of the
United States and which does business as the National
Cooperative Bank, and the purchasers listed on the Purchaser
Schedule (the "Purchasers"), which provide (among other things)
for the execution and delivery by the Company to the Purchasers
of (i) the Company's 6.60% Series D Senior Notes due
December 31, 2002, in the aggregate principal amount of
$12,500,000 (all in the principal amounts and with the
registration numbers set forth in the Purchaser Schedule,
collectively or individually, as the case may be, the "Notes"). 
The Note Purchase Agreement also provides for the future
issuance of the Company's Series E Senior Notes due December
31, 2002 in the aggregate principal amount of $12,500,000 . 
All capitalized terms used and not defined in this opinion
letter have the respective meanings assigned to them in the
Note Purchase Agreement.

    In acting as special counsel to the Purchasers in
connection with the transactions contemplated by the Note
Purchase Agreement, we have made such investigations of law,
and have examined the Note Purchase Agreement, such
certificates of public officials and of the Company, and such
other documents and records as we have deemed necessary and
relevant as a basis for our opinion hereinafter set forth,
including the Notes in the principal amounts and with the
registration numbers set forth in the Purchaser Schedule.

    In rendering our opinion, we have relied on the opinion,
of even date herewith, of Shea & Gardner, counsel for the
Company, which has been delivered to the Purchasers pursuant to
Section 3.1 of the Note Purchase Agreement, with respect to all
questions concerning the due organization, valid existence,
power and authority, and good standing of, and the
authorization, execution and delivery of documents and
instruments by, the Company.  Based on such investigation as we
have deemed appropriate, said opinion is satisfactory in form
and scope to us.  While such investigation was not sufficient
to enable us independently to render such opinion, nothing has
come to our attention that would cause us to question the legal
conclusions set forth therein and, in our opinion, you and we
are justified in relying thereon.

    We have also relied, to the extent that we deem necessary
and proper, on the representations and warranties contained in
Section 1.6 and Section 2.13 of the Note Purchase Agreement.

    Based on the foregoing, it is our opinion that:

    1.   The Company is a corporation duly organized, validly
existing and in good standing under the laws of the United
States of America and has the necessary corporate power and
authority to enter into and perform its obligations under the
Note Purchase Agreement and the Notes.

    2.   The Note Purchase Agreement and the Notes being
delivered to the Purchasers pursuant to the Note Purchase
Agreement:

         (a)  have been duly authorized by all requisite
    corporate action on the part of the Company (no action by
    any holder of any beneficial interest of the Company being
    required by law, by the Charter of the Company or the
    Bylaws of the Company (as each is in effect on the date
    hereof), or otherwise);

         (b)  have been duly executed and delivered by duly
    authorized officers of the Company; and

         (c)  are the valid obligations of the Company,
    legally binding upon and enforceable against the Company
    in accordance with their respective terms.

The Notes are entitled to the benefits of the terms of the Note
Purchase Agreement.

    3.   Neither the execution and delivery by the Company of
the Note Purchase Agreement, nor compliance by the Company with
the terms of the Notes and the Note Purchase Agreement, will
conflict with, or result in any breach of any of the provisions
of, the Charter or the Bylaws of the Company (as each is in
effect on the date hereof).

    4.   It is not necessary under existing law and the
circumstances contemplated by the Note Purchase Agreement, to
register the Notes under the Securities Act, or the state
securities or "Blue Sky" laws of the State of New York, or to
qualify an indenture in respect of the Notes under the Trust
Indenture Act of 1939.

    All opinions herein contained with respect to the
enforceability of documents and instruments are qualified to
the extent that:

         (a)  the availability of equitable remedies,
    including without limitation, specific enforcement and
    injunctive relief, is subject to the discretion of the
    court before which any proceedings therefor may be
    brought; and

         (b)  the enforceability of certain terms provided in
    the Note Purchase Agreement and the Notes may be limited
    by

              (i)  applicable bankruptcy, reorganization,
         arrangement, insolvency, moratorium or similar laws
         affecting the enforcement of creditors' rights
         generally as at the time in effect, and

              (ii) general principles of equity and the
         discretion of a court in granting equitable remedies
         (whether enforceability is considered in a proceeding
         at law or in equity).

    Except in reliance on the opinion of Shea & Gardner as
noted above, we express no opinion with respect to the laws of
any jurisdiction other than the federal laws of the United
States of America (as to which, as noted above, we have relied
in certain respects on said opinion of Shea & Gardner) and the
laws of the State of New York.  This opinion may be relied upon
by the Purchasers and subsequent holders, from time to time, of
the Notes as if it were specifically addressed to such
subsequent holders.

                                  Very truly yours,
<PAGE>
                         

                                 ANNEX 1
                                ADDRESSEES


First AUSA Life Insurance Company
AEGON USA Investment Management, Inc.
4333 Edgewood Road N.E.
Cedar Rapids, IA  52499

PFL Life Insurance Company
AEGON USA Investment Management, Inc.
4333 Edgewood Road N.E.
Cedar Rapids, IA  52499

The Canada Life Assurance Company
330 University Avenue
Toronto, Ontario, Canada M5G 1R8



<PAGE>
                                



                               EXHIBIT C

                      FORM OF CERTIFICATE OF OFFICERS
                    NATIONAL CONSUMER COOPERATIVE BANK
                           OFFICERS' CERTIFICATE


    We, ______ and ______ each hereby certify as of this
_______th day of __________ ___, 199_, that we are,
respectively, the _________ and the __________ of the NATIONAL
CONSUMER COOPERATIVE BANK (the "Company"), a corporation
organized under the laws of the United States of America, and
that, as such, we are authorized to execute and deliver this
Certificate in the name and on behalf of the Company, and that:

    1.   This certificate is being delivered pursuant to
Section 3.4 of each separate Note Purchase Agreement
(collectively, the "Note Purchase Agreement"), dated as of
December 15, 1995, among the Company and the purchasers listed
on the Purchaser Schedule attached thereto.  All capitalized
terms used, and not defined in this Certificate have the
respective meanings assigned to them in the Note Purchase
Agreement.

    2.   The warranties and representations contained in
Section 2 of the Note Purchase Agreement are (except as
affected by transactions contemplated by the Note Purchase
Agreement) true in all material respects on the date hereof
with the same effect as though made on and as of the date
hereof.

    3.   The Company has not taken any action or permitted any
condition to exist which would have been prohibited by Section
7 of the Note Purchase Agreement had such Section been binding
and effective at all times during the period from _______ __,
199_ to and including the date hereof.

    4.   The Company has performed and complied with all
agreements and conditions contained in the Note Purchase
Agreement that are required to be performed or complied with by
the Company before or at the date hereof.

    5.   True and correct copies of each of

         (a)  the Bank Loan Agreement, as amended by
              Amendment No. 1 dated December 12, 1994, and
              Amendment No. 2 dated December 11, 1995,

         (b)  the Financing Agreement, and 

         (c)  each of the outstanding Class A Notes; and

         (d)  Federal Home Loan Bank of Cincinnati Blanket
         Agreement for Advances and Security Agreement, as
         referenced in Annex 2 to the Note Purchase Agreement;

in each case, as in effect on the date hereof, are attached to
this Certificate as Attachment A, Attachment B, Attachment C,
and Attachment D, respectively.

    6.   ___________ is on and as of the date hereof, and at
all times subsequent to __________ ___, 199_, has been, the
duly elected, qualified and acting Secretary of the Company,
and the signature appearing on the Certificate of Secretary
dated the date hereof and delivered to the Purchasers
contemporaneously herewith is her genuine signature.

    IN WITNESS WHEREOF, we have executed this Certificate in
the name and on behalf of the Company as of the date stated in
the first sentence of this Certificate.

                                  NATIONAL CONSUMER COOPERATIVE BANK



                                  By
                                  Name:
                                  Title:



                                  By
                                  Name:
                                  Title:
<PAGE>
                         


                              ATTACHMENT A

                   THE BANK LOAN AGREEMENT, AS AMENDED 


[To be Provided by the Company.]
<PAGE>
                        


                               ATTACHMENT B

                          THE FINANCING AGREEMENT


[To be Provided by the Company.]
<PAGE>
                           


                              ATTACHMENT C

                         OUTSTANDING CLASS A NOTES


[To be Provided by the Company.]
<PAGE>
                              


                              ATTACHMENT D

          FEDERAL HOME LOAN BANK OF CINCINNATI BLANKET AGREEMENT 
                    FOR ADVANCES AND SECURITY AGREEMENT


[To be Provided by the Company.] 


<PAGE>
                                                               
                                                              EXHIBIT D

                     FORM OF CERTIFICATE OF SECRETARY

                    NATIONAL CONSUMER COOPERATIVE BANK
                         CERTIFICATE OF SECRETARY


    I, ______, hereby certify as of this ___th day of
__________, 199_, that I am the duly elected, qualified and
acting Secretary of the NATIONAL CONSUMER COOPERATIVE BANK (the
"Company"), a corporation organized under the laws of the
United States, and that, as such, I have access to its
corporate records and am familiar with the matters herein
certified, that I am authorized to execute and deliver this
Certificate in the name and on behalf of the Company, and that:

    1.   This certificate is being delivered pursuant to
Section 3.4 of each separate Note Purchase Agreement
(collectively, the "Note Purchase Agreement"), dated as of
December 15, 1995, among the Company and the purchasers listed
on the Purchaser Schedule attached thereto.  All capitalized
terms used and not defined in this Certificate have the
respective meanings assigned to them in the Note Purchase
Agreement.

    2.   Attached hereto as Attachment A is a true and correct
copy of Resolution No. 95-18, and the preamble thereto, adopted
by the Board of Directors of the Company on ____________ __,
199_, such Resolution and preambles set forth in Attachment A
hereto were duly adopted by said Board of Directors and are in
full force and effect on and as of the date hereof, not having
been amended, altered or repealed, and such resolutions are
filed with the records of the Board of Directors.

    3.   The documents listed below were executed and
delivered by the Company pursuant to and in accordance with the
resolutions set forth in Attachment A hereto and said documents
as executed are substantially in the form submitted to and
approved by the Board of Directors of the Company as
aforementioned:

         (a)  the Note Purchase Agreement; and

         (b)  the Notes in the respective principal amounts,
    bearing the registration numbers and payable as set forth
    in the Purchaser Schedule.

    4.   Attached hereto as Attachment B is a true, correct
and complete copy of the Bylaws of the Company as in full force
and effect on and as of the date hereof, which Bylaws were last
amended by the Board of Directors of the Company on, and have
been in full force and effect in said form at all times from
and after ________ __, 199_ to and including the date hereof,
without modification or amendment in any respect.

    5.   Each of the following named persons is on and as of
the date hereof, and at all times subsequent to _________ __,
199_, has been a duly elected, qualified and acting officer of
the Company holding the office or offices set forth below
opposite his or her name: 

                       Officers Executing Documents


Charles  E. Snyder, President         /s/                     


Richard L. Reed, Treasurer             /s/                     


Louise M. Grant, Secretary             /s/                     



    6.   The signature appearing opposite the name of each
such person set forth above is his or her, as the case may be,
genuine signature.

    7.   There have been no amendments or supplements to or
restatements of the Certificate of Incorporation of the Company
since _________ _, 199_.

    IN WITNESS WHEREOF, I have hereunto set my hand and seal
as of the date stated in the first sentence of this
Certificate.


                        By:                                    

                                       Louise M. Grant
                                       Secretary
<PAGE>
                              

                             Attachment A

                    NATIONAL CONSUMER COOPERATIVE BANK
                            BOARD OF DIRECTORS
                           RESOLUTION NO. 95-18

    WHEREAS, the Board of Directors of National Cooperative
Bank ("NCB") previously has authorized senior officers of NCB,
on behalf of NCB, to enter into a maximum of $177,000,000 in
long-term borrowing facilities ("Facilities"); and

    WHEREAS, this Board has deemed it prudent to extend to
Management, acting on behalf of NCB, the flexibility to cause
NCB to enter into additional Facilities or to expand existing
Facilities so as to meet the funding needs of NCB brought about
by current and anticipated lending commitments;

    NOW THEREFORE, BE IT RESOLVED that the President and the
Treasurer, or either of them acting alone, is authorized and
directed, on behalf of NCB, to execute and deliver such
instruments, agreements and other documents and to take such
other actions as such officers or officer deem necessary or
appropriate to cause NCB to enter into such Facilities up to a
long-term borrowing capacity of no more than $250,000,000 and
to authorize NCB to borrow under such Facilities; and

    BE IT FURTHER RESOLVED, that the President and Treasurer
of NCB, or either of them and any person or persons designated
and authorized so to act by them, are hereby each severally
authorized to do and perform or cause to be done and performed,
in the name and on behalf of NCB, all other acts, to pay or
cause to be paid, on behalf of NCB, all related costs and
expenses and to execute deliver or cause to be delivered such
other notices, requests, demands, directions, consents,
approvals, orders, applications, agreements, instruments,
certificates, supplements, amendments, further assurance or
other communications of any kind, under the corporate seal of
NCB or otherwise and in the name of and on behalf of NCB or
otherwise as he, she or they may deem necessary, advisable or
appropriate to effect the intent of the foregoing Resolutions
or to comply with the requirements of the instruments approved
and authorized by the foregoing Resolutions; and

    BE IT FURTHER RESOLVED that the Treasurer be required to
present to the Finance Committee of this Board, or in the
absence of such Committee the full Board itself, at each of the
Committee's scheduled meeting, the total amount of all such
existing Facilities.

_______________________________________________________________



    I, Louise M. Grant, witness and certify that the Board of
Directors of National Consumer Cooperative Bank enacted the
foregoing resolution effective July 29, 1995.


                             
______________________________________________
                             Louise M. Grant
                             Secretary





                                     






















<PAGE>
                       

                              ATTACHMENT B
                           BYLAWS OF THE COMPANY





[To be Provided by the Company.]


<PAGE>
                      
                                                       EXHIBIT 10.23

                    TERM LOAN AGREEMENT
                                            
                                                 

    THIS TERM LOAN AGREEMENT (this "Agreement") is made and
entered into as of the ________ day of December, 1995, by and
between NATIONAL CONSUMER COOPERATIVE BANK, a corporation
organized under the laws of the United States that does
business as the National Cooperative Bank ("Company") and
COMERICA BANK, a Michigan banking corporation ("Bank").

