NATIONAL CONSUMER COOPERATIVE BANK /DC/
10-K, 1997-03-28
PERSONAL CREDIT INSTITUTIONS
Previous: POLICY MANAGEMENT SYSTEMS CORP, 10-K, 1997-03-28
Next: SUBURBAN BANCORP INC, SC 13D/A, 1997-03-28



               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, 1996 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. 
A subsidiary of the registrant holds 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, 1996

Class C
(Common stock, $100.00 par value)                 217,516

Class B
(Common stock, $100.00 par value)                 786,004

Class D
(Common stock, $100.00 par value)                       3
<PAGE>
                              INDEX 

                              PART I

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

Item 2         Properties................................................  9

Item 3         Legal Proceedings.........................................  9

Item 4         Submission of Matters to a Vote 
                 of Security Holders.....................................  9

                             PART II

Item 5         Market for the Registrant's Common Stock and Related 
                 Stockholder Matters.....................................  10

Item 6         Selected Financial Data...................................  13

Item 7         Management's Discussion and Analysis of
                 Financial Condition and Results of Operations...........  14

Item 8         Financial Statements and Supplementary Data...............  24

Item 9         Changes in and Disagreements with Accountants, 
                 on Accounting and Financial Disclosure..................  63

                             PART III

Item 10        Directors and Executive Officers of the Registrant........  63

Item 11        Executive Compensation....................................  72

Item 12        Security Ownership of Certain
                 Beneficial Owners and Management........................  73

Item 13        Certain Relationships and Related Transactions............  74

                             PART IV

Item 14        Exhibits, Financial Statement Schedules
                 and Reports on Form 8-K.................................  79
<PAGE>
                             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 City, and Anchorage. NCB Financial Corporation, NCB 
Retail Finance Corporation  and NCB I, Inc. maintain offices in Wilmington, 
Delaware while NCB Savings Bank, FSB maintains its offices in Ohio.

     When used in this report, the words "believes", "anticipates", "expects",
"seeks" and similar expressions are intended to identify forward-looking
statements.  Such statements are subject to a number of risks and uncertainties
that could cause actual results to differ materially from those projected,
including: competition within each of NCB's businesses, the effects of
internationl, national and regional economic conditions, the availability of
capital and other risks described from time to time in NCB's filings with the
Commission.  Given these uncertainties, investors are cautioned not to place
undue reliance on such statements.  NCB also undertakes no obligation to 
publicly release the result of any revisions to these forward-looking 
statements that may be made to reflect any future events or circumstances.
     
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. 

     The loan committee approves loans and commitments that exceed individual
or team lending authority.

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 a constant maturity of 
one, three, five or ten years.  Interest rates 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 assessment 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 seeks to determine 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 orgination 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, 1996, approximately 16.5% of NCB's total assets
consisted of loans which qualify under the residential cap. 

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.
<PAGE>
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. 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 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,  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 
which has effectively 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.  
<PAGE>
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 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 January 10,
1997, the face amounts and current maturities of the outstanding replacement
notes were as follows:
          
                         Current
          Replacement   Maturity 
             Note         Date        Amount           Maturity    
              1          4/1/97      $53,553,328       3 months
                                                               
              2         10/1/97      $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. 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. 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. 

FURTHER INFORMATION

     For further information concerning the development of NCB's business in
1996, please see the response to Item 7.
<PAGE>
                       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, NCB Retail Finance Corporation and NCB I,Inc. maintain
offices in Wilmington, Delaware while NCB Savings Bank, FSB maintains its 
offices in Ohio.  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, 1996 was $1,231,000 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 
               1997     $1,300,000       $227,250
                                                               
               1998     $1,320,000       $231,960
                                                               
               1999     $1,340,000       $ 21,609
              
               2000     $1,360,000
                                                               
               2001     $1,380,000
                                                               
      After    2001     $  389,000
                                                               
       
                                                               
                   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 1996.
<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 at the time the loan
is made 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 suchstock 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 6.1% during 1996.  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. The Board declared an
initial dividend of 83 cents per share of Class C stock, payable on June 30, 
1996 to holders of record as of March 31, 1996. In November 1996, the Board
approved a dividend diminimus provision which states the Class C stock
dividends shall not be distributed to the stockholder until such time as the
cumulative amount of dividend payable to the stockholder is equal to, or
exceeds, twenty-five dollars ($25.00) unless specifically requested by
the stockholder. 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, 1996 there were 1,076 holders of Class B stock, 364
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, 1996,
of approximately $10.5 million of which $4.7 million will be distributed in cash
and $5.8 million in Class B or Class C stock.

Sales of Unregistered Shares of Class C Stock

     During 1996, NCB sold ten shares of its Class C stock without registration
under the Securities Act of 1933 (the "1933 Act") in reliance on the exemption
from registration provided by section 4(2) of the 1933 Act.  The stock was sold 
for $100 a share in cash without any underwriting discounts or commissions to
cooperative organizations eligible to obtain loans from NCB.  The stock was not
offered to the general public; the purchasers had access to essentially the same
information that would be contained in a registration statement and had the
capability to evaluate the merits of such an investment.
<PAGE>
<TABLE>
                ITEM 6. SELECTED FINANCIAL DATA
                     (DOLLARS IN THOUSANDS)

At December 31,             1996        1995      1994      1993       1992  
<S>                      <C>          <C>       <C>       <C>       <C>
Loans and leases
 outstanding             $750,094     $597,190  $501,090  $457,713  $457,551

Allowance for loan 
 losses                    15,504       14,554    13,031    12,309    10,419

Total assets              839,336      684,532   567,321   535,767   527,861

Total capital*            307,714      300,995   295,749   292,581   287,521

Subordinated debt         182,542      182,542   182,542   182,542   182,857

Long-term borrowings,
 including subordinated
 debt                     384,679      337,230   287,899   312,897   330,380

Members' equity           125,172      118,453   113,207   110,039   104,664

Total borrowings
 including deposits       515,257      365,288   256,315   230,868   228,512