    IN CONSIDERATION of the mutual covenants and agreements
herein contained, the Company and the Bank hereby agree as
follows:

                                 ARTICLE I
                     DEFINITIONS AND ACCOUNTING TERMS

    Section 1.1 Definitions. As used in this Agreement, and
unless the context requires a different meaning, the following
terms shall have the meanings indicated (such meanings to be,
when appropriate, equally applicable to both the singular and
plural forms of the terms defined):

    "Accumulated Funding Deficiency" has the meaning ascribed
to that term in Section 302 of ERISA.

    "Affiliate" means, with respect to a Person, any other
Person that, directly or indirectly through one or more
intermediaries, controls, or is controlled by, or is under
common control with, such first Person; unless otherwise
specified, "Affiliate" means an Affiliate of the Company.

    "Asset Securitization" shall mean, with respect to any
Person, a transaction involving the sale or transfer of
receivables by such Person to a special purpose corporation or
grantor trust (an "SPV") established solely for the purpose of
purchasing such receivables from the Company for Cash in an
amount equal to the Fair Market Value thereof; provided,
however, that the Company may (A) establish and maintain a
reserve account containing Cash or Securities as a credit
enhancement in respect of any such sale, or (B) purchase or
retain a subordinated interest in such receivables being sold.

    "Asset Securitization Recourse Liability" shall mean, with
respect to any Person, the maximum amount of such Person's
liability (whether matured or contingent) under any agreement,
note or other instrument in connection with any one or more
Asset Securitizations in which such Person has agreed to
repurchase receivables or other assets, to provide direct or
indirect credit support (whether through cash payments, the
establishment of reserve accounts containing cash or
Securities, an agreement to reimburse a provider of a letter of
credit for any draws thereunder, the purchase or retention of a
subordinated interest in such receivables or other assets, or
other similar arrangements), or in which such Person may be
otherwise liable for all or a portion of any SPV's obligations
under Securities issued in connection with such Asset
Securitizations.

    "Authorized Officer" means any of the Chairman of the
Board, the President, any Vice President, the Treasurer of the
Company, and any other officer duly authorized to execute this
Agreement on behalf of the Company.

    "Bank Lending Office" or Lending Office of the Bank means
500 Woodward Avenue, Detroit, Michigan, or such other office or
offices situated in the United States of America as the Bank
may from time to time designate to the Company by written
notice.

    "Benefit Plan" means, at any time, any employee benefit
plan (including a Multiemployer Benefit Plan), the funding
requirements of which (under Section 302 of ERISA or Section
412 of the Code) are, or at any time within six years
immediately preceding the time in question were, in whole or in
part, the responsibility of the Company or an ERISA Affiliate.

    "Business Day" means any day on which commercial banks are
open for business (and not required or authorized by law to
close) in Detroit, Michigan.

    "Capitalized Lease" means any obligation for Rentals which
is required to be capitalized on a balance sheet of the lessee
in accordance with GAAP.

    "Cash" means, as to any Person, such Person's cash and
cash equivalents, as defined in accordance with GAAP
consistently applied.

    "Class A Notes" means the class A notes issued by the
Company to the Secretary of the Treasury on behalf of the
United States pursuant to Section 116(a)(3)(A) [12 U.S.C.
Sec. 3026(a)(3)(A)] of the National Consumer Cooperative Bank Act,
as amended, 12 U.S.C. Sec. 3001, et seq. (the "Bank Act") on the
Final Government Equity Redemption Date (the "Redemption Date")
in full and complete redemption of the class A stock of the
Company held by the Secretary of the Treasury on such
Redemption Date and replacement notes for such Class A notes in
a principal amount(s) not greater than those notes being
replaced and containing identical terms of subordination as the
Class A notes. The terms "class A notes", "Final Government
Equity Redemption Date", and "class A stock" are defined in the
Bank Act, which definitions are incorporated by this reference
as if fully set forth herein.

    "Code" means the Internal Revenue Code of 1986, as
amended.

    "Commitment Expiration Date" has the meaning specified in
Section 2.1 of this Agreement.

    "Consolidated Adjusted Net Income" for any fiscal period
of the Company, means net earnings or net loss (determined on a
consolidated basis) of the Company and the Subsidiaries after
income taxes for such period, but excluding from the
determination of such earnings the following items (together
with the income tax effect, if any, applicable thereto):

    (a)  the proceeds of any life insurance policy;

    (b)  any gain or loss arising from the sale of capital
         assets;

    (c)  any gain arising from any reappraisal, revaluation or
         write-up of assets;

    (d)  any gain arising from transactions of a non-recurring
         or nonoperating and material nature or arising from
         sales or other dispositions relating to the
         discontinuance of operations;

    (e)  earnings of any Subsidiary accrued prior to the date
         it became a Subsidiary;

    (f)  earnings of any corporation, substantially all the
         assets of which have been acquired in any manner,
         realized by such other corporation prior to the date
         of such acquisition;

    (g)  net earnings of any business entity (other than a
         Subsidiary) in which the Company or any Subsidiary
         has an ownership interest, unless such net earnings
         shall have actually been received by the Company or
         such Subsidiary in the form of cash distributions;

    (h)  any portion of the net earnings of any Subsidiary
         which for any reason is unavailable for payment of
         dividends to the Company or any other Subsidiary;

    (i)  the earnings of any Person to which assets of the
         Company shall have been sold, transferred or disposed
         of, or into which the Company shall have merged,
         prior to the date of such transaction;

    (j)  any gain arising from the acquisition of any
         Securities of the Company or any Subsidiary; and

    (k)  any amortization of deferred or other credit
         representing the excess of the equity in any
         Subsidiary at the date of acquisition thereof over
         the amount invested in such Subsidiary.

    "Consolidated Adjusted Net Worth" at any time means, with
respect to the Company and the Subsidiaries (determined on a
consolidated basis):

    (a)  the amount of capital stock liability plus (or minus
         in the case of a deficit) the capital surplus and
         earned surplus of the Company and the Subsidiaries,
         less (without duplication) the sum of

    (b)  the net book value, after deducting any reserves
         applicable thereto, of all items of the following
         character which are included in the assets of the
         Company and the Subsidiaries:

         (i)  all deferred charges and prepaid expenses other
              than prepaid taxes and prepaid insurance
              premiums;

         (ii) treasury stock;

         (iii)     unamortized debt discount and expense and
                   unamortized stock discount and expense;

         (iv) good will, the excess of the cost of assets
              acquired over the book value of such assets on
              the books of the transferor, the excess of the
              cost of investments in any Person (including any
              Subsidiary) over the value of such investments
              on the books of such Person at the time of
              making such investments, organizational or
              experimental expense, patents, trademarks,
              copyrights, trade names and other intangibles;

         (v)  all receivables (other than Eurodollar deposits)
              owing by Persons whose principal place of
              business or principal assets are located in any
              jurisdiction other than the United States of
              America or Canada; and

         (vi) any increment resulting from reappraisal,
              revaluation or write-up of capital assets
              subsequent to December 31, 1991, other than any
              adjustment made pursuant to statement of
              accounting standards number 115.

If the Company shall have any Restricted Investments
outstanding at any time, such Investments shall be excluded
from Consolidated Adjusted Net Worth.

    "Consolidated Debt" means at any date of determination
thereof, the aggregate amount of all Indebtedness of the
Company and its Subsidiaries, plus, without duplication, the
aggregate amount of the obligations of the Company and its
Subsidiaries set forth below, at such time:

    (a)  the principal amount of all recourse and nonrecourse
         interest bearing obligations of the Company or any
         Subsidiary including, without limitation, any such
         obligations bearing an implicit rate of interest,
         such as Capitalized Leases, and interest bearing
         obligations secured by any Lien upon Property owned
         by the Company or any Subsidiary, even though such
         Person has not assumed or become liable for the
         payment of such obligations;

    (b)  the aggregate amount of all demand and term deposits
         made by any Person with the Company or any Subsidiary
         (including, without limitation, certificates of
         deposit issued by the Company or any Subsidiary);

    (c)  the face amount of all letters of credit issued by
         the Company or any Subsidiary and all bankers'
         acceptances accepted by the Company or any
         Subsidiary; and

    (d)  the aggregate amount of any Asset Securitization
         Recourse Liabilities.

    "Consolidated Earnings Available for Fixed Charges" shall
mean, for any period, the sum of: (i) Consolidated Adjusted Net
Income during such period; plus (ii) to the extent deducted in
determining Consolidated Adjusted Net Income, (a) all
provisions for any Federal, state or other income taxes made by
the Company and its Subsidiaries during such period, and (b)
Consolidated Fixed Charges during such period plus (iii)
contributions made by the Company to Development Corp.

    "Consolidated Effective Net Worth" at any time means

    (a)  Consolidated Adjusted Net Worth at such time; plus

    (b)  the aggregate outstanding principal amount of Class A
         Notes at such time.

    "Consolidated Fixed Charges" shall mean, with respect to
the Company on a consolidated basis for any period, the sum of:
(i) all interest and all amortized discount and expense on all
Indebtedness for borrowed money of the Company and its
Subsidiaries, plus (ii) all Rentals payable during such period
by the Company and its Subsidiaries.

    "Consolidated Net Earnings" means, for any period, the net
income or loss of the Company and its Subsidiaries, as
applicable (determined on a consolidated basis for such Persons
at such time), for such period, as determined in accordance
with generally accepted accounting principles in effect at such
time.

    "Consolidated Net Worth" means, with respect to the
Company, the sum of (i) the common stock account of the Company
determined as of any date in accordance with GAAP consistent
with the principles applied in the preparation of the Company's
consolidated statement of financial condition for the fiscal
year ended December 31, 1994; (ii) the Class A Notes; and (iii)
the consolidated retained earnings account (whether allocated
or unallocated) of the Company and its Subsidiaries determined
as of any date in accordance with GAAP consistent with the
principles applied in the preparation of the Company's
consolidated statement of financial condition for the fiscal
year ended December 31, 1994.

    "Consolidated Senior Debt" means all unsecured
Indebtedness of the Company and its Subsidiaries on a
consolidated basis (i) for borrowed money (including the
Indebtedness hereunder, the Senior Notes, Indebtedness under
the NatWest Loan Agreement, and all demand and term deposits
made by any Person with the Company or any of its Subsidiaries)
which is not expressly subordinate or junior to any other
Indebtedness, plus without duplication, (ii) all "guarantees,"
as defined in Section 6.2(d) hereof, and (iii) Asset
Securitization Recourse Liabilities to the extent, but only to
the extent, that such obligations have matured and remain
unpaid.

    "Consolidated Senior Obligations" at any time means, with
respect to the Company and the Subsidiaries (determined on a
consolidated basis), the sum of

    (a)  the aggregate unpaid principal amount of Consolidated
         Senior Debt, plus

    (b)  the aggregate amount of all Capitalized Leases, plus

    (c)  Restricted Guarantees computed on the basis of total
         outstanding contingent liability.

    "Consolidated Subsidiary" means, with respect to any
Person at any time, any Subsidiary or other Person the accounts
of which would be consolidated with those of such first Person
in its consolidated financial statements as of such time;
unless otherwise specified, "Consolidated Subsidiary" means a
Consolidated Subsidiary of the Company.

    "Credit Agreement Related Claim" means any claim (whether
civil, criminal or administrative and whether sounding in tort,
contract or otherwise) in any way arising out of, related to,
or connected with, this Agreement, the Notes, or the
relationship established hereunder or thereunder.

    "Default" means an Event of Default or an event or
condition the existence or occurrence of which would, with the
lapse of time or the giving of notice or both, become an Event
of Default.

    "Default Rate" means the rate of interest applicable under
Section 3.3 from time to time.

    "Development Corp." means NCB Development Corporation, a
District of Columbia non-profit corporation established
pursuant to 12 U.S.C. Sec. 3051(b).

    "Dollars", and the sign "$" mean such coin or currency of
the United States of America as at the time shall constitute
legal tender for the payment of public and private debts.

    "Effective Date" means December 29, 1995.

    "Eligible Cooperatives" has the meaning assigned to such
term in Section 3015 of Title 12 of the United States Code.

    "Eligible Derivatives" means derivative Securities which
are sold in the ordinary course of the business of the Company
and its Subsidiaries for the purpose of hedging or otherwise
managing portfolio risk.

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

    "ERISA Affiliate" means any Person, including a Subsidiary
or other Affiliate, that is a member of any group of
organizations within the meaning of Code Sections 414(b), (c),
(m) or (o) of which the Company is a member.

    "Events of Default" means the occurrence of any of the
events described in Section 7.1 of this Agreement.

    "Exchange Act" means the Securities and Exchange Act of
1934, as amended, and any successor Federal statute.

    "Fair Market Value" means, at any time with respect to any
Property, the sale value of such Property that would be
realized in an arm's-length sale at such time between an
informed and willing buyer and an informed and willing seller,
under no compulsion to buy or sell, respectively.

    "Fixed Charges" means, with respect to the Company, for
any period, the sum of: (i) all interest and all amortized
discount and expense on all Indebtedness for borrowed money of
the Company, plus (ii) all Rentals payable during such period
by the Company.

    "Funded Debt" means all Indebtedness for borrowed money
that by its terms matures more than twelve months from the date
as of which any determination of Funded Debt is made, any and
all Indebtedness maturing within twelve months from such date
that is renewable at the option of the obligor to a date beyond
twelve months from the date of such determination, including
any Indebtedness renewable or extendable (whether or not
theretofore renewed or extended) under, or payable from the
proceeds of other Indebtedness that may be incurred pursuant to
the provisions of, any revolving credit agreement or other
similar agreement.

    "GAAP" means generally accepted accounting principles.

    "Government Obligations" means any and all direct
obligations of the United States of America or obligations in
respect of which the payment of the principal of, and interest
thereon, is unconditionally guaranteed by the United States of
America.

    "Governmental Body" means (i) the United States of
America, any State thereof, any other country or any political
subdivision of such other country, or any department, agency,
commission, board, bureau or instrumentality of the United
States of America, any State thereof, any other country or
political subdivision of such other country or any subdivision
of any of them, and (ii) any quasi-governmental body, agency or
authority (including any central bank) exercising regulatory
authority over the Bank pursuant to applicable law in respect
of the transactions contemplated by this Agreement.