For the Years Ended
 December 31,              1996         1995      1994      1993       1992    

Total interest income     $59,593      $52,498   $41,123   $38,997   $44,063

Total interest expense     35,299       30,753    20,609    20,663    23,918

Net interest income        24,294       21,745    20,514    18,334    20,145

Net income                 11,199        9,083     8,877     8,616     6,060

Ratios
 Capital to assets           36.7%        44.0%     52.3%     54.6%     54.5%
 Return on average           
   assets                     1.5%         1.5%      1.7%      1.6%      1.2%
 Return on average
  members' equity             9.2%         7.8%      7.9%      8.0%      5.8%
 Net yield on interest
  earning assets              3.5%         3.7%      4.1%      3.7%      3.9%
Average members'equity
 as a percent of

 Average total assets        16.6%        18.9%     21.5%     20.4%     19.8%
 Average total loans
  and lease financing        19.2%        21.9%     25.0%     24.3%     22.6%
Net average loans and
 lease financing to         
 average total assets        84.3%        86.2%     83.4%     81.9%     85.7%

Net average earning 
 assets to average
 total assets                92.4%        94.9%     93.3%     93.2%     96.5%

Allowance for loan
 losses to loans
 outstanding                  2.1%         2.5%      2.6%      2.7%      2.3%

Provision for loan
 losses to average
 loans outstanding            0.3%         0.4%      0.2%      0.3%      0.5%

 * - Capital includes members' equity and subordinated debt
** - Net of deferred hedge gains
</TABLE>
<PAGE>
        ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Financial summary

1996 vs 1995

         Net income of $11.2 million in 1996 increased 23.1% from $9.1 
million in 1995.  The growth in net income was due to increased volume of 
commercial and mortgage lending activities, servicing fees and other non-
interest income.  The impact of the increase in net interest income was 
partially offset by increases in the provision for loan losses and non-
interest expenses. 

         Credit quality in NCB's lending portfolio remained strong during 
1996.  The provision for loan losses as a percentage of average loans and 
leases decreased to .3% in 1996 from .4% in 1995 after increasing from .2% 
in 1994.  In this same period, the allowance for loan losses as a percentage 
of loans and leases has decreased to 2.1% in 1996 from 2.5% and 2.6% in 1995 
and 1994, respectively.

         The return on average assets remained unchanged from 1995 at 1.5%. The
return on average equity increased to 9.2% compared with 7.8% in 1995.

         Total assets increased 22.6% or $154.8 million to $839.3 million as of
December 31, 1996 from $684.5 million at year end 1995.  Loan originations of
commercial and residential real estate showed a 27.6% increase over last
year primarily due to growth in real estate loans held for sale.  

Net Interest Income                          

         Net interest income of $24.3 million for the year ended December 31,
 1996 represents an increase of $2.5 million or l1.7% over year end 1995. As 
shown on Table 2, the net yield on interest earning assets decreased 21 
basis points to 3.50% from 3.71% in 1995 while net spread slightly decreased 
from 2.60% in 1995 to 2.59% in 1996.

         Total interest income increased 14% to $59.6 million from $52.5 
million in 1995. The increase is attributable to higher average volume of
loans outstanding.In comparison to the prior year, average commercial and 
real estate loans increased due to the strengthening loan originations in the 
cooperative market and a favorable rate environment. As shown on Table 1, 
higher volume, mostly in loans held for sale, accounted for an increase of
$9.4 million in interest earned during 1996 compared with 1995.

         The average yields on the real estate and commercial loan portfolios
were 9.04% and 8.54%,respectively, in 1996. These yields dropped by 13 and 55 
basis points compared with the prior year.

         Total interest expense increased to $35.3 million in 1996 from $30.8
million in 1995. As shown on Table 1, the increase was primarily due to an
increase in the volume of notes payable, specifically short-term notes, required
to fund our growth.

See Table 1 & Table 2

Credit quality

    Credit quality remained strong in 1996 with total criticized loans below
1995 levels. Management believes that the current economic expansion is mature
and is likely to experience corrections. Therefore, it is anticipated there may 
be a slight increase in such loans due to a softening economy in 1997.

    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 that seek 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 track migration of
assets and 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 which relies upon the
expertise of lending teams familiar with particular segments of our industry. 
Those credit facilities exceeding delegated lending authority for each team are
approved by a senior management team in an attempt 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
Department.  The Department determines, on a case-by-case basis, the best course
of action 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 slightly to $1.95 million in 1996 
from $1.90 million in 1995. The provision as a percentage of average loans 
and leases outstanding decreased to .3% in 1996 from .4% in 1995. 

    The allowance for loan losses increased 6.5% to $15.5 million in 1996.  Due
to increased loan volume at year end, the allowance as a percentage of loans and
leases outstanding decreased to 2.1% at December 31, 1996 from 2.5% at December
31, 1995.  The allowance as a percentage of nonperforming loans ( restructured
and non-accruing loans ) decreased to 200% in 1996 compared with 252% in the
prior year.   

    Total nonperforming assets ( non-accruing and restructured loans and real
estate owned)  increased to $8.1 million at December 31, 1996 from $7.2 million
at December 31, 1995.  Nonperforming assets as a percentage of loans and leases
outstanding plus REO decreased slightly to 1.1% in 1996 from 1.2% in 1995. 
Nonperforming assets as a percentage of total capital increased to 6.5% in 1996
from 6.1% in 1995.
<PAGE>
<TABLE>
Table 1
CHANGES IN NET INTEREST INCOME
(dollars in thousands)

                                        1996 Compared to 1995       1995 Compared to 1994
                                      Increase (decrease) due to  Increase (decrease) due to
                                               change in:                  change in:

                                      Average  Average            Average  Average
For the years ended December 31,      Volume*   Rate    Net**     Volume*   Rate     Net**
<S>                                   <C>      <C>       <C>       <C>      <C>       <C>
Interest Income

Cash equivalents and investment
 securities                          $  406   $  (419)  $   13    $   15   $1,195    $ 1,210
Commercial loans and leases           3,659    (1,592)   2,067     4,081    2,518      6,599
Real estate loans                     5,378      (339)   5,039     3,143      424      3,567

Total interest income                 9,443    (2,350)   7,093     7,239    4,137     11,376

Interest Expense                            

Deposits                                616        35      651       589      789      1,378
Notes payable                         6,212    (1,269)   4,943     5,462    2,124      7,586
Subordinated debt                         2    (1,050)  (1,048)      (17)   1,196      1,179

Total interest expense                6,830    (2,284)   4,546     6,034    4,109     10,143

Net interest income                  $2,613   $   (66)  $2,547    $1,205   $   28    $ 1,233

 * 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>
<PAGE>
<TABLE>
Table 2
RATE RELATED ASSETS AND LIABILITIES
(dollars in thousands)
For the years ended December 31,
<S>                         <C>        <C>      <C>      <C>       <C>       <C>     <C>        <C>      <C>
                                        1996                       1995                         1994                
                                               Average                       Average                     Average
Assets                      Average    Income/  Rate/    Average   Income/   Rate/   Average    Income/  Rate/
                            Balance*   Expense  Yield    Balance*  Expense   Yield   Balance*   Expense  Yield 
Interest earning assets
Real estate loans           $316,015   $28,565  9.04%    $256,564  $ 23,524  9.17%   $220,870   $19,967  9.04%
Commercial loans and 
 leases                      317,427    27,106  8.54%     275,352    25,039  9.09%    228,466    18,431  8.07%

Total loans and leases       633,442    55,671  8.79%     531,916    48,563  9.13%    449,336    38,398  8.55%
Investment securities and
 cash equivalents             59,835     3,922  6.55%      53,962     3,935  7.29%     51,609     2,725  5.28%

Total interest earning
  assets                     693,277    59,593  8.60%      85,878    52,498  8.96%    500,945    41,123  8.21%

Allowance for loan losses    (14,976)                     (13,309)                    (12,968)                              

Non-interest earning assets
 Cash                          4,577                        5,023                       6,806                
 Other assets                 51,112                       39,446                      28,205                               
 
 Total non-interest earning
   assets                     55,689                       44,469                      35,011 

 Total assets               $733,990                     $617,038                    $522,988 

Liabilities and members' 
 equity

Interest bearing liabilities
Subordinated debt           $182,943    9,849  5.38%     $182,915   10,897  5.96%    $182,961       9,718  5.31%
Notes payable                321,080   21,341  6.65%      229,963   16,398  7.13%     156,801       8,811  5.62%
Deposits                      83,056    4,109  4.95%       70,596    3,458  4.90%      56,572       2,080  3.68%

Total interest bearing 
 liablities                  587,079   35,299  6.01%      483,474   30,753  6.36%     396,334      20,609  5.20%

Other liabilities             25,038                       17,178                      14,362
Members' equity              121,873                      116,386                     112,292

Total liabilities and                 
 members' equity            $733,990                     $617,038                    $522,988

Net interest earning
 assets                     $106,198                     $102,404                    $  104,611               
Net interest revenues 
 and spread                           $24,294  2.59%               $21,745  2.60%                 $20,514  3.01%
Net yield on interest
 earning assets                                3.50%                        3.71%                          4.10%
* Based on monthly balances.  Average loan balanoes include nonaccrual loans.
</TABLE>
<PAGE>
    See Table 3

    Non-accruing loans, as a percentage of loans and leases, remained at
 .3% at year-end 1996 and 1995. Restructured loans increased to $5.1 million 
in 1996 compared with $4.0 million in 1995 due to one real estate loan in the 
amount of $1.1 million which was restructured in November, 1996.  As of year 
end, all restructured loans were current.
  
    The majority of NCB's loans are to cooperatives in 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.  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 slightly by .4% to $12.7 million in 
1996.  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 $4.6 
million in 1996 which represented 36.2% of non-interest income. Real estate 
loan sales decreased by $79.5 million to $173.2 million in 1996 from $252.7 
million in 1995. NCB maintains a conservative interest rate risk policy; 
accordingly, warehoused loans were fully hedged in 1996.

   Servicing income remained a stable source of non-interest income for 
NCB in 1996.  NCB earned servicing fee income of $2.1 million in 1996 
compared with $1.7 million in 1995.  As of December 31, 1996, NCB serviced 
$1.2 billion in single and multifamily real estate and commercial loans for 
investors compared with $1.1 billion at year end 1995.  

Non-interest expenses

   Non-interest expenses increased 1.8% from $22.6 million to $23 
million.  Increases in compensation and employee benefits, occupancy and
equipment,contributions to NCBDC and other expenses of $2 million were offset by
a decrease in contractual services of $1.6 million.  Non-interest expenses as a
percentage of average assets were 3.1% for 1996 compared with 3.7% in 1995. 
Salaries and benefits, the single largest component of non-interest expenses,
increased 4.1% as a result of additional employee hiring and incentive bonuses
paid 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 47.1% of non-interest
expenses in 1996 and 46.1% of non-interest expenses in 1995 compared with 51.1%
in 1994.  As of December 31, 1996, NCB and its consolidated subsidiaries 
employed 162 employees compared with 144 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 1996, NCB agreed to make a contribution to NCBDC to fund certain 
business activities.  The contribution to NCB Development Corporation was 
$.72 million in 1996 and $.5 million each in 1995 and 1994.   Non-interest 
expenses as a percentage of average assets, adjusted for the contribution to 
NCBDC, decreased to 3.0% in 1996 compared with 3.6% in 1995.  

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.

1995 vs 1994

   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.

   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.

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

   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 loan sales, net of hedging expenses, were $6.0 million in 1995 which
represented 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.

   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 
expense as a percentage 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 paid to NCB's personnel.