    "Guarantees" means all obligations of any Person
guaranteeing or in effect guaranteeing any indebtedness or
obligation or dividend of any other Person (the "primary
obligor") in any manner, whether directly or indirectly,
including, without limitation, all obligations incurred through
an agreement contingent or otherwise, by such Person

    (a)  to purchase any indebtedness or obligation or any
         Property constituting security therefor;

    (b)  to advance or supply funds;

         (i)  for the purchase or payment of any Indebtedness
              or obligation, or

         (ii) to maintain working capital, equity capital or
              other balance sheet condition or otherwise to
              advance or make available funds for the purchase
              or payment of any indebtedness or obligation;

    (c)  to purchase Property, Securities or services
         primarily for the purpose of assuring the owner of
         any indebtedness or obligation of the ability of the
         primary obligor to make payment of the indebtedness
         or obligation; or

    (d)  otherwise to assure the owner of the indebtedness or
         obligation of the primary obligor against loss in
         respect thereof.

Liabilities or endorsements in the ordinary course of business
of checks and other negotiable instruments for deposit or
collection and obligations of the Company or the Subsidiaries
to acquire assets from the Bank in the ordinary course of
business shall not be deemed "Guarantees."

    "Indebtedness" means, with respect to any Person, all (i)
liabilities or obligations, direct and contingent, which in
accordance with GAAP would be included in determining total
liabilities as shown on the liability side of a balance sheet
of such Person at the date as of which Indebtedness is to be
determined, including, without limitation, contingent
liabilities which, in accordance with such principles, would be
set forth in a specific Dollar amount on the liability side of
such balance sheet; (ii) liabilities or obligations of others
for which such Person is directly or indirectly liable, by way
of guaranty (whether by direct guaranty, suretyship, discount,
endorsement, take-or-pay agreement, agreement to purchase or
advance or keep in funds or other agreement having the effect
of a guaranty) or otherwise; (iii) liabilities or obligations
secured by liens on any assets of such Person, whether or not
such liabilities or obligations shall have been assumed by it;
(iv) liabilities or obligations of such Person, direct or
contingent, with respect to letters of credit issued for the
account of such Person and banker's acceptances credited for
such Person; (v) obligations in the form of demand and term
deposit accounts maintained by such Person; and (vi) Asset
Securitization Recourse Liabilities to the extent, but only to
the extent, that such obligations have matured and remain
unpaid.

    "Interest Payment Date" means the same day as a Loan Date
on a quarterly basis after the relevant Loan Date and up to the
Maturity Date.

    "Investment" in any Person by the Company means: (a) the
amount paid or committed to be paid, or the value of property
or services contributed or committed to be contributed, by the
Company for or in connection with the acquisition by the
Company of any stock, bonds, notes, debentures, partnership or
other ownership interests or other securities of such Person;
and (b) the amount of any advance, loan or extension of credit
to, or guaranty or other similar obligation with respect to any
Indebtedness of, such Person by the Company and (without
duplication) any amount committed to be advanced, loaned, or
extended to, or the payment of which is committed to be assured
by a guaranty or similar obligation for the benefit of, such
Person by the Company.

    "Lien" means any mortgage, deed of trust, pledge, security
interest, encumbrance, lien or charge of any kind (including
any agreement to give any of the foregoing), any conditional
sale or other title retention agreement, any lease in the
nature of any of the foregoing, and the filing of or agreement
to give any financing statement under the Uniform Commercial
Code of any jurisdiction.

    "Loans" means the loans to be made by the Bank to the
Company pursuant to this Agreement.

    "Loan Date" means each date, on or before February 28,
1996, when a Loan is advanced pursuant to Section 2.1 hereof.

    "Maturity Date" means January _____, 1999.

    "Multiemployer Benefit Plan" means any Benefit Plan that
is a multiemployer plan as defined in Section 4001(a)(3) of
ERISA.

    "NatWest Loan Agreement" means the Loan Agreement dated as
of December 15, 1993 among the Company, the Banks listed
therein, and National Westminster Bank USA, as Agent, as
amended through the Effective Date.

    "NCB Business Credit" means NCB Business Credit
Corporation, a Delaware corporation.

    "NCB Financial Corporation" means NCB Financial
Corporation, a Delaware Corporation.

    "NCB Mortgage" means NCB Mortgage Corporation, a Delaware
corporation.

    "NCB Senior Obligations" means, at any date of
determination thereof, with respect to the Company, the sum of:

    (a)  the aggregate unpaid principal amount of Senior Debt,
         plus

    (b)  the aggregate amount of all Capitalized Leases, plus

    (c)  Restricted Guarantees computed on the basis of total
         outstanding contingent liability, plus

    (d)  Asset Securitization Recourse Liabilities of the
         Company (meeting the conditions set forth in either
         clause (i) or clause (ii) below):

         (i)  to the extent, but only to the extent, that such
              obligations arise from the Company's obligation
              to repurchase receivables or other assets as a
              result of a default in payment by the obligor
              thereunder or any other default in performance
              by such obligor under any agreement related to
              such receivables; or

         (ii) if the Company shall maintain a reserve account
              containing Cash or Securities in respect of any
              such obligations or shall retain or purchase a
              subordinated interest therein, to the extent,
              but only to the extent, of the amount of such
              reserve account or subordinated interest.

    "Notes" means each Promissory Note or the Promissory Notes
issued to the Bank by the Company pursuant to this Agreement,
substantially in the form (appropriately completed) of Exhibit
A to this Agreement.

    "Notice of Borrowing" means any notice given to the Bank
by the Company pursuant to and in accordance with Section 4.1
of this Agreement.

    "Paid-in-Capital" shall have the meaning ascribed to it by
GAAP.

    "PBGC" shall mean the Pension Benefit Guaranty
Corporation.

    "Permitted Liens" means (i) pledges or deposits by the
Company under workman's compensation laws, unemployment
insurance laws, social security laws, or similar legislation,
or good faith deposits in connection with bids, tenders,
contracts (other than for the payment of Indebtedness of the
Company), or leases to which the Company is a party, or
deposits to secure public or statutory obligations of the
Company or deposits of cash or U.S. government Bonds to secure
surety, appeal, performance or other similar bonds to which the
Company is a party, or deposits as security for contested taxes
or import duties or for the payment of rent; (ii) Liens imposed
by law, such as carriers', warehousemen's, materialmen's and
mechanics' liens, or Liens arising out of judgments or awards
against the Company with respect to which the Company at the
time shall currently by prosecuting an appeal or proceedings
for review; (iii) Liens for taxes not yet subject to penalties
for non-payment and Liens for taxes the payment of which is
being contested as permitted by Section 6.1(j) hereof; and (iv)
Liens incidental to the conduct of the business of the Company
or to the ownership of its property which were not incurred in
connection with Indebtedness of the Company, all of which Liens
do not in the aggregate materially detract from the value of
the properties to which they relate or materially impair their
use in the operation of the business of the Company.

    "Person" means an individual, partnership, corporation
(including a business trust), joint stock company, trust,
unincorporated association, joint venture or other entity, or a
government or any political subdivision or agency thereof, a
court, or any other legal entity, whether acting in an
undivided fiduciary or other capacity.

    "Prepayment Amount" means the present value, discounted at
the Reinvestment Rates, of the positive amount by which: (a)
the interest the Bank would have earned had the amount of
principal prepaid been paid according to a Note's amortization
schedule at a Note's interest rate exceeds, (b) the interest
the Bank would earn by reinvesting the amount of principal
prepaid at the Reinvestment Rates.

    "Prohibited Transaction" means any transaction that is
prohibited under Code Section 4975 or ERISA Section 406 and not
exempt under Code Section 4975 or ERISA Section 408.

    "Property" means any interest in any kind of property or
asset, whether real, personal or mixed, or tangible or
intangible.

    "Qualified Assets" means, at any date of determination
thereof, the sum of the following items (a), (b) and (c) owned
by the Company:

    (a)  The principal amount of all promissory notes and
         other interest bearing obligations acquired by the
         Company in the ordinary course of its business less
         (i) reserves for credit losses applicable thereto,
         and (ii) unearned income;

    (b)  Cash on hand and in banks; and

    (c)  Investments other than "Restricted Investments" (as
         such term is defined in the Senior Note Agreements as
         in effect on the date hereof).

    "Regulatory Change" means any applicable law,
interpretation, directive, request or guideline (whether or not
having the force of law), or any change therein or in the
administration or enforcement thereof, that becomes effective
or is implemented or first required or expected to be complied
with after the date hereof, whether the same is (i) the result
of an enactment by a government or any agency or political
subdivision thereof, a determination of a court or regulatory
authority, or otherwise or (ii) enacted, adopted, issued or
proposed before or after the date hereof, including any such
that imposes, increases or modifies any tax, reserve
requirement, insurance charge, special deposit requirement,
assessment or capital adequacy requirement, but excluding any
such that imposes, increases or modifies any income or
franchise tax imposed upon the Bank by any jurisdiction (or any
political subdivision thereof) in which the Bank or any office
is located.

    "Reinvestment Rates" means the per annum rates of interest
equal to one-half percent (1/2%) above the rates of interest
reasonably determined by the Bank to be in effect not more than
seven days prior to date of any prepayment of principal in the
secondary market for United States Treasury Obligations in
amount(s) and with maturity(ies) which correspond (as closely
as possible) to the principal installment amount(s) and the
prepayment date(s) against which such prepaid principal will be
applied.

    "Rentals" means all fixed rentals (including as such all
payments that the lessee is obligated to make to the lessor on
termination of the lease or surrender of the property) payable
by the Company, as lessee or sublessee under a lease of real or
personal property, but shall be exclusive of any amounts
required to be paid by the Company (whether or not designated
as rents or additional rents) on account of maintenance,
repairs, insurance, taxes and similar charges. Fixed rents
under any so-called "percentage leases" shall be computed
solely on the basis of the minimum rents, if any, required to
be paid by the lessee regardless of sales volume or gross
revenues.

    "Restricted Guarantees" at any time means all Guarantees
by the Company of obligations of others that constitute sum
certain obligations at the time such Guarantees are incurred.

    "Restricted Investments" at any time means any investment
that is not permitted under Section 6.2(i) of this Agreement.

    "Restricted Payment" means any payment by the Company of
the type described in 6.2(f) of this Agreement.

    "Security" shall have the meaning ascribed thereto in
Section 2(1) of the Securities Act, as amended; provided,
however, that Asset Securitization Recourse Liabilities shall
not constitute "Securities" except (i) to the extent that such
obligations arise from the Company's obligation to repurchase
receivables or other assets as a result of a default in payment
by the obligor thereunder or any other default in performance
by such obligor under any agreement related to such receivables
or (ii) if the Company shall maintain a reserve account
containing Cash or Securities in respect of any such
obligations or shall retain or purchase a subordinated interest
therein to the extent of the amount of such reserve account or
subordinated interest.

    "Selected Banks" means the Bank of Delaware, the bank
signatories to the NatWest Loan Agreement, and the one hundred
largest commercial banks that either are United States national
banking associations or are chartered under the laws of a state
of the United States and that have ratings by Thompson
BankWatch, Inc. no lower than B/C.

    "Senior Debt" means all Indebtedness of the Company for
borrowed money (including, without limitation, all Indebtedness
under this Agreement, the Senior Note Agreements and the
Natwest Loan Agreement) that is not expressly subordinate or
junior to any other Indebtedness.

    "Senior Note Agreements" means, collectively, (i) the
separate Senior Note Agreements dated as of December 16, 1994
in respect of the Company's (A) 8.84% Series A Senior Notes due
March 31, 2000, (B) 8.85% Series B Senior Notes due March 31,
2000, and (C) 7.96% Series C Senior Notes due March 31, 2000,
(ii) the separate Assumption Agreement and Amended and Restated
Senior Note Agreement dated as of December 1, 1993 in respect
of the Company's (A) Amended and Restated 8.18% Series A Senior
Notes due June 24, 1997, (B) Amended and Restated 8.32% Series
B Senior Notes due December 24, 1997, and (C) Amended and
Restated 8.44% Series C Senior Notes due June 24, 1998, as each
may be amended from time to time, (iii) Notes issued in the
amount of $30,000,000 due September 28, 2001 pursuant to a
Master Shelf Agreement dated as of December 30, 1994, for up to
$50,000,000 of Notes between the Company and The Prudential
Insurance Company of America, and (iv) the separate Senior Note
Agreements dated as of December 15, 1995, with respect to
Company's 6.60% Senior Notes due December 31, 2002.

    "Senior Notes" shall mean the Senior Notes issued by the
Company under the terms and conditions of the Senior Note
Agreements.

    "SPV" shall have the meaning assigned to such term in the
definition of "Asset Securitization" in this Article 1 and NCB
I, Inc., NCB Retail Finance Corporation and any other
Subsidiary of the Company having powers limited to the holding
of regular or residual interests arising out of Asset
Securitization.

    "Subsidiary" shall mean any corporation a majority of the
capital stock of which at the time outstanding, having ordinary
voting power for the election of directors, is owned by the
Company directly or indirectly.

    "Termination Event" means, with respect to any Benefit
Plan, (i) any Reportable Event with respect to such Benefit
Plan, (ii) the termination of such Benefit Plan, or the filing
of a notice of intent to terminate such Benefit Plan, or the
treatment of any amendment to such Benefit Plan as a
termination under ERISA Section 4041(c), (iii) the institution
of proceedings to terminate such Benefit Plan under ERISA
Section 4042 or (iv) the appointment of a trustee to administer
such Benefit Plan under ERISA Section 4042.

    "Voting Stock" means Securities of any class or classes of
a corporation the holders of which are ordinarily, in the
absence of contingencies, entitled to vote in the election of
the corporate directors (or persons performing similar
functions).

    Section 1.2 Accounting Terms. All accounting terms not
specifically defined herein shall be construed in accordance
with generally accepted accounting principles in the United
States.

    Section 1.3 Time Period Computations. In the computation
of a period of time specified in this Agreement from a
specified date to a subsequent date, the word "from" means
"from and including" and the words "to" and "until" mean "to
but excluding"

                                ARTICLE II
                          GENERAL LOAN PROVISIONS

    Section 2.1 The Loans. Subject to the terms and conditions
of this Agreement, on the Loan Dates the Bank shall lend to the
Company, and the Company shall borrow from the Bank, the
aggregate principal amount of TWENTY MILLION UNITED STATES
DOLLARS ($20,000,000) (the "Loans") in two separate advances of
TEN MILLION DOLLARS ($10,000,000) each.