1996 vs 1995 Fourth quarter results

    Net income for the fourth quarter of 1996 was $1.1 million compared with
$3.0 million in the fourth quarter of 1995.  The decrease was due primarily 
to lower non-interest income.  Non-interest income for the quarter decreased 
from $6.0 million in 1995 to $2.3 million in 1996 due primarily to the timing
of the gain realized in the blanket loan sales.
 
   Net interest income increased from $6.0 million in 1995 to $6.4 million in
1996. The increase was due primarily to increasing short term interest rates and
loan volume from the prior year.

   See Table 6
<PAGE>
<TABLE>
Table 3
SUMMARY OF ALLOWANCE FOR LOAN LOSSES
(dollars in thousands)

For the years ended December 31,     1996       1995      1994       1993      1992 
<S>                                <C>        <C>       <C>        <C>       <C>
Balance at beginning of year       $14,554    $13,031   $12,309    $10,419   $ 8,706

Charge-offs
    Commercial                       1,106        131       320        159       416
    Real estate - construction           0          0         0          0         0
    Real estate - residential           31        568         0         93         0
    Total charge-offs                1,137        699       320        252       416

Recoveries
    Commercial                         137        125       164        356        30
    Real estate - construction           0          0         0          0         0
    Real estate - residential            0        192         0         82         0
    Total recoveries                   137        317       164        438        30

Net charge-offs                      1,000        382       156       (186)      386

Provision for loan losses            1,950      1,905       878      1,704     2,099

Balance at end of year             $15,504    $14,554   $13,031    $12,309   $10,419
</TABLE>
<PAGE>
<TABLE>
Table 4
ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
(dollars in thousands)

At December 3l,            1996               1995            1994               1993               1992      
               
                               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*        $342,211  45.6%   $327,215  54.8%   $246,797   49.3%   $223,682  48.8%   $199,442  43.5%
  Real estate - 
  construction            154   0.0         428   0.1         999    0.2       5,779   1.3       5,080   1.1 
  Real estate - 
  residential *       383,881  51.2     247,096  41.4     233,527   46.5     210,846  46.1     236,379  51.5 
  Real estate -  
  commercial            8,742   1.2       9,361   1.6      10,301    2.1      10,577   2.3      10,933   2.4
  Lease financing      15,106   2.0      13,090   2.1       9,466    1.9       6,829   1.5       6,722   1.5

Total loans and lease 
 financing           $750,094 100.0%   $597,190 100.0%   $501,090  100.0%   $457,713 100.0%   $458,556 100.0%

Allocation of allowance
for loan losses

  Commercial         $  7,826  50.5%     $7,158  49.2%   $      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           6,963  44.9       5,820  40.0           0    0.0           0   0.0           0   0.0
  Lease financing         151   1.0         250   1.7           0    0.0           0   0.0           0   0.0
  Unallocated             564   3.6       1,326   9.1      13,031  100.0%     12,309 100.0%     10,419 100.0%

Total allowance
for loan losses       $15,504 100.0%   $ 14,554 100.0%   $ 13,031  100.0%   $ 12,309 100.0%   $ 10,419 100.0%

* Includes loans held for sale<PAGE>
</TABLE>
<PAGE>
Table 5
NONPERFORMING ASSETS
(dollars in thousands)

At December 31,        1996      1995     1994     1993     1992 

Real estate owned    $  377    $1,397   $  300   $  172   $2,360
Non-accruing         $2,601    $1,741   $  723   $  886   $4,207
Restructured         $5,147    $4,041   $2,143   $2,283   $3,428
<PAGE>
<TABLE>
Table 6
CONSOLIDATED QUARTERLY FINANCIAL INFORMATION 
(dollars in thousands)

                                      1996                                    1995
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      $16,437  $14,750   $14,118  $14,288     $14,976   $13,021   $12,733  $11,768
Interest expense      10,007    8,645     8,193    8,454       8,936     7,716     7,411    6,690

Net interest income    6,430    6,105     5,925    5,834       6,040     5,305     5,322    5,078
Provision for loan 
losses                 1,000      300       330      320         996       320       370      219

Income after provision 
for loan losses        5,430    5,805     5,595    5,514       5,044     4,985     4,952    4,859
Non-interest income    2,298    2,076     6,745    1,540       6,013     1,865     2,131    2,604

Net revenue            7,728    7,881    12,340    7,054      11,057     6,850     7,083    7,463
Non-interest 
expenses               6,479    6,189     5,275    5,064       7,856     4,899     4,952    4,885

Income before 
income taxes           1,249    1,692     7,065    1,990       3,201     1,951     2,131    2,578

Provision for 
income taxes             189      157       222      229         154       247       252      125

Net income           $ 1,060  $ 1,535   $ 6,843  $ 1,761     $ 3,047   $ 1,704   $ 1,879  $ 2,453
</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 $251.0 million,
and the outstanding balance at December 31, 1996 was $224.5 million compared 
with an outstanding balance of $132.5 million at December 31, 1995. In 
January, 1997, additional short-term borrowing capacity of $40 million was 
secured from partaicipant of the bank consortium. Usage, as measured by 
average outstanding balances during the year, increased from $77.7 million 
in 1995 to $120.6 million in 1996 due to growth in commercial loan volume 
and additional activity to fund warehoused real estate loans.  

   In 1996, steps were taken to move into the medium term note market. In
January, 1997, NCB
received approval to issue up to $100 million under the medium term note 
program. In February, 1997, NCB issued $25 million under this program.
   
   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 1996, NCB sold $173.2 million
compared to $267.8 million of cooperative real estate, commercial and share 
loans sold in the prior year.

   In 1997, NCB expects to sell $234 million of cooperative real estate,
commercial and share loans.  Actual sales through February, 1997 were $91.9
million.