    Section 2.2 Term of Loans. The entire principal amount of
each Loan shall be due and payable on the Maturity Date.

    Section 2.3 Proceeds of Loans. With respect to each Loan,
the Bank shall, upon the Company's satisfaction of the
conditions specified in Article IV of this Agreement, make the
entire principal amount of the Loan available to the Company
before 12:00 Noon (Detroit, Michigan time) on its Loan Date in
Dollars in immediately available funds at the bank (and for
credit to the account of the Company at such bank designated by
the Company) specified by the Company in the Notice of
Borrowing.

    Section 2.4 The Notes. Each Loan shall be evidenced by a
Promissory Note of the Company, which shall be substantially in
the form of Exhibit A to this Agreement (appropriately
completed), dated the Loan Date for such Loan, payable to the
order of the Bank in the principal amount of the relevant Loan.
The first and last days of each interest period during the term
of each Loan and each payment of interest on each Loan shall be
recorded by the Bank on the "Schedule of Interest" attached to
the relevant Note and by specific reference made a part
thereof. Any prepayment of the principal amount of a Loan shall
be recorded by the Bank on the reverse side of the relevant
Note and indicated on the "Schedule of Interest".

                                ARTICLE III
                          INTEREST AND REPAYMENT

    Section 3.1 Interest on the Loan.  The first Loan shall
bear interest at the rate of _________________________ percent
(__________%) per annum.  The second Loan shall bear interest
at the fixed rate of interest quoted by Bank therefore, in its
discretion, and accepted by the Company therefore, on or prior
to its Loan Date.

    Section 3.2 Additional Interest. If, after the date of
this Agreement, any Regulatory Change

         (i)  shall subject the Bank to any tax, duty or other
              charge with respect to its obligation to make or
              maintain the Loan, or shall change the basis of
              taxation of payments to the Bank of the
              principal of or interest on any Loan in respect
              of any other amounts due under this Agreement in
              respect of its obligation to make any Loan
              (except for changes in the rate of tax on the
              overall net income of the Bank); or

         (ii) shall impose, modify or deem applicable any
              reserve, special deposit, capital adequacy or
              similar requirement against assets of, deposits
              with or for the account of, or credit extended
              by, the Bank or shall impose on the Bank any
              other condition affecting (1) the obligation of
              the Bank to make or maintain the Loan; or (2)
              the Note;

and the result of any of the foregoing is to increase the cost
to the Bank of making or maintaining any Loan or to reduce the
amount of any sum received or receivable by the Bank under this
Agreement or under any Note, by an amount reasonably deemed by
the Bank to be material, then, within fifteen days after demand
by the Bank, the Company shall pay to the Bank such additional
amount or amounts as will compensate the Bank for such
increased cost or reduction. A certificate of the Bank setting
forth the basis for determining such additional amount or
amounts necessary to compensate the Bank shall be conclusive in
the absence of manifest error.

    Section 3.3 Interest after Maturity. In the event the
Company shall fail to make any payment of the principal amount
of, or interest on, any Loan when due (whether by acceleration
or otherwise), after giving effect to any applicable grace
period provided for in this Agreement, the Company shall pay
interest on such unpaid amount, payable from time to time on
demand, from the date such amount shall have become due to the
date of payment thereof, accruing on a daily basis, at a per
annum rate (the "Default Rate") equal to the sum of the
interest rate on such Loan in effect immediately before such
amount became due, plus two percent (2.0%).

    Section 3.4 Payment and Computations.

    (A)  All payments required or permitted to be made to the
Bank under this Agreement or any Note shall be made to the Bank
in Dollars at the Lending Office of the Bank in immediately
available funds.

    (B)  Interest on the Loans shall be computed on the basis
of a year of 360 days consisting of 12 months of 30 days each
and, in the case of a portion of a month, for the actual number
of days (including the first day but excluding the last day)
elapsed.

    (C)  Interest on the Loans shall be payable in arrears on
their respective Interest Payment Dates; provided, that in the
event that any Interest Payment Date shall be a day which is
not a Business Day, the obligation to make such payment shall
be deferred to the next succeeding Business Day unless such
Business Day falls in another calendar month, in which case the
Interest Payment Date shall be advanced to the next preceding
Business Day.

    (D)  Whenever any payment of principal is required or
permitted to be made on a day which is not a Business Day, the
obligation of the Company to make such payment shall be
deferred until the next succeeding Business Day and, in such
case, such extension of time shall be included in the
computation of interest in respect of such principal amount at
the rate in effect at the date such principal amount was
otherwise due and payable.

    Section 3.5 Payment at Maturity. Any principal amount of
the Notes theretofore not repaid, together with any accrued
interest thereon, shall be due and payable in full on the
Maturity Date.

    Section 3.6 Optional Prepayments; Certain Early
Repayments.

    (A)  Subject to the terms and conditions of this Section
3.6, the Company may, at its sole option, prepay the principal
amount of either Loan in whole or in part (in any amount of
$1,000,000 or more) at any time and from time to time (each an
"Optional Prepayment").  Each Optional Prepayment shall be
accompanied by the payment of all accrued and unpaid interest
to the date of such Optional Prepayment on the principal amount
of such Optional Prepayment.

    (B)  In respect of each Optional Prepayment proposed to be
made by the Company, the right of the Company to make such
Optional Prepayment is subject to the Bank's receipt from the
Company, at least three Business Days prior to the date
specified therein as the date on which Optional Prepayment is
to be made, of a written notice (which shall be irrevocable)
specifying (i) the principal amount of such Optional Prepayment
and (ii) the date (which shall be a Business Day) on which such
Optional Prepayment will be made.

    (C)  If the Company prepays all or any part of the
outstanding principal balance of a Loan in advance of the
Maturity Date (whether due to optional prepayment, acceleration
or for any other reason), in addition to the payments on
principal and accrued and unpaid interest, the Company shall
pay to the Bank, together with such prepayment, the Prepayment
Amount.

                                ARTICLE IV
                     CONDITIONS PRECEDENT TO THE LOAN

    Section 4.1 Delivery on or Prior to Loan Date. The
obligation of the Bank to make a Loan to the Company hereunder
is subject to the condition precedent that the Bank shall have
received an irrevocable Notice of Borrowing from the Company on
the Business Day prior to the requested Loan Date that
specifies the Loan Date (which shall be a Business Day) and
that the Bank shall have received from the Company, on or prior
to the Loan Date, the following instruments, each dated as of
the Loan Date:

    (A)  The relevant Note, duly executed by the Company;

    (B)  An opinion of counsel to the Company in form and
substance satisfactory to the Bank;

    (C)  A certified copy of the resolutions of the Board of
Directors of the Company authorizing the execution and delivery
of this Agreement and the Notes;

    (D)  A certificate of the Secretary, an Assistant
Secretary or an Assistant Treasurer of the Company certifying
the names and true signatures of the Authorized Officers;

    (E)  A certified copy of the By-Laws of the Company as in
effect on the Loan Date;

    (F)  A certified copy of each Senior Note Agreement and
other agreement evidencing Indebtedness of the Company for
borrowed money in effect as of the Loan Date.

    Section 4.2 Further Condition Precedent to the Loan. The
obligation of the Bank to make a Loan shall be subject to the
further conditions precedent that on the relevant Loan Date the
following statements shall be true and correct as of such Loan
Date:

    (A)  The representations and warranties of the Company
contained in Article V are correct;

    (B)  No event has occurred and is continuing, or would
result from the Loan after giving effect to the application of
the proceeds therefrom, which constitutes an Event of Default
or would constitute an Event of Default but for the requirement
that notice be given or time elapse or both;

    (C)  No Default shall have occurred and be continuing at
the time the Loan is to be made or would result from the making
of the Loan or from the application of the proceeds thereof;
and

    (D)  All legal matters incident to the closing of the
transactions contemplated by this Agreement and the making of
the Loan shall be satisfactory to the Bank and its counsel.

                                 ARTICLE V
                      REPRESENTATIONS AND WARRANTIES

    The Company represents and warrants that:

    Section 5.1 Existence, Power and Authority. Each of the
Company and its Subsidiaries is a corporation duly organized,
validly existing and in good standing under the laws of the
jurisdiction of its incorporation, with full corporate power
and authority to carry on its business as currently conducted
and to own or hold under lease its property; the Company is
duly qualified or diligently pursuing to become qualified to do
business as a foreign corporation in good standing in each
other jurisdiction in which the conduct of its business or the
maintenance of its property requires it to be so qualified; the
Company has full corporate power and authority to execute and
deliver this Agreement and the Note and to carry out the
transactions contemplated by this Agreement.

    Section 5.2 Authorization: Enforceable Obligations. This
Agreement and the Notes have been duly authorized and have been
or will be duly executed and delivered by the Company and
constitute, or when executed and delivered pursuant hereto will
constitute, a legal, valid and binding obligation of the
Company enforceable against the Company in accordance with
their terms (except as such enforceability may be limited by
general principles of the law of equity or by any applicable
bankruptcy, reorganization, insolvency, moratorium or similar
laws affecting creditors' rights generally).

    Section 5.3 No Legal Bar. The execution, delivery and
performance by the Company of this Agreement and of the Note,
(i) do not and will not violate the certificate of
incorporation or charter, by-laws or any preferred stock
provision of the Company or (ii) do not and will not violate or
conflict with any law, governmental rule or regulation or any
judgment, writ, order, injunction, award or decree of any
court, arbitrator, administrative agency or other governmental
authority applicable to the Company or any indenture, mortgage,
contract, agreement or other undertaking or instrument to which
the Company is a party or by which its property may be bound
and (iii) do not and will not result in the creation or
imposition of any lien, mortgage, security interest or other
encumbrance on any of its property pursuant to the provisions
of any such indenture, mortgage, contract, agreement or other
undertaking or instrument.

    Section 5.4 Consents. The execution, delivery and
performance by the Company of this Agreement and of the Notes,
do not and will not require any consent, which has not been
obtained, of any other Person (including, without limitation,
stockholders of the Company) or any consent, license, permit,
authorization or other approval of, any giving of notice to,
exemption by, any registration, declaration or filing with, or
any taking of any other action in respect of, any court,
arbitrator, administrative agency or other governmental
authority.

    Section 5.5 Litigation. Except as previously disclosed to
the Bank in writing, there is no action, suit, investigation or
proceeding by or before any court, arbitrator, administrative
agency or other governmental authority pending or, to the
knowledge of the Company, threatened (i) which involves any of
the transactions contemplated by this Agreement or (ii) against
or affecting the Company which could be reasonably expected to
materially adversely affect the financial condition, business
or operation of the Company.

    Section 5.6 No Default. The Company is not in default
under any material order, writ, injunction, award or decree of
any court, arbitrator, administrative agency or other
governmental authority binding upon it or its property, or any
material indenture, mortgage, contract, agreement or other
undertaking or instrument to which it is a party or by which
its property may be bound, and nothing has occurred which would
materially adversely affect the ability of the Company, to
carry on its business or perform its obligations under any such
material order, writ, injunction, award or decree or any such
material indenture, mortgage, contract, agreement or other
undertaking or instrument.

    Section 5.7 Financial Condition. The consolidated balance
sheet of the Company and its Consolidated Subsidiaries as at
December 31, 1994, and the related consolidated statements of
income, stockholders' or members' equity and cash flows for the
fiscal year ended on such date, reported upon by Deloitte &
Touche, and the unaudited consolidated statement of financial
condition of the Company and its Consolidated Subsidiaries as
at September 30, 1994, and the related consolidated statements
of income and stockholders' or members' equity for the three
(3) months ended that date, present fairly the consolidated
financial condition of the Company and its Consolidated
Subsidiaries as of said date and the consolidated results of
their operations for such fiscal year, in conformity with GAAP.
No material adverse changes have occurred in the financial
condition of the Company or its Consolidated Subsidiaries since
September 30, 1994.

    Section 5.8 Use of Proceeds. The Company shall use the
proceeds of the Loan for its general corporate purposes. None
of the proceeds of the Loan shall be used to purchase or carry,
or reduce or retire or refinance any credit incurred to
purchase or carry, any margin stock (within the meaning of
Regulations U and X of the Board of Governors of the Federal
Reserve System) or to extend credit to others for the
purchasing or carrying of any margin stock. If requested by the
Bank, the Company shall complete and sign Part I of a copy of
Federal Reserve Form U-1 referred to in Regulation U and
deliver such copy to the Bank.

    Section 5.9 Company Not an Investment Company. The Company
is not an "investment company", or a company "controlled" by an
"investment company", within the meaning of the Investment
Company Act of 1940, as amended.

    Section 5.10 Environmental Matters. The Company and its
Consolidated Subsidiaries conduct their respective operations
in compliance with all applicable laws and regulations
concerning the discharge of substances into the environment and
other environmental control matters, except to the extent that
non-compliance would not have a material adverse effect on the
business, results of operations or condition (financial or
otherwise) of the Company or its Consolidated Subsidiaries
taken as a whole. Neither the Company nor any of its
Consolidated Subsidiaries has any liability, contingent or
otherwise, under any law, ordinance or regulation relating to
the storage, transport, disposal or release of "oil",
"petroleum products", "hazardous substance", "hazardous waste",
"hazardous material", "hazardous chemical substance", "refuse"
or any other term of similar import (as such terms are defined
in any such law, ordinance or regulation), except to the extent
that any such liability would not have a material adverse
effect on the business, results of operations or condition
(financial or otherwise) of the Company or its Consolidated
Subsidiaries taken as a whole.

                                ARTICLE VI
                                 COVENANTS

    Section 6.1 Affirmative Covenants. The Company covenants
and agrees that, so long as this Agreement shall remain in
effect or any of the principal of or interest on either Note
hereunder shall remain unpaid:

    (a)  The Company will deliver to the Bank, within ninety
         (90) days after the end of each fiscal year, the
         consolidated and consolidating balance sheet of the
         Company and its Consolidated Subsidiaries as at the
         end of such fiscal year, and the related consolidated
         and consolidating statements of income, stockholders'
         or members' equity and cash flows for such fiscal
         year, accompanied by a certificate of independent
         public accountants of recognized standing
         satisfactory to the Bank, which certificate will
         contain no material exceptions or qualifications
         except such as are acceptable to the Bank;

    (b)  The Company will deliver to the Bank, within sixty
         (60) days after the end of each of the first three
         quarters of each fiscal year, the consolidated
         balance sheet of the Company and its Consolidated
         Subsidiaries as at the end of such quarter, and the
         related consolidated statements of income and
         stockholders' equity for such quarter, certified
         (subject to year-end audited-adjustments) by an
         authorized accounting or financial officer of the
         Company;

    (c)  The Company shall deliver to the Bank within thirty
         (30) days after it files them with the Securities and
         Exchange Commission copies of the annual reports and
         of the information, documents, and other reports (or
         copies of such portions of any of the foregoing as
         the Securities and Exchange Commission may by rules
         and regulations prescribe) which the Company is
         required to file with the Securities and Exchange
         Commission pursuant to Section 13 or Section 15(d) of
         the Securities Exchange Act of 1934;

    (d)  The Company will deliver to the Bank, from time to
         time, such additional information regarding its
         financial condition, business or affairs as the Bank
         may reasonably request;

    (e)  The Company will deliver to the Bank, simultaneously
         with the delivery of each set of financial statements
         referred to in (a) above, a certificate of the
         President, any Vice President, or the Treasurer of
         the Company (i) stating that in the course of the
         performance of his duties he would normally obtain
         knowledge of any condition or event which constitutes
         an Event of Default, or any event, act or condition
         which with notice or lapse of time or both would
         constitute an Event of Default, (ii) stating whether
         or not he has obtained knowledge of any such
         condition, act or event and, if so, specifying each
         such condition, act or event of which he has
         knowledge and the nature and period of existence
         thereof and the action the Company is taking and
         proposes to take with respect thereto; and (iii)
         setting forth the calculations necessary to establish
         the Company's compliance with Section 6.1(m) hereof;

    (f)  The Company will preserve and maintain its corporate
         existence and each of the material rights,
         privileges, licenses and franchises, which are
         necessary or desirable in the normal conduct of its
         business. The Company will comply with all applicable
         laws, rules, regulations, and orders of any
         governmental or regulatory body or authority, a
         breach of which could have a material adverse effect
         on the financial condition or business (taken as a
         whole) of the Company, except where contested in good
         faith and by proper proceedings;

    (g)  Promptly after becoming aware thereof the Company
         will deliver to the Bank notice of any Event of
         Default and any event which, with the passage of time
         or the giving of notice or both, would become an
         Event of Default;

    (h)  The Company will keep proper books of record and
         account in a manner reasonably satisfactory to the
         Bank in which, true, complete and correct entries
         shall be made of all dealings or transactions in
         relation to its business and activities;

    (i)  The Company will permit the Bank to make or cause to
         be made (and, after the occurrence of and during the
         continuance of an Event of Default, at the Company's
         expense), inspections and audits of any books,
         records and papers of the Company and to make
         extracts therefrom and copies thereof, or to make
         inspections and examinations of any properties and
         facilities of the Company, on reasonable notice, at
         all such reasonable times and as often as the Bank
         may reasonably require, in order to assure that the
         Company is and will be in compliance with its
         obligations under this Agreement;

    (j)  The Company will pay and discharge all of its
         obligations and liabilities, including, without
         limitation, all taxes, assessments and governmental
         charges upon its income and properties, when due,
         unless and to the extent only that such obligations,
         liabilities, taxes, assessments and governmental
         charges shall be contested in good faith and by
         appropriate proceedings and that proper and adequate
         book reserves relating thereto are established by the
         Company, and then only to the extent that a bond is
         filed in cases where the filing of a bond is
         necessary to avoid the creation of a lien or
         encumbrance against any of its properties;

    (k)  The Company will promptly notify the Bank in writing
         of any litigation, legal proceeding or dispute, other
         than disputes in the ordinary course of business or,
         whether or not in the ordinary course of
         business,involving amounts in excess of Two Hundred
         Fifty Thousand Dollars ($250,000), affecting the
         Company whether or not fully covered by insurance,
         and regardless of the subject matter thereof
         (excluding, however, any actions relating to
         workmen's compensation claims or negligence claims
         relating to use of motor vehicles, if fully covered
         by insurance, subject to deductibles);

    (l)  The Company will:

         (i)  Maintain with responsible insurance companies
              rated "A" or better by A.M. Best Co. such
              insurance on such of its properties, in such
              amounts and against such risks as is customarily
              maintained by similar businesses (including,
              without limitation, public liability,
              embezzlement or other criminal misappropriation
              insurance); file with the Bank upon its request
              a detailed list of the insurance then in effect,
              stating the names of the insurance companies,
              the amounts and rates of the insurance, dates of
              the expiration thereof and the properties and
              risks covered thereby; and, within 10 days after
              notice in writing from the Bank, obtain such
              additional insurance as the Bank may reasonably
              request; and

         (ii) Carry all insurance available through the PBGC
              or any private insurance companies covering its
              obligations (if any) to the PBGC;

    (m)  The Company will maintain:

         (i)  At all times, Consolidated Effective Net Worth
              in an amount not less than the sum of (i) Two
              Hundred Sixty-Five Million Dollars
              ($265,000,000) plus (ii) the sum, for all fiscal
              quarters of the Company ended subsequent to
              January 1, 1993, of the greater of (A) Zero
              Dollars ($0) and (B) fifty percent (50%) of
              Consolidated Net Earnings for each such fiscal
              quarter.

         (ii) At all times, Consolidated Adjusted Net Worth in
              an amount not less than the sum of (i) One
              Hundred Million Dollars ($100,000,000) plus (ii)
              the sum, for all fiscal quarters of the Company
              ended subsequent to January 1, 1993, of the
              greater of (A) Zero Dollars ($0) and (B) fifty
              percent (50%) of Consolidated Net Earnings for
              each such fiscal quarter.

         (iii)     With respect to the Company at all times,
                   Investments of the types described in
                   Section 6.2(i)(i) through (xii) in an
                   aggregate amount not less than Twenty-Five
                   Million ($25,000,000) Dollars.

         (iv) With respect to the Company for each period of
              four (4) consecutive fiscal quarters of the
              Company, Consolidated Earnings Available for
              Fixed Charges not less than one hundred ten
              percent (110%) of Consolidated Fixed Charges for
              such period.

         (v)  With respect to the Company, Paid-in-Capital in
              each of the following Subsidiaries in an amount
              not greater than the following amounts:

                                              Amount of
              Subsidiary                    Paid-In-Capital

              NCB Financial Corporation     $15,000,000
              NCB Mortgage                  $15,000,000
              NCB Business Credit           $15,000,000

         (vi) With respect to the Company at all times,
              Investments in Subsidiaries (other than as set
              forth in subsection 6.1(m)(v) above and
              excluding SPV's and secured loans to NCB
              Business Credit and NCB Mortgage) in an
              aggregate amount with respect to all such
              Subsidiaries of not greater than $15,000,000.

              Upon the consummation of the dissolution of NCB
              Business Credit and the assumption by the
              Borrower of the assets and liabilities of NCB
              Business Credit ("Dissolution"), subsection
              6.1(m)(vi) shall be deemed amended by deleting
              the reference to the amount "$15,000,000"
              appearing therein and substituting therefor the
              amount "$30,000,000" and all references to NCB
              Business Credit appearing in subsections
              6.1(m)(v) and 6.1(m)(vi) shall be deemed
              deleted.

         (vii)     At all times, a ratio of Consolidated Debt
                   to Consolidated Adjusted Net Worth in an
                   amount not greater than 8.0 to 1.0.

              For purposes of calculating the ratio set forth
              in subsection 6.1(m)(vii) above and in
              subsection 6.1(m)(viii) below only,
              "Consolidated Adjusted Net Worth" shall be
              reduced by the amount by which the sum of 75% of
              (i) 90 day overdue accounts, (ii) non-performing
              loans, (iii) REO, in substance foreclosure and
              other miscellaneous repossession and, (iv)
              modified loans, exceed the reserves for credit
              losses established by the Company and its
              Subsidiaries.

         (viii)    At all times, a ratio of Consolidated
                   Senior Debt of the Company to Consolidated
                   Adjusted Net Worth in an amount not greater
                   than 6.5 to 1.0.

         (ix) Qualified Assets of not less than one hundred
              (100%) percent of the sum (at any date of
              determination thereof) of:

              (i)  NCB Senior Obligations, plus

              (ii) the aggregate unpaid principal amount of
                   Subordinated Debt (as defined in the Senior
                   Note Agreements as in effect on the date
                   hereof), less

              (iii)     the aggregate unpaid principal amount
                        of Class A Notes.

    (n)  The Company will comply and remain at all times in
         compliance with all material provisions of the Senior
         Note Agreements and all other agreements evidencing
         Indebtedness of the Company for borrowed money and
         will deliver to the Bank a certified copy of each
         Senior Note Agreement and other such agreement
         entered into after the Loan Date.

    Section 6.2 Negative Covenants. The Company covenants and
agrees that, so long as this Agreement shall remain in effect
or any of the principal of or interest on any Note hereunder
shall remain unpaid, the Company, will not:

    (a)  Merge or consolidate with any Persons (whether or not
         the Borrower is the surviving entity), except (i) for
         the Dissolution, and (ii) a Subsidiary may
         consolidate with, or merge into, the Borrower or
         another Subsidiary, or, except as permitted by
         subsection 6.1(m)(v), acquire all or substantially
         all of the assets or any of the capital stock of any
         Person.

    (b)  Sell or transfer any of its property to anyone (other
         than to an entity at least fifty percent (50%) of the
         capital stock of which at the time outstanding,
         having ordinary voting power for the election of
         directors, is owned by the Company directly or
         indirectly through Subsidiaries) with the intention
         of taking back a lease of such property, except a
         lease for a temporary period during or at the end of
         which it is intended that the use by the Company of
         such property will be discontinued;

    (c)  Create, or assume or permit to exist, any Lien on any
         of the properties or assets of the Company whether
         now owned or hereafter acquired, except:

         (i)  Permitted Liens;

         (ii) As set forth on Exhibit B annexed hereto;

         (iii)     To secure obligations in connection with
                   Eligible Derivatives;

    (d)  Assume, endorse, be or become liable for, or
         guarantee, the obligations of any Person, except by
         the endorsement of negotiable instruments for deposit
         or collection in the ordinary course of business. For
         the purposes hereof, the term "guarantee" shall
         include any agreement, whether such agreement is on a
         contingency or otherwise, to purchase, repurchase or
         otherwise acquire Indebtedness of any other Person,
         or to purchase, sell or lease, as lessee or lessor,
         property or services, in any such case primarily for
         the purpose of enabling another person to make
         payment of Indebtedness, or to make any payment
         (whether as an advance, capital contribution,
         purchase of an equity interest or otherwise) to
         assure a minimum equity, asset base, working capital
         or other balance sheet or financial condition, in
         connection with the Indebtedness of another Person,
         or to supply funds to or in any manner invest in
         another Person in connection with such Person's
         Indebtedness. Asset Securitization Recourse
         Liabilities shall not constitute "guarantees"
         hereunder;

    (e)  Acquire all or substantially all of the assets or any
         of the capital stock of any Person except as
         permitted under Section 6.1(m)(vi);

    (f)  (i)  Except for redemptions by the Company of its
              Class B1 Common Stock from the holders thereof
              who no longer have loans from the Company
              outstanding, purchase, redeem, retire or
              otherwise acquire, directly or indirectly, or
              make any sinking fund payments with respect to,
              any shares of any class of stock of the Company
              now or hereafter outstanding or set apart any
              sum for any such purpose; or

         (ii) Declare or pay any dividends or make any
              distribution of any kind on the Company's
              outstanding stock, or set aside any sum for any
              such purpose, except that the Company may
              declare or pay any dividend payable solely in
              shares of its common stock;

    (g)  Make any material change in its business, or in the
         nature of its operation, or liquidate or dissolve
         itself (or suffer any liquidation or dissolution), or
         convey, sell, lease, assign, transfer or otherwise
         dispose of any of its property, assets or business
         except in the ordinary course of business and for a
         fair consideration, or dispose of any shares of stock
         or any Indebtedness, whether now owned or hereafter
         acquired;

    (h)  Make any voluntary or optional prepayment of any
         Indebtedness of the Company or any of its
         Subsidiaries for borrowed money incurred or permitted
         to exist under the terms of this Agreement, other
         than:

         (i)  Indebtedness evidenced by the Notes;

         (ii) Indebtedness of NCB Business Credit and NCB
              Mortgage to the Company; and

         (iii)     any Indebtedness which has a maturity of
                   not more than one year from the date of its
                   occurrence;

    (i)  Make, or suffer to exist, any Investment in any
         Person, including, without limitation, any
         shareholder, director, officer or employee of the
         Company or any of its Subsidiaries, except
         investments in:

         (i)  Demand deposits in and one-to-four day unsecured
              loans to Selected Banks;

         (ii) Marketable obligations of the United States;

         (iii)     Marketable obligations guaranteed by or
                   insured by the United States, or those for
                   which the full faith and credit of the
                   United States is pledged for the repayment
                   of principal and interest thereon;

         (iv) Marketable obligations issued, guaranteed, or
              fully insured by any agency, instrumentality, or
              corporation of the United States established or
              to be established by the Congress, for which the
              credit of such agency, instrumentality, or
              corporation is pledged for the repayment of the
              principal and interest thereof;

         (v)  Marketable general obligations of a state, a
              territory or a possession of the United States,
              or any political subdivision of any of the
              foregoing, or the District of Columbia,
              unconditionally secured by the full faith and
              credit of such state, territory, possession,
              political subdivision or district provided that
              such state, territory, possession, political
              subdivision or district has general taxing
              authority and the power to levy such taxes as
              may be required for the payment of principal and
              interest thereof;

         (vi) Domestic and London interbank market, negotiable
              time and variable rate certificates of deposit
              issued by Selected Banks;

         (vii)Marketable bankers' acceptances and finance
              bills accepted by Selected Banks;