Deposits

   At NCB's wholly-owned subsidiary, NCB Savings Bank, FSB, deposits increased
to $88.6 million in 1996 from $78.1 million a year earlier.  The growth was
generated by an aggressive campaign in the local community and with NCB's
members.  The weighted average rates on deposits at December 31, 1996 and
1995 were 4.8% and 5.2%, respectively. Although NCB relies heavily on funds 
raised through the capital markets, deposits are a major portion of interest 
bearing liabilities -- 12.7% in 1996 compared with 14.2% in 1995.  Management 
anticipates that deposits will represent an increasing portion of its capital
structure.
<PAGE>
Uses of funds

Loans and leases

   Loans and leases outstanding increased 25.6% from $597.2 million at year-
end 1995 to $750.1 million in 1996.

   NCB's commercial loan portfolio expanded with new business opportunities.
The commercial loan and lease portfolio increased 5.0% from $340.3 million a 
year earlier to $357.3 million in 1996.  The commercial loan portfolio 
reflects a decrease in the food processing and distribution areas as a result 
of NCB's retail loan securitization program. Decreases in the areas of 
financial services and other, which includes native Alaskan and hardware 
activities, were due to scheduled loan repayments and maturities. 

   NCB's real estate portfolio increased to $392.8 million at the end of 1996
from $256.9 million at same period last year. The real estate portfolio was
substantially composed of multifamily blanket mortgages and single family share
loans.  NCB does not invest in speculative commercial real estate transactions. 
 
   For 1997, NCB expects continued strength in its origination and secondary
marketing activities.  Net loan volume is expected to decrease approximately $18
million based on new loan originations (net of scheduled amortization) of $216
million and sales of $234 million.

Cash, Cash Equivalents, and Investment Securities

     Cash, cash equivalents, and investments decreased 5.0% or $3.1 million
to $58.8 million in 1996. Cash, cash equivalents, and investment securities,
represent 7.3% of interest earning assets in 1996 compared with 9.4% in 1995.

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, and 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, 1996, NCB held $17.2 million in cash and cash
equivalents compared with $21.3 million in cash and cash equivalents at year end
1995.  These funds are normally used to fund business operations.

   NCB's $33.3 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 5.0 years at
year end 1996 from 3.9 years at year-end 1995.

   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 $251 million of revolving lines of credit, $120 million of
which is committed until May 28, 1999 and $80 million committed until May 28, 
1997.  Average outstanding balances were $120.6 million in 1996 compared with
$77.7 million in 1995.  

   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 different rate
scenarios.  The model incorporates the dynamics of balance sheet and interest
rate changes as well as the utilization of financial derivativies to hedge risk.
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,
1996.  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. 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 4.20% and 1.10% at the one year and 180 day time horizons,
respectively.  At December 31, 1996, 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, 1996        or Less       Five Years    Five Years   Total


Commercial                  $13,120       $105,955      $223,136     $342,211
Real estate-construction        154             0              0          154
Real estate-residential      34,792        50,979        298,110      383,881
Real estate- commercial           0         6,443          2,299        8,742
Leases                           90         9,100          5,916       15,106

Total loans and leases      $48,156      $172,477       $529,461     $750,094

Fixed interest rate  loans                              $ 74,300     $329,943

Variable interest rate loans                              98,177      199,518

                                                        $172,477    $529,461

<PAGE>
<TABLE>
Table 8
Interest Rate Sensitivity
(dollars in thousands)
                                                                                      Over 12
At December 31, 1996         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  $ 25,499    $       0  $       0  $      0    $ 25,499     $      0    $ 25,499
Investment securities        26,435          124      2,241       982      29,782        3,502      33,284
Loans and leases            219,708       16,950     32,051    69,323     338,032      412,062     750,094

 Total interest earning 
 assets                    $271,642    $  17,074  $  34,292  $ 70,305    $393,313     $415,564    $808,877

Interest bearing liabilities
 Deposits                  $  5,273    $  13,484  $  14,654  $ 39,408    $ 72,819     $ 15,801    $ 88,620
 Short-term borrowings      224,500            0          0         0     224,500            0     224,500
 Long-term debt                   0            0     19,000    28,000      47,000      155,137     202,137
 Subordinated debt*          53,553            0          0         0      53,553      128,989     182,542

  Total interest bearing 
   liabilities              283,326       13,484     33,654    67,408     397,872      299,927     697,799

Other
 Other non-interest
  bearing, net                    0            0          0         0           0      111,078     111,078
 Effect of interest rate 
  swaps & financial 
  futures                     7,000       95,451   (101,000)   28,000      29,451      (29,451)          0         0

 Total                     $290,326    $ 108,935  $ (67,346) $ 95,408    $427,323     $381,554    $808,877

Repricing difference       $(18,684)   $ (91,861) $ 101,638  $(25,103)   $(34,010)    $ 34,010

Cumulative gap             $(18,684)   $(110,545) $  (8,907) $(34,010)

Cumulative gap as % 
total assets                  -2.31%      -13.67%     -1.10%    -4.20%

* Net of premiums/discounts.
</TABLE>

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 16.6% in 1996 compared with 18.9% and 21.5% in 1995 and
1994, respectively.  When including NCB's subordinated debt, NCB's average total
capital to average assets was 41.5% in 1996 compared with 48.5% and 56.4%  
during 1995 and 1994, respectively.  The Bank Act limits NCB's outstanding 
debt to ten times its capital and surplus (including the subordinated debt). 
As of December 31, 1996, NCB Savings Bank, FSB, had a risk based capital 
ratio of 17.4%, 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 1996, NCB distributed $11.3 million to its active member-
borrowers.  Of this total, approximately $4.4 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 25 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, 1996 and 1995, 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, 1996. 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 audits 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, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1996 in conformity with generally accepted accounting principles.