         (viii) Prime commercial paper having a credit
                rating equal to at least A-2 issued by
                Standard & Poor's Corporation ("S&P"), P-2
                issued by Moody's Investors Service, Inc.
                ("Moody's") or Duff-2 issued by Duff &
                Phelps Inc.;

         (ix) Marketable corporate debt securities having an A
              credit rating issued by both S&P and Moody's;

         (x)  Repurchase, reverse repurchase agreements and
              security lending agreements collateralized by
              securities of the type described in subsections
              (ii) and (iv);

         (xi) Asset-backed securities issued against a pool of
              receivables which have a long-term rating of AAA
              or better by Standard & Poors, Moodys or Duff &
              Phelps and which have an average life or final
              maturity, as determined by the dealer's
              prepayment assumptions at the time of purchase,
              of no more than five years;

         (xii)Mortgaged-backed securities issued against
              an underlying pool of mortgages which have
              a long-term rating of AAA or better by
              Standard & Poors, Moodys or Duff & Phelps;
              provided such mortgage-backed securities
              shall have an average life, as determined
              by the dealer's prepayment assumptions at
              the time of purchase, of no more than five
              years;

         (xiii)Subsidiaries, subject to the limitations
               stated in subsection 6.1(m)(vi) hereof;

         (xiv) Promissory notes and other interest bearing
               obligations acquired in the ordinary course
               of business and the issuance of letters of
               credit in the ordinary course of business;

    (j)  Change its fiscal year;

    (k)  (i)  Be or become obligated to the Pension Benefit
              Guaranty Corporation, other than in respect of
              annual premium payments, in excess of $50,000 in
              the aggregate;

         (ii) Be or become obligated to the IRS with respect
              to excise or other penalty taxes provided for in
              Section 4975 of the Code in excess of $50,000 in
              the aggregate;

    (l)  Modify, amend, supplement or terminate, or agree to
         modify, amend, supplement or terminate its charter or
         by-laws;

    (m)  Except as expressly permitted by this Agreement,
         directly or indirectly: (i) make any investment in an
         Affiliate; or (ii) consolidate with or purchase or
         acquire assets from an Affiliate; or enter into any
         other transaction directly or indirectly with or for
         the benefit of any Affiliate (including, without
         limitation, guarantees and assumptions of obligations
         of an Affiliate); provided, however, that (x) any
         Affiliate who is an individual may serve as an
         employee or director of the Company and receive
         reasonable compensation for his services in such
         capacity, (y) the Company may enter into any
         transaction with an Affiliate providing for the
         leasing of property, the rendering or receipt of
         services or the purchase or sale of product,
         inventory and other assets in the ordinary course of
         business if the monetary or business consideration
         arising therefrom would be substantially as
         advantageous to the Company as the monetary or
         business consideration that would obtain in a
         comparable arm's-length transaction with a Person not
         an Affiliate, and (z) subject to compliance with
         Section 6.1(m) and the other provisions of this
         Agreement, the Company may make annual charitable
         contributions in reasonable amounts as may be
         determined from time to time by the Board of
         Directors of the Company to NCB Development
         Corporation, a not-for-profit corporation organized
         under the laws of the District of Columbia;

    (n)  Subject to subsections 6.1(m)(vi), (vii) and (viii),
         create, incur, permit to exist or have outstanding
         any Indebtedness, except:

         (i)  Indebtedness under the NatWest Loan Agreement,
              and the Note;

         (ii) Taxes, assessments and governmental charges,
              non-interest bearing accounts payable and
              accrued liabilities, in any case not more than
              90 days past due from the original due date
              thereof (e.g., deferred compensation and
              deferred taxes) and in each case incurred and
              continuing in the ordinary course of business;

         (iii)     Indebtedness under, and as permitted by,
                   the Senior Note Agreements;

         (iv) Indebtedness under the Class A Notes; and

         (v)  Indebtedness of NCB Business Credit and NCB
              Mortgage to the Company.

                                ARTICLE VII
                             EVENTS OF DEFAULT

    Section 7.1. Events of Default. If one or more of the
following Events of Default shall occur and be continuing:

    (a)  (i)  the Company shall fail to make any payment of
              principal on either Note when due; or

         (ii) the Company shall fail to make any payment of
              interest on either Note when due and such
              failure shall continue for a period of three (3)
              Business Days; or

    (b)  the Company shall default in any payment of principal
         of or interest on any other obligation for borrowed
         money beyond any period of grace provided with
         respect thereto or in the performance of any other
         agreement, term or condition contained in any
         instrument or agreement evidencing, securing,
         guaranteeing or otherwise relating to any such
         obligation and shall not have cured such default
         within any period of grace provided by such
         agreement, or any event or condition referred to in
         any such agreement shall occur or fail to occur, if
         the effect of such default, event or condition is to
         cause, or permit the holder or holders of such
         obligations (or a trustee on behalf of such holder or
         holders) to cause, such obligation to become due
         prior to its stated maturity and such accelerated
         obligation is for an amount in excess of one percent
         (1%) of the Indebtedness of the Company and its
         Consolidated Subsidiaries; or

    (c)  any representation or warranty herein made by the
         Company, or any certificate or financial statement
         furnished pursuant to the provisions hereof, shall
         prove to have been false or misleading in any
         material respect as of the time made or furnished; or

    (d)  the Company shall default in the performance or
         observance of any covenant, condition or agreement
         contained in Section 6.1(g), 6.1(n) or 6.2; or

    (e)  the Company shall default in the performance or
         observance of any other covenant, condition or
         provision hereof and such default shall not be
         remedied within thirty (30) days after written notice
         thereof is delivered to the Company by the holder of
         any Note; or

    (f)  a proceeding (other than a proceeding commenced by
         the Company) shall have been instituted in a court
         having jurisdiction in the premises seeking a decree
         or order for relief in respect of the Company in an
         involuntary case under any applicable bankruptcy,
         insolvency or other similar law now or hereafter in
         effect, or for the appointment of a receiver,
         liquidator, assignee, custodian, trustee,
         sequestrator (or similar official) of the Company or
         for any substantial part of its total assets, or for
         the winding-up or liquidation of its affairs and such
         proceedings shall remain undismissed or unstayed and
         in effect for a period of sixty (60) consecutive days
         or such court shall enter a decree or order granting
         the relief sought in such proceeding; or

    (g)  the Company shall commence a voluntary case under any
         applicable bankruptcy, insolvency or other similar
         law now or hereafter in effect, shall consent to the
         entry of an order for relief in an involuntary case
         under any such law, or shall consent to the
         appointment of or taking possession by a receiver,
         liquidator, assignee, trustee, custodian,
         sequestrator (or other similar official) of the
         Company or for any substantial part of its total
         assets, or shall make a general assignment for the
         benefit of creditors, or shall fail generally to pay
         its debts as they become due, or shall take any
         corporate action in furtherance of any of the
         foregoing; or

    (h)  a judgment or order shall be entered against the
         Company by any court, and (i) in the case of a
         judgment or order for the payment of money, either
         (A) such judgment or order shall continue
         undischarged and unstayed for a period of 10 days in
         which the aggregate amount of all such judgments and
         orders exceeds $500,000 or (B) enforcement
         proceedings shall have been commenced upon such
         judgment or order and (ii) in the case of any
         judgment or order for other than the payment of
         money, such judgment or order could, in the
         reasonable judgment of the Bank, together with all
         other such judgments or orders, have a materially
         adverse effect on the Company; or

    (i)  (i) any Termination Event shall occur with respect to
         any Benefit Plan, (ii) any Accumulated Funding
         Deficiency, whether or not waived, shall exist with
         respect to any Benefit Plan, (iii) any Person shall
         engage in any Prohibited Transaction involving any
         Benefit Plan, (iv) the Company or any ERISA Affiliate
         shall be in "default" (as defined in ERISA Section
         4219(c)(5)) with respect to payments owing to a
         Multiemployer Benefit Plan as a result of the
         Company's or any ERISA Affiliate's complete or
         partial withdrawal (as described in ERISA Section
         4203 or 4208) from such Multiemployer Benefit Plan,
         (v) the Company or any ERISA Affiliate shall fail to
         pay when due an amount that is payable by it to the
         PBGC or to a Benefit Plan under Title IV of ERISA, or
         (vi) a proceeding shall be instituted by a fiduciary
         of any Benefit Plan against the Company or any ERISA
         Affiliate to enforce ERISA Section 515 and such
         proceeding shall not have been dismissed within 30
         days thereafter, except that no event or condition
         referred to in clauses (i) through (vi) shall
         constitute an Event of Default if it, together with
         all other such events or conditions at the time
         existing, has not had, and in the reasonable
         determination of the Bank will not have, a materially
         adverse effect on the Company;

then, and in any such event, the Bank upon notice to the
Company may (a) declare the entire outstanding principal
amount, if any, of the Notes (if then issued), any and all
accrued and unpaid interest thereon and any and all other
amounts payable by the Company to the Bank under this Agreement
or the Notes to be forthwith due and payable, whereupon the
entire outstanding principal amount, if any, of the Notes,
together with any and all accrued and unpaid interest thereon
and any and all other such amounts, shall become and be
forthwith due and payable, and (b) terminate the obligation of
the Bank to make Loans, in each case without presentment,
demand, protest or further notice of any kind, all of which are
hereby expressly waived by the Company; provided, however, that
in the event of the entry of an order for relief with respect
to the Company under the Federal Bankruptcy Code, (a) any
principal amount of the Notes then outstanding, together with
any and all accrued and unpaid interest thereon and any and all
such other amounts, shall thereupon automatically become and be
due and payable, and (b) the Bank's obligation to make Loans
shall thereupon automatically terminate, in each case without
presentment, demand, protest or notice of any kind, all of
which are hereby expressly waived by the Company.

                               ARTICLE VIII
                               MISCELLANEOUS

    Section 8.1 Amendments and Waivers; Cumulative Remedies.
No delay or failure of the Bank or the holder of any Note in
exercising any right, power or privilege hereunder shall affect
such right, power or privilege; nor shall any single or partial
exercise thereof or any abandonment or discontinuance of steps
to enforce such a right, power or privilege preclude any
further exercise thereof or of any other right, power or
privilege. The rights and remedies of the Bank, of any other
holder of any Note hereunder and of the Company are cumulative
and not exclusive of any rights or remedies which any of them
would otherwise have. Any waiver, permit, consent or approval
of any kind or character (whether involving a breach, default,
provision, condition or term hereof or otherwise) on the part
of the Bank, of the holder of any Note, or of the Company under
this Agreement or under any Note must be in writing and shall
be effective only in the specific instance and for the purpose
for which given and only to the extent set forth specifically
in such writing. No notice or demand given hereunder shall
entitle the recipient thereof to any other or further notice or
demand in similar or other circumstances.

    Section 8.2 Survival of Representation and Warranties. All
representations, warranties, covenants and agreements of the
Company contained herein or made in writing in connection
herewith shall survive the execution and delivery of this
Agreement, the making of Loans hereunder and the issuance of
the Notes, provided that the survival of a representation or
warranty shall not constitute a restatement of such
representation or warranty after the Effective Date.

    Section 8.3 Supervening Illegality.  If, after any Loan
Date, as the result of (i) the adoption of any law, rule or
regulation by the United States of America or other
Governmental Body, (ii) any change in the existing laws, rules
and regulations of the United States of America or other
Governmental Body, (iii) the issuance of any order or decree by
any Governmental Body, (iv) any change in the interpretation or
administration of any applicable law, rule, regulation, order
or decree by any Governmental Body (including any central bank
or similar agency) charged with the interpretation or
administration thereof, or (v) compliance by the Bank with any
request or directive (whether or not having the force of law)
of any Governmental Body, it shall be unlawful or impossible
for the Bank to maintain the Loans, or either of them (after
the Bank shall have used reasonable efforts to avoid such
result), the Bank shall so notify the Company and the Bank may
require the Company to prepay the entire principal amount of,
and all accrued and unpaid interest on, such Loan or Loans,
together with any amount payable pursuant to Section 3.6(C), by
giving the Company at least thirty (30) business days' prior
written notice. If after the Effective Date and prior to a Loan
Date it shall become unlawful or impossible for the Bank to
make a Loan, the obligation to make such Loan shall terminate
forthwith.

    Section 8.4 No Reduction in Payments. All payments due to
the Bank hereunder, and all other terms, conditions, covenants
and agreements to be observed and performed by the Company
hereunder, shall be made, observed or performed by the Company
without any reduction or deduction whatsoever, including
any,reduction or deduction for any set-off, recoupment,
counterclaim (whether sounding in tort, contract or otherwise)
or tax. The Bank has submitted to the Company two duly
completed and signed copies of Form 4224 of the United States
Internal Revenue Service relating to all amounts to be received
by such Bank pursuant to this Agreement. The Bank shall, from
time to time, submit to the Company such additional duly
completed and signed copies of such forms (or such successor
forms as shall be adopted from time to time by the relevant
United States taxing authorities) as may be (i) requested in
writing by the Company and (ii) appropriate under then current
United States law or regulations to avoid or reduce United
States withholding taxes on payments in respect of all amounts
to be received by the Bank pursuant to this Agreement.

    Section 8.5 Change of Control Option.  (A) In the event
that there shall occur any Change of Control (as defined below)
in respect of the Company, the Bank shall have the right, at
its option exercisable at any time within six months following
the Change Date (as defined below), to require the Company to
purchase the Notes on the Purchase Date (as defined below) at a
purchase price that shall be equal to the sum of (i) the
principal amount of the Notes then outstanding, plus (ii) any
and all accrued and unpaid interest on the Notes to the
Purchase Date plus (iii) the amount that would be payable by
the Company under Section 3.6(C) in the case of a prepayment in
full of the Notes (the "Purchase Price").

    (B)  The Company shall give the Bank written notice of the
occurrence of a Change of Control within five Business Days
following the Change Date. No failure of the Company to give
notice of a Change of Control shall limit the right of the Bank
to require the Company to purchase the Note pursuant to this
Section 8.5.

    (C)  The Bank may exercise its option hereunder to require
the Company to purchase the Notes by delivering to the Company
at any time within six months after the Change Date (i) written
notice of such exercise specifying the Purchase Date and (ii)
the Notes duly endorsed. The Bank's commitment shall
automatically terminate immediately upon the Company's receipt
of the Bank's written notice of such exercise of its option
under and in accordance with this Section 8.5.