Deloitte & Touche LLP
Washington, D.C.
January 30, 1997
(February 28, 1997 as to Note 24)
<PAGE>

                   NATIONAL COOPERATIVE BANK
                   CONSOLIDATED BALANCE SHEETS

                                              December 31,          

                                            1996         1995    
Assets
Cash and cash equivalents               $ 17,150,534 $ 21,289,376
Restricted cash                            8,348,703    8,348,703
Investment securities
  Available for sale (amortized cost of  
  $30,401,874 and $28,841,521 in 1996
  and 1995)                               30,337,100   29,095,559
  Held-to-maturity (fair value of 
  $2,294,294 and $1,748,578 in 1996
  and 1995)                                2,946,425    3,118,956
Loans and lease financing                565,824,579  558,582,284
Loans held for sale                      184,269,872   38,608,195
  Less: Allowance for loan losses        (15,504,510) (14,554,240)
                                         734,589,941  582,636,239
Excess servicing                          30,758,057   25,670,305
Premises and equipment, net                2,257,362    1,896,779
Other assets                              12,947,458   12,475,747
  Total assets                          $839,335,580 $684,531,664
Liabilities and Members' Equity
Liabilities
Deposits                                $ 88,620,002 $ 78,100,173
Patronage dividends payable in cash        4,721,600    5,088,851
Other liabilities                         11,332,033   12,687,840
Borrowings
  Short-term                             224,500,000  132,499,998
  Long-term                              202,137,077  154,688,045
                                         426,637,077  287,188,043
  Subordinated debt                      182,853,313  183,013,689
 
  Total borrowings                       609,490,390  470,201,732

     Total liabilities                   714,164,025  566,078,596

Members' equity
Common stock
  Class B                                 78,600,416   72,349,754
  Class C                                 21,751,584   21,731,166
  Class D                                        300          300
Retained earnings
  Allocated                                5,770,844    6,219,707
  Unallocated                             19,113,185   17,898,103
  Unrealized (loss) gain on investment
    securities available for sale            (64,774)     254,038

     Total members' equity               125,171,555  118,453,068
     Total liabilities and 
     members' equity                    $839,335,580 $684,531,664


See notes to consolidated financial statements.


                   NATIONAL COOPERATIVE BANK
                                
                CONSOLIDATED STATEMENTS OF INCOME
                                
For the years ended December 31,    1996        1995      1994   

Interest income                    
 Loans and lease financing     $55,671,365 $48,563,512 $38,398,026
 Investment securities           3,921,634   3,934,756   2,725,183
  Total interest income         59,592,999  52,498,268  41,123,209

Interest expense
 Deposits                        4,109,098   3,457,902   2,079,895
 Short-term borrowings           7,851,964   6,196,456   2,367,375
 Long-term debt, other 
  borrowings and 
  subordinated debt             23,338,194  21,098,803  16,161,773
  Total interest expense        35,299,256  30,753,161  20,609,043

  Net interest income           24,293,743  21,745,107  20,514,166

Provision for loan losses        1,950,000   1,904,500     878,401
  Net interest income after 
   provision for loan losses    22,343,743  19,840,607  19,635,765 

Non-interest income                                    
 Gain on sale of loans           4,578,209   6,009,720   2,916,326
 Loan and deposit 
  servicing fees                 2,125,131   1,701,682   1,501,847
  Other                          5,955,610   4,901,623   4,007,233
  Total non-interest income     12,658,950  12,613,025   8,425,406

Non-interest expenses
 Compensation and employee 
  benefits                      10,828,385  10,406,220   9,504,571
 Contractual services            4,182,131   5,808,285   3,352,459
 Occupancy and equipment         4,140,589   3,060,293   2,839,090
 Contribution to NCB
  Development corporation          720,000     500,000     500,000              
 Other                           3,135,476   2,817,915   2,403,659              

  Total non-interest expenses   23,006,581  22,592,713  18,599,779              
Income before income taxes      11,996,112   9,860,919   9,461,392

Provision for income taxes         796,914     777,683     584,530
   
    Net income                 $11,199,198 $ 9,083,236 $ 8,876,862

Distribution of net income 
 Patronage dividends           $10,492,444 $11,308,558 $ 8,814,942
 Retained earnings                 706,540  (2,225,322)     61,920
                               $11,199,198 $ 9,083,236 $ 8,876,862


See notes to consolidated financial statements.



                                NATIONAL COOPERATIVE BANK
                   CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY
                   For the years ended December 31, 1996, 1995 and 1994
<TABLE>
                                      Retained     Retained                       Total
                            Common    Earnings     Earnings      Unrealized       Members'
                            Stock     Allocated    Unallocated   Gain (Loss)           Equity   
<C>                        <C>           <C>          <C>           <C>  <S>      <C>
Balance, January 1, 
1994                       $ 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 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 sale              -           -             -         (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
Net income                       -           -         11,199,198        -          11,199,198
Proceeds from issuance
 of common stock                  1,000      -             -              1,000
Cancellation and
 redemption of stock           (658,484)     _            590,484        -             (68,000)
1995 patronage dividend
 Distributed in 
  common stock and cash       6,928,564   (6,219,707)     101,189        -             810,046
Other dividend paid              -           -           (183,345)       -            (183,345)
1996 patronage dividends
 To be distributed 
 in cash                         -           -         (4,721,600)       -          (4,721,600)
 Retained in form of
  equity                         -         5,770,844   (5,770,844)       -              -
Unrealized loss on 
 investment securities
 available for sale              -           -             -           (318,812)      (318,812)
Balance,
 December 31, 1996         $100,352,300  $ 5,770,844  $19,113,185   $   (64,774)   $125,171,555


See notes to consolidated financial statements.
</TABLE>
<PAGE>
                

<TABLE>
                             NATIONAL COOPERATIVE BANK
                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 
For the years ended December 31,            1996         1995            1994    
<S>                                    <C>           <C>            <C>
Cash flows from operating activities
  Net income                           $ 11,199,198   $ 9,083,235     $8,876,862
  Adjustments to reconcile net income 
    to net cash                                   
  Provisions for loan losses              1,950,000     1,904,500        878,401
  Depreciation and amortization           5,148,255     4,950,808      4,335,318
  Gain on sale of assets                 (4,578,209)   (6,009,720)    (2,901,782)
  Loans originated for sale            (243,114,015) (251,781,768)  (127,122,958)
  Loans sold                            135,955,259   250,676,820    120,882,002
  Increase in other assets               (5,443,982)   (1,689,307)    (1,875,088)
  (Decrease) increase in other
    liabilities                          (2,186,480)    1,782,807      2,182,560
  Transfer from restricted 
   cash account                               -             -             12,816
  Other                                       -           798,211        337,495
  Net cash (used in) provided by                      
   operating activities                (101,069,974)    9,715,586      5,605,626

Cash flows from investing activities
  Purchases of investments
    Available for sale                   (9,435,643)     (722,785)   (18,763,180)
    Held to maturity                          -        (9,155,293)    (5,434,000)
  Proceeds from maturities of investments
    Available for sale                    8,006,556     4,503,907      3,726,424
    Held to maturity                        198,000     3,306,785      5,263,097
  Proceeds from sales of investments
   Available for sale                         -         4,385,281     14,112,463
  Net increases in loans and lease
    financing                           (84,941,273) (158,775,397)  (154,118,616)
  Proceeds from sale of portfolio loans  38,679,408    51,405,022    117,719,857
  Purchases of premises and equipment    (1,235,856)     (613,576)      (598,877)
  Net cash used in investing activities (48,728,808) (105,666,056)   (38,092,832)

Cash flows from financing activities
  Net increase (decrease) in deposits    10,519,829    19,181,624     (8,012,885)
  Net increase in short-term borrowings  92,000,000    41,468,884     59,489,537
  Proceeds from issuance of long-
   term debt                             47,500,000    74,500,000     30,000,000
  Repayment on long-term debt                 -       (25,168,822)   (54,998,022)
  Repayment on other borrowings               -          (922,176)    (1,032,228)
  Redemption of common stock                (68,000)     (310,366)      (330,841)
  Patronage dividends paid               (4,341,889)   (4,056,132)    (3,147,860)
  Other                                       -             -            127,544
 Net cash provided by financing 
  activities                            145,659,940   104,693,012         22,095,245
(Decrease) increase in cash and 
  cash equivalents                       (4,138,842)    8,742,542    (10,391,961)
Cash and cash equivalents, 
    beginning of year                    21,289,376    12,546,834     22,938,795
Cash and cash equivalents, 
    end of year                        $ 17,150,534  $ 21,289,376   $ 12,546,834 

See notes to consolidated financial statements.
</TABLE>


                       NATIONAL COOPERATIVE BANK

                 CONSOLIDATED STATEMENTS OF CASH FLOWS



Supplemental schedule of noncash investing and financing activities:


                                    1996          1995         1994  
Unrealized loss on investment
 available  for sale            $   318,812   $ 1,675,619 $ 1,421,581
Common stock cancelled against
 allowance  for loan losses          21,390       288,585       -
Contributions of excess 
 concentration to NCBRFC               -        2,697,010       -
Interest paid                    34,582,531    30,177,706  19,245,501
Income taxes paid                   670,122       709,879     762,898

See notes to consolidated financial statements.
<PAGE>
                   

                    NATIONAL COOPERATIVE BANK

          NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS


1.   Summary of Significant Accounting Policies

Organization

     National Consumer Cooperative Bank, doing business as National Cooperative
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 investment
advisory services to cooperatives. NCB I, Inc., a wholly-owned subsidiary, is a
special purpose corporation that holds credit enhancement certificates related
to the securitization and sale of cooperative real estate loans. NCB Retail
Finance Corporation (RFC), a wholly-owned subsidiary incorporated on December
24, 1994, purchases and sells commercial loans which are then securitized 
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
assumptions 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:

     Available for sale- Securities that will be held for  indefinite periods
of time, including those that may be sold in response to changes in market
interest rates and related changes in the security's prepayment risk, needs for
liquidity and changes in the availability of and the yield of alternative
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 securities 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 repricing
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 management
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 recoveries, are 
deducted from the allowance. When a portion of a loan is deemed uncollectible,
a full or partial charge-off against the allowance for loan losses is made. 
The factors utilized by management 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 loan 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.     

     The major risk classifications that management uses to assess impairment
are nonaccrual, restructured and loans otherwise rated doubtful because
collection is in question. 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 probable. NCB recognizes an impairment by creating a valuation allowance. 
A loan is impaired when, based on current information, it is probable that a 
creditor will be unable to collect all amounts due under 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
                    
     NCB adopted Statement of Financial Accounting Standards (SFAS) No. 122,
"Accounting for Mortgage Servicing Rights," as of January 1, 1996.  SFAS 122
amended SFAS 65 "Accounting for Certain  Mortgage Banking Activities" to
eliminate the accounting distinction between rights to service mortgage loans 
for others that are acquired through loan origination activities and those 
acquired through purchase transactions. The statement requires servicing to be 
capitalized for loans originated based on an allocation of the loan cost 
between the servicing rights and the loan. The adoption of SFAS 122 did not 
have a material impact on NCB's financial condition and results of 
operations. Prior to the adoption of this statement, capitalizing the 
servicing rights associated with originated loans was not permitted.

     The cost of loan-servicing rights is amortized in proportion to, and over
the period of, estimated net servicing revenues. When participating interests 
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 approximating 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 penalties
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, the excess servicing, and the
amortization thereon are periodically evaluated in relation to estimated 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 actual amounts NCB ultimately
realizes could differ from the esimates made by management.