    (D)  In the event of the exercise by the Bank of its
option under this Section 8.5 in the manner provided herein,
the Company shall pay or cause to be paid to the Bank on the
Purchase Date the Purchase Price (determined in accordance with
Subsection 8.5(A)) in immediately available funds.

    (E)  As used in this Section 8.5, the term:

         (1)  "Change Date" means the date on which any Change
of Control shall be deemed to have occurred; provided, that, if
the Company shall fail to give timely notice of the occurrence
of a Change of Control to the Bank as provided in Subsection
8.5(B) of this Section 8.5, for the purpose of determining the
duration of the option of the Bank granted under this Section
8.5, "Change Date" shall mean the earlier of (i) the date on
which notice of a Change of Control is duly given by the
Company to the Bank or (ii) the date on which the Bank obtains
actual knowledge of the Change of Control.

         (2)  "Change of Control" means when, and shall be
deemed to have occurred at such time as, a "person" or "group"
(within the meaning of Sections 13(d) and 14(d)(2) of the
Exchange Act) becomes the "beneficial owner" (as defined in
Rule 13d-3 under the Exchange Act) of more than fifty percent
(50%) of the then outstanding Voting Stock of the Company;
provided, that fifty percent shall become seventy percent (70%)
with respect to any "employee benefit plan" (as defined in
Section 3(3) of ERISA) maintained by the Company or any
Subsidiary of the Company or any trust or funding vehicle
maintained for or pursuant to such "employee benefit plan".

         (3)  "Purchase Date" means the date on which the
Company shall purchase the Note from the Bank pursuant to the
exercise by the Bank of its option under this Section 8.5
pursuant to a notice given to the Company in accordance with
Subsection 8.5(C) of this Section 8.5, which date shall be a
business day not less than 90 nor more than 120 days after the
date the Bank gives the Company written notice of such
exercise.

         (4)  "Voting Stock" shall mean capital stock of the
Company of any class or classes (however designated) the
holders of which are ordinarily, in the absence of
contingencies, entitled to vote for the election of the Board
of Directors of the Company, it being understood that, at the
Effective Date, the Common Stock, Classes B and C $100 par
value, of the Company are the only outstanding classes of
capital stock of the Company that constitute "Voting Stock".

    Section 8.6 Stamp Taxes. The Company agrees to pay, and to
save the Bank harmless from all liability for, any stamp,
transfer, documentary or similar taxes, assessments or charges
(herein "Stamp Taxes"), and any penalties or interest with
respect thereto, which may be assessed, levied, collected or
imposed, or otherwise become payable, in connection with the
execution and delivery of this Agreement or the Note.

    Section 8.7 Notices. Any notice, statement, request or
demand required or permitted hereunder to be in writing may be
given by telex, cable or electronic communication means. All
notices, statements, requests and demands given to or made upon
either party hereto in accordance with the provisions of this
Agreement shall be deemed to have been given or made in the
case of telephonic notice (to the extent expressly permitted
hereunder) when made, or in the case of any other type of
notice, when actually received, if to the Company, to it at

         National Consumer Cooperative Bank
         1401 Eye Street, N.W. - Suite 700
         Washington, D.C. 20005

         Attention: Richard L. Reed
         Telecopy: (202) 336-7803

         and:

         Shea & Gardner
         1800 Massachusetts Avenue, N.W.
         Washington, D.C. 20036

         Attention: Martin J. Flynn, Esq.
         Telecopy: 202-828-2195

         and if to the Bank, to it at:

         Comerica Bank
         One Detroit Center
         500 Woodward Avenue
         Detroit, Michigan 48226

         Attention: Tammy Gurne
         Telecopy: (313) 222-3330

or such other address for notice as either party may designate
for itself in a notice to the other party, except in cases
where it is expressly provided herein that such notice,
statement, request or demand shall not be effective until
received by the party to whom it is addressed.

    Section 8.8 Governing Law. This Agreement and the Notes
shall be deemed to be contracts under the laws of the State of
Michigan and for all purposes shall be governed by and
construed in accordance with the laws of said state.

    Section 8.9 Successors and Assigns.

    (a)  This Agreement shall be binding upon and inure to the
         benefit of and be enforceable by the respective
         successors and assigns of the parties hereto,
         provided that the Company may not assign or transfer
         any of its interest hereunder without the prior
         written consent of the Bank.

    (b)  The Bank may make, carry or transfer any Loan at, to
         or for the account of, any of its branch offices or
         the offices of any of its Affiliates.

    (c)  The Bank may assign its rights and delegate its
         obligations under this Agreement; provided that any
         such assignment or delegation (other than the pledge
         of the Note to the Federal Reserve Bank) may be made
         only with the prior written consent of the Company,
         which consent shall not be unreasonably withheld or
         delayed. The Bank may sell participations in all or
         any part of the Loans made by it or its commitment or
         any other interest herein or in the Notes to another
         bank or other entity. In the case of an assignment,
         upon notice thereof by the Bank to the Company, the
         assignee shall have, to the extent of such assignment
         (unless otherwise provided thereby), the same rights
         and benefits as it would have if it were the Bank
         hereunder and the holder of the Notes, and, if the
         assignee has expressly assumed, for the benefit of
         the Company, the Bank's obligations hereunder, the
         Bank shall be relieved of its obligations hereunder
         to the extent of such assignment and assumption. In
         the case of a participation, the participant shall
         not have any rights under this Agreement or the Notes
         or any other document delivered in connection
         herewith (the participant's rights against the Bank
         in respect of such participation to be those set
         forth in the agreement executed by the Bank in favor
         of the participant relating thereto) and all amounts
         payable by the Company shall be determined as if the
         Bank had not sold such participation.

    Section 8.10 Maximum Rate of Interest Permitted by Law.
Nothing in this Agreement shall require the Company to pay
interest for the account of the Bank at a rate exceeding the
maximum rate permitted by applicable law to be charged or
received by the Bank, it being understood that neither this
Section nor Section 8.8 is intended to make the criminal laws
of any jurisdiction applicable in circumstances in which they
would not otherwise apply. If the rate of interest specified
herein or in the Notes would otherwise exceed the maximum rate
so permitted to be charged or received with respect to any
Note, the rate of interest required to be paid for the account
of the Bank shall be automatically reduced to such maximum
rate.

    Section 8.11 Expenses; Indemnification.

    (a)  The Company shall save the Bank harmless against all
         reasonable out-of-pocket expenses (including
         attorneys' fees and expenses) of the Bank and shall
         indemnify the Bank, its Affiliates, officers,
         employees and agents ("Indemnified Persons") against
         the costs of preparing this Agreement and the Notes,
         all costs, expenses, losses and damages arising in
         connection with this Agreement or the Notes,
         including with respect to any Credit Agreement
         Related Claim. The obligation of the Company under
         this paragraph shall survive the payment of the
         Notes.

    (b)  All amounts payable by the Company under Section
         8.11(a) shall be immediately due upon written request
         by the Bank for the payment thereof.

    Section 8.12 Set-Off; Suspension of Payment and
Performance. The Bank is hereby authorized by the Company, at
any time and from time to time, without notice, (a) during any
Event of Default, to set off against, and to appropriate and
apply to the payment of, the liabilities of the Company under
this Agreement and the Notes (whether matured or unmatured,
fixed or contingent or liquidated or unliquidated) any and all
liabilities owing by the Bank or any of its Affiliates to the
Company (whether payable in Dollars or any other currency,
whether matured or unmatured and, in the case of liabilities
that are deposits, whether general or special, time or demand
and however evidenced and whether maintained at a branch or
office located within or without the United States) and (b)
during any Event of Default, to suspend the payment and
performance of such liabilities owing by such Person or its
Affiliates and, in the case of liabilities that are deposits,
to return as unpaid for insufficient funds any and all checks
and other items drawn against such deposits.

    Section 8.13 Judicial Proceedings: Waiver of Jury Trial.
Any judicial proceeding brought against the Company with
respect to any Credit Agreement Related Claim may be brought in
any court of competent jurisdiction whose territorial
jurisdiction includes the Eastern District of Michigan, and, by
execution and delivery of this Agreement, the Company (a)
accepts, generally and unconditionally, the nonexclusive
jurisdiction of such courts and any related appellate court and
irrevocably agrees to be bound by any judgment rendered thereby
in connection with any Credit Agreement Related Claim and (b)
irrevocably waives any objection it may now or hereafter have
as to the venue of any such proceeding brought in such a court
or that such a court is an inconvenient forum. The Company
hereby waives personal service of process and consents that
service of process upon it may be made by certified or
registered mail, return receipt requested, at its address
specified or determined in accordance with the provisions of
Section 8.7, and service so made shall be deemed complete on
the third Business Day after such service is deposited in the
mail. Nothing herein shall affect the right of the Bank or any
other Indemnified Person to serve process in any other manner
permitted by law or shall limit the right of the Bank or any
other Indemnified Person to bring proceedings against the
Company in the courts of any other jurisdiction. Any judicial
proceeding by the Company against the Bank involving any Credit
Agreement Related Claim shall be brought only in a court
located in the State of Michigan. THE COMPANY AND THE BANK
HEREBY WAIVE TRIAL BY JURY IN ANY JUDICIAL PROCEEDING TO WHICH
THEY ARE BOTH PARTIES INVOLVING ANY CREDIT AGREEMENT RELATED
CLAIM.

    Section 8.14 LIMITATION OF LIABILITY. NEITHER THE BANK NOR
ANY OTHER INDEMNIFIED PERSON SHALL HAVE ANY LIABILITY WITH
RESPECT TO, AND THE COMPANY HEREBY WAIVES, RELEASES AND AGREES
NOT TO SUE FOR, ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES
SUFFERED OR ALLEGED BY THE COMPANY OR THE BANK IN CONNECTION
WITH ANY CREDIT AGREEMENT RELATED CLAIM.

    Section 8.15 Severability. The provisions of this
Agreement are severable, and if any clause or provision of this
Agreement shall be held invalid or unenforceable in whole or in
part in any jurisdiction, then such clause or provision shall,
as to such jurisdiction, be ineffective to the extent of such
invalidity or unenforceability without in any manner affecting
the validity or enforceability of such clause or provision in
any other jurisdiction or the remaining provisions hereof ln
any jurisdiction.

    Section 8.16 Counterparts. This Agreement may be executed
in any number of counterparts and by different parties hereto
on separate counterparts, each complete set of which, when so
executed and delivered by all parties, shall be an original,
but all such counterparts shall together constitute but one and
the same instrument.

    Section 8.17 Headings, Bold Type and Index. The section
headings, subsection headings, and bold type used herein and
the Index hereto have been inserted for convenience of
reference only and do not constitute matters to be considered
in interpreting this Agreement.

    IN WITNESS WHEREOF, the parties hereto, by their officers
"hereunto duly authorized, have executed this Agreement as of
the day and year first above written.

NATIONAL CONSUMER
  COOPERATIVE BANK                COMERICA BANK


By:_____________________          By:________________________

Its:____________________          Its:_______________________

<PAGE>
                     

                              EXHIBIT "A"
                          FORM OF PROMISSORY NOTE

                              PROMISSORY NOTE

U.S. $10,000,000                       
Dated:___________________

    FOR VALUE RECEIVED, the undersigned, National Consumer
Cooperative Bank, a corporation organized under the laws of the
United States (the "Company"),hereby promises to pay to the
order of Comerica Bank (the "Bank") the principal amount of TEN
MILLION UNITED STATES DOLLARS ($10,000,000) on the Maturity
Date.

    The Company promises to pay interest from the date hereof
until the Maturity Date on the principal amount of this
Promissory Note from time to time outstanding at the per annum
interest rate of ______________________________ PERCENT
(__________%), payable on each Interest Payment Date.  Interest
shall be computed on the basis of a year of 360 days consisting
of 12 months of 30 days each and, in the case of a portion of a
month, for the actual number of days (including the first and
excluding the last) elapsed.  Any principal amount of this
Promissory Note which is not paid on the Maturity Date shall
bear interest from the Maturity Date and until paid in full at
the Default Rate.  In no event shall the rate of interest borne
by this Promissory Note at any time exceed the maximum rate of
interest permitted at that time under applicable law.

    Payments of the principal amount of and interest on this
Promissory note shall be made in lawful money of the United
States of America to the Bank at 500 Woodward Avenue, Detroit,
Michigan or at such other place as the holder of this Note may
designate in writing to the Company.

    This Promissory Note is a Note referred to in the Term
Loan Agreement, of even date herewith (the "Term Loan
Agreement"), between the Bank and the Company.  The Term Loan
Agreement, among other things, contains provisions for optional
prepayments on account of the principal of this Promissory Note
by the Company and for acceleration of the maturity of this
Promissory note upon the terms and conditions therein
specified.  Capitalized terms used (but not defined) in this
Promissory Note shall have the meanings given to them in the
Term Loan Agreement.

                             NATIONAL CONSUMER COOPERATIVE BANK


                             By:___________________________

                             Its:__________________________
<PAGE>
                          

                            SCHEDULE OF INTEREST


         This Schedule of Interest attached to the
         Promissory Note dated __________________,
         199___ of NATIONAL CONSUMER COOPERATIVE
         BANK, payable to the order of COMERICA
         BANK, and is, by specific reference,
         incorporated in and made a part of the
         Promissory Note.

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

Interest Period                           Payment of
First    Last      Principal          Interest          Notation       
 Day     Day       Outstanding    Amount        Date     Made By
                                
_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________ 

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________
<PAGE>
             


                               EXHIBIT "B"
                          PURSUANT TO SECTION 6.2
                   OF TERM LOAN AGREEMENT BY AND BETWEEN
                    NATIONAL CONSUMER COOPERATIVE BANK
                                    AND
                               COMERICA BANK
            __________________________________________________

                       PERMITTED SECURITY INTERESTS,
                          LIENS AND ENCUMBRANCES
            __________________________________________________


NCB Savings Bank, FSB, ("NCBSB") has under pledge to the
Federal Home Loan Bank of Cincinnati (FHLBC) its mortgage loan
portfolio under a Blanket Agreement for Advances and Security
Agreement which allows a blanket lien to secure borrowings from
FHLBC.

The Company extends lines of credit to NCB Business credit and
NCB Mortgage, each secured by all assets of NCB Business Credit
and NCB Mortgage pursuant to certain Business Loan/Security
Agreements.

Each of the Company, NCB Mortgage and NCB Business Credit sells
mortgage loans, ESOP loans and other loans from its portfolio
in the ordinary course of business, structured either as an
Asset Securitization or a sale of whole loans.  The SPV or
other purchaser typically provides for an alternative security
interest and files a financing statement covering such loans in
order to protect itself against a subsequent determination that
such sale was not a sale but rather a loan.
























                                       Exhibit 22.1


              LIST OF SUBSIDIARIES AND AFFILIATE


NCB Mortgage Corporation          (wholly-owned) (Delaware)

NCB Financial Corporation         (wholly-owned) (Delaware)

NCB Savings Association,FSB       (wholly-owned) (Federal)

NCB Investment Advisers, Inc.     (wholly-owned) (Delaware)

NCB Insurance Brokers, Inc.       (wholly-owned) (New York)

Cooperative Funding Corporation   (wholly-owned) (Delaware)

NCB I, Inc.                       (wholly-owned) (Delaware)
                                  (special purpose corp.)

NCB Retail Finance Corporation    (wholly-owned) (Delaware)
                                  (special purpose corp.)

NCB Development Corporation       (non-profit corporation
                                  without capital stock)
                                  (District of Columbia)






































                                       Exhibit 10.5


         EXECUTIVE MANAGEMENT INCENTIVE PLAN FOR 1996

1. LOAN ORIGINATION (25 Points)

    The following objectives are weighted 40%, 40% and 20%
respectively.

    A. Real Estate Originations        $195,000,000

    B. Commercial Originations         $153,000,000

    C. Share Loan and Single Family
         Originations                   $58,000,000

2. CREDIT QUALITY (20 Points)

    The following objectives are weighted 40%, 40% and 20%
respectively.

    A. As of year end the percentage of the total loan and LC
    portfolio that is non-performing(non-accruing, and OREO)
    will not exceed 1.5% of total loans and LC's.

         If non-performing assets are 1% or less of total
         loans at year end then the credit quality component
         of the Incentive Plan is weighted 25 points.

    B. As of year end the dollar percentage of classified
    (substandard) and doubtful) assets will not exceed 6% of
    total loans and LC's.

         If classified assets are 5% of total loans and LC's
         or less then this objective is weighted 50%.

    C. Overall loan administration objectives shall be
achieved as reported by Credit Review and measured by the
outside auditors, FCA and OTS.

3. NET INCOME (25% Points)

    The following objectives are weighted 50%, 25% and 25%
respectively.

    A. Meet budgeted net income. (Each additional $500,000
    after the first $500,000 of net income in excess of budget
    adds 5 points to the total incentive calculation.)

    B. Achieve 8% return on equity.

    C. Achieve ratio of 62% or less of operating expense(less
    NCBDC contribution) divided by net revenue (plus up to 1%
    of gains on asset sales.)

4. LOW INCOME/AFFORDABLE HOUSING (15 Points)

    The following objectives are weighted 75% and 25%
respectively and represent business developed jointly with
NCBDC:

    A. Low income originations and investments of $60,000,000.

         Each $1 million in excess of the goal increases the 
`        weight of the low income goal by one point to a   
    maximum of 20 points and increases the weight of this
         objective by 5% to a maximum of 90%.

    B. Conduct three new market or product opportunity     
assessments (50%) and implement one new opportunity (50%).

5. TRAINING AND PEOPLE DEVELOPMENT (10 Points)

    The following objectives are weighted equally.

    A. 65% of positions filled intgernally at grade 6 and
    above.

    B. 95% of employees have a personal development plan by
    year end.

6. CUSTOMER SATISFACTION (5 Points)

    A. Achieve a customer satisfaction rating average of four 
    on a five point rating scale in annual customer survey.

7. AWARD LEVELS

    Points         Incentive Award as a Percent of Base Salary

    50 - 64.9      Up to               15%

    65 - 79.9      Up to               25%

    80 - 89.9      Up to               30%

    90 and over    Up to               35%

    Incentive awards are determined by the CEO for each
participant based upon the results of this plan and the
achievement of individual performance objectives.

8. PARTICIPANTS

    C.E. Snyder              M. Hiltz
    C. Blakely               R. L. Reed
    C. H. Hackman            T. W. Simonette
    








                                            Exhibit 25.12



                   POWER OF ATTORNEY

                      Know all men by these presents:

                That I Anthony J. Scallon                    ,

of 3716 40th Ave., South, Minneapolis, MN 55406               ,
a member of the Board of Directors of THE NATIONAL CONSUMER
COOPERATIVE BANK, do hereby make, constitute and appoint as my
true lawful attorney in fact Richard L. Reed or Louise M. Grant
for me and in my name, place and stead to sign any and all of
the following and amendments thereto executed on behalf of THE
NATIONAL CONSUMER COOPERATIVE BANK     and filed with the
Securities and Exchange Commission, as follows:

Annual Reports on Form 10-K for the NATIONAL CONSUMER
COOPERATIVE BANK.


    IN WITNESS WHEREOF, I have hereunto set my hand this   day

of                       ,                 .



                                         
Signature


State of                         )
                                  )         SS:  
County of                        )

    On this           day of                  ,         ,
before me personally appeared the above, to me known and known
to me to be the person mentioned and described in and who
executed the foregoing instrument and he duly acknowledged to
me that he executed the same.



                                
Notary Public


My Commission expires:
<PAGE>
                                                     

                                              Exhibit 25.13


                         POWER OF ATTORNEY

                      Know all men by these presents:

                That I Sheila A. Smith                       ,

of 180 N. LaSalle, Suite 1101, Chicago, IL 60601              ,
a member of the Board of Directors of THE NATIONAL CONSUMER
COOPERATIVE BANK, do hereby make, constitute and appoint as my
true lawful attorney in fact Richard L. Reed or Louise M. Grant
for me and in my name, place and stead to sign any and all of
the following and amendments thereto executed on behalf of THE
NATIONAL CONSUMER COOPERATIVE BANK     and filed with the
Securities and Exchange Commission, as follows:

Annual Reports on Form 10-K for the NATIONAL CONSUMER
COOPERATIVE BANK.


    IN WITNESS WHEREOF, I have hereunto set my hand this   day

of                       ,                 .



                                         
Signature


State of                         )
                                  )         SS:  
County of                        )

    On this           day of                  ,         ,
before me personally appeared the above, to me known and known
to me to be the person mentioned and described in and who
executed the foregoing instrument and he duly acknowledged to
me that he executed the same.



                                
Notary Public


My Commission expires:
<PAGE>
                                            

                                                     Exhibit 25.11


                             POWER OF ATTORNEY

                      Know all men by these presents:

                That I Alfred A. Plamann               ,of

Certified Grocers, 2601 S. Eastern Ave. Los Angeles CA 90040,
a member of the Board of Directors of THE NATIONAL CONSUMER
COOPERATIVE BANK, do hereby make, constitute and appoint as my
true lawful attorney in fact Richard L. Reed or Louise M. Grant
for me and in my name, place and stead to sign any and all of
the following and amendments thereto executed on behalf of THE
NATIONAL CONSUMER COOPERATIVE BANK     and filed with the
Securities and Exchange Commission, as follows:

Annual Reports on Form 10-K for the NATIONAL CONSUMER
COOPERATIVE BANK.


    IN WITNESS WHEREOF, I have hereunto set my hand this   day

of                       ,                 .



                                         
Signature


State of                         )
                                  )         SS:  
County of                        )

    On this           day of                  ,         ,
before me personally appeared the above, to me known and known
to me to be the person mentioned and described in and who
executed the foregoing instrument and he duly acknowledged to
me that he executed the same.



                                
Notary Public


My Commission expires:
<PAGE>
                                      

                                                   Exhibit 25.1


                             POWER OF ATTORNEY

                      Know all men by these presents:

                That I Joseph Cabral                         ,

of 9541 Mason Ave., Chatsworth, CA 91311                      ,
a member of the Board of Directors of THE NATIONAL CONSUMER
COOPERATIVE BANK, do hereby make, constitute and appoint as my
true lawful attorney in fact Richard L. Reed or Louise M. Grant
for me and in my name, place and stead to sign any and all of
the following and amendments thereto executed on behalf of THE
NATIONAL CONSUMER COOPERATIVE BANK     and filed with the
Securities and Exchange Commission, as follows:

Annual Reports on Form 10-K for the NATIONAL CONSUMER
COOPERATIVE BANK.


    IN WITNESS WHEREOF, I have hereunto set my hand this   day

of                       ,                 .



                                         
Signature


State of                         )
                                  )         SS:  
County of                        )

    On this           day of                  ,         ,
before me personally appeared the above, to me known and known
to me to be the person mentioned and described in and who
executed the foregoing instrument and he duly acknowledged to
me that he executed the same.



                                
Notary Public


My Commission expires:
<PAGE>
                                            

                                                   Exhibit 25.6


                             POWER OF ATTORNEY

                      Know all men by these presents:

                That I Pete Crear                            ,

of 5805 Ivanhoe Circle, Fitchburg, WI 53711                   ,
a member of the Board of Directors of THE NATIONAL CONSUMER
COOPERATIVE BANK, do hereby make, constitute and appoint as my
true lawful attorney in fact Richard L. Reed or Louise M. Grant
for me and in my name, place and stead to sign any and all of
the following and amendments thereto executed on behalf of THE
NATIONAL CONSUMER COOPERATIVE BANK     and filed with the
Securities and Exchange Commission, as follows:

Annual Reports on Form 10-K for the NATIONAL CONSUMER
COOPERATIVE BANK.


    IN WITNESS WHEREOF, I have hereunto set my hand this   day

of                       ,                 .



                                         
Signature


State of                         )
                                  )         SS:  
County of                        )

    On this           day of                  ,         ,
before me personally appeared the above, to me known and known
to me to be the person mentioned and described in and who
executed the foregoing instrument and he duly acknowledged to
me that he executed the same.



                                
Notary Public


My Commission expires:











                                            Exhibit 27


                   Financial Data Schedule

         Appendix C to Item 601(c) of Regulatorin S-K
Bank Holding Companies and Savings and Loan Holding Companies
                   Article 9 of Regulation S-X

Item Number        Item Description            Amount

9-03 (1)      Cash                            6,121,646    
9-03 (2)      Int-bearing deposits            7,997,730  
9-03 (3)      Fed-Funds - Sold                7,170,000
9-03 (4)      Trading - Assets                        0
9-03 (6)      Investments-Held-For-Sale      29,095,559
9-03 (6)      Investments - Carrying          3,118,956
9-03 (7)      Loans                         597,190,479
9-03 (7)(2)   Allowance                      14,554,240
9-03 (7)(11)  Total-Assets                  684,531,664
9-03 (12)     Deposits                       78,100,173    
9-03 (13)     Short-Term                    132,499,998    
9-03 (15)     Liabilities-Other              17,776,591    
9-03 (16)     Long-Term                     337,701,734
9-03 (21)     Common                         94,081,220
9-03 (22)     Other Stock Equity                254,038
9-03 (23)     Total-Liability-and-Equity    684,531,664
9-04 (1)      Interest-Loan                  48,563,512
9-04 (2)      Interest-Investment             3,934,756
9-04 (5)      Interest-Total                 52,498,268
9-04 (6)      Interest-Deposit                3,457,902
9-04 (9)      Total Interest-Expense         30,753,161    
9-04 (10)     Interst Income-Net             21,745,107
9-04 (11)     Loan-Losses                     1,904,500
9-04 (13)(h)  Securities-Realized Loss           73,938
9-04 (14)     Expense-Other                  22,592,713
9-04 (15)     Income-Pretax                   9,860,919
9-04 (20)     Net-Income                      9,083,236    
9-04 (21)     Eps-Primary                          9.65 
9-04 (21)     Eps-Diluted                          9.65    
l.B.5         Yield-Actual Int Earning             3.71
lll.C.1 (a)   Loans-Non-Accrual               1,740,794
lll.C.1 (b)   Loans-Past 90 days/more         1,159,869
lll.C.1 (c)   Loans-Troubled                  4,040,996
lll.C.2       Loans-Problem                           0 
lV.A.1        Allowance-Beginning            13,031,499
lV.A.2        Charge-Offs                       699,014
lV.A.3        Recoveries                        371,255    
lV.B.1        Allowance-Domestic                      0
lV.B.2        Allowance-Foreign                       0
lV.A.4        Allowance-End                  14,554,240
















<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                       6,121,646
<INT-BEARING-DEPOSITS>                       7,997,730
<FED-FUNDS-SOLD>                             7,170,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 29,095,559
<INVESTMENTS-CARRYING>                       3,118,956
<INVESTMENTS-MARKET>                                 0
<LOANS>                                    597,190,479
<ALLOWANCE>                                 14,554,240
<TOTAL-ASSETS>                             684,531,664
<DEPOSITS>                                  78,100,173
<SHORT-TERM>                               132,499,998
<LIABILITIES-OTHER>                         17,776,591
<LONG-TERM>                                337,701,734
<COMMON>                                    94,081,220
                                0
                                          0
<OTHER-SE>                                     254,038
<TOTAL-LIABILITIES-AND-EQUITY>             684,531,664
<INTEREST-LOAN>                             48,563,512
<INTEREST-INVEST>                            3,934,756
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                            52,498,268
<INTEREST-DEPOSIT>                           3,457,902
<INTEREST-EXPENSE>                          30,753,161
<INTEREST-INCOME-NET>                       21,745,107
<LOAN-LOSSES>                                1,904,500
<SECURITIES-GAINS>                              73,938
<EXPENSE-OTHER>                             22,592,713
<INCOME-PRETAX>                              9,860,919
<INCOME-PRE-EXTRAORDINARY>                           0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 9,083,236
<EPS-PRIMARY>                                     9.65
<EPS-DILUTED>                                     9.65
<YIELD-ACTUAL>                                    3.71
<LOANS-NON>                                  1,740,794
<LOANS-PAST>                                 1,159,869
<LOANS-TROUBLED>                             4,040,996
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                            13,031,499
<CHARGE-OFFS>                                  699,014
<RECOVERIES>                                   371,255
<ALLOWANCE-CLOSE>                           14,554,240
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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