Receivables Sold with Recourse

     NCB is obligated under various recourse provisions related to the sales of
residential mortgages. Management has accrued a liability for estimated 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 depreciation
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)
provide 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 subsidiaries, with 
the exception of NCBSB, 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 subsidiaries, 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 1996
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:
<PAGE>
                                        1996          1995   

Cash in bank                        $ 5,186,085   $ 6,121,646
Federal funds                         4,377,837     7,170,000
Overnight investments                 7,586,612     7,997,730

                                    $17,150,534   $21,289,376
3.   Investment Securities

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

                                         1996                         
                                   Gross      Gross
                      Amortized  Unrealized  Unrealized  Fair
                        Cost        Gains      Losses    Value 

US Treasury and agency            
 obligations         $17,119,960  $ 93,710   $  86,408 $17,127,262
Corporate bonds       10,975,813    68,635      23,667  11,020,781
Mutual funds           1,296,968      -          4,985   1,291,983
Money market           1,009,133      -        112,059     897,074

                     $30,401,874  $162,345   $ 227,119 $30,337,100

                                             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  $   35     $  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,
1996 are as follows:
<PAGE>
                                        
                                               Weighted
                                 Amortized      Average
                                   Cost         Yield      Fair Value

Within 1 year                  $ 4,986,041      6.59%     $ 4,870,655
After 1 year through 5 years    17,473,464      6.54       17,557,076
After 5 years through 10 years   4,466,682      5.99        4,457,783
After 10 years                   3,475,687      6.42        3,451,586
                                                    
                               $30,401,874      6.42%     $30,337,100

The composition of investment securities held-to-maturity at December 31,
is as follow:
                                                 1996                
                                          Gross        Gross
                            Amortized   Unrealized   Unrealized      Fair
                             Cost         Gains        Losses        Value  
  
Certificates of deposit   $  200,000    $   -        $   -         $  200,000
Mortgage-backed 
 securities                2,746,425        -         652,131       2,094,294
                          
                          $2,946,425    $   -        $652,131      $2,294,294 


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

   The maturities of securities held-to-maturity at December 31, 1996 are as
follows:

                                         Weighted
                         Amortized       Average        Fair
                           Cost           Yield         Value

     Within 1 year      $  200,000         5.5%     $  200,000
     After ten years     2,746,425         9.4       2,094,294

                        $2,946,425         9.1%     $2,294,294

     In 1996, NCB had no sales of securities available for sale.   In 1995 and
1994, securities available for sale totalling  $4,459,219, and $14,100,000 were
sold resulting in a loss of $73,938 and a gain of $12,463, respectively. There
were no sales of securities classified as held-to-maturity during 1996, 1995,or
1994. NCB held callable investment securities with amortized costs of $6,824,483
and $4,998,919 at December 31, 1996 and 1995, respectively. The  fair values of
the callable securities are $6,950,818 and $5,116,900 in the same respective
periods.

4.   Loan Servicing and Excess Servicing

     Mortgage loans serviced for others are not included in the accompanying
consolidated balance sheets. The unpaid principal balances of these loans at
December 31, 1996 and 1995 are $1,194,113,000 and $1,110,991,000 respectively.

     NCB has excess servicing substantially pertaining to blanket loans to
cooperative housing corporations totalling $30,758,057 and $25,670,305 at
December 31, 1996 and 1995, respectively, with fair values of $30,357,072 and
$27,749,372 in the same respective periods.

5.   Loans and Lease Financing
     
     Loans and leases outstanding, including loans held for sale, by category
at December 31 are as follows:
  
                                        1996             1995   

Commercial loans
  Portfolio                        $337,717,275      $327,214,991
  Loans held for sale                 4,493,469           -
Real estate loans                                    
  Construction                          154,400           428,201
  Residential                       204,104,191       208,48,534
  Loans held for sale               179,776,403        38,608,195
  Commercial                          8,742,343         9,361,090
Lease financing                      15,106,370        13,090,468

                                   $750,094,451      $597,190,479
                              
  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:
<PAGE>
 

                        Commercial Loans     Real Estate Loans

                          1996    1995        1996     1995 
By Region
  Northeast             19.77%    25.3%       70.0%    62.8%
  South Atlantic          6.7     17.2         7.9      8.5
  Central                29.3     26.7        14.1     22.5
  West                   44.3     30.8         8.0      6.2

                         100.0%  100.0%      100.0%   100.0%

                                       Percentage of Total
                                        Loan Portfolio  

                                        1996       1995     
By Borrower Type
     Real estate
     Construction                         .1%        .1%
     Residential                        51.2       41.4
     Commercial                          1.2        1.6
 Commercial
     Food processing and distribution    8.9       13.1
     Financial services                  5.5       10.2
     Medical service and supplies        4.7        4.2
     Other                              26.4       27.1
 Lease Financing                         2.0        2.2
                                                   
                                       100.0%     100.0%
  
  NCB originates multi-family blanket mortgages to predominantly owner-occupied
housing cooperatives. A significant portion of NCB's mortgage loans is located
within New York City due to that city's extensive cooperative market. At 
December 31, 1996, $233,818,000 of real estate loans are located in New York.
The collateral for almost all of the real estate loans consist of first 
mortgage liens on the land and improvements of cooperatively owned, 
multi-family residential properties and property leases. The real estate 
portfolio also includes loans secured by second mortgage liens and, in 
several rare circumstances, unsecured loans to residential cooperative 
corporations. The loans are repaid from operations of the real estate 
cooperative. NCB's exposure to credit loss in the event of nonperformance by 
other parties to the loans is the carrying amounts of the loans.

     NCB's commercial portfolio has a concentration in the food processing 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 

                            1996      1995       1996       1995  
Commercial
  Fixed rate loans       $162,220  $156,434   $165,438    $161,309
  Adjustable rate loans   179,990   170,781    180,732     175,960
Real Estate
  Loans held for sale     179,776    38,608    181,243      40,317
  Portfolio-fixed rate     59,188    60,243     60,405      62,049
  Portfolio-adjustable    153,813   158,035    152,913     156,336
Lease financing            15,106    13,090     15,570      13,076

                         $750,094  $597,190   $756,301    $609,047


6.   Receivables Sold with Recourse

     At December 31, 1996 and 1995, 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, 1996 and 1995, the outstanding balances of the 
1993 and 1992 recourse loan sales totalled $108,755,626 and $122,264,581. 
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 totalling $25,924,380 of
which any losses on the subordinate tranche are repaid from a security held by
NCB totalling $2,746,425 and $2,720,956 at December 31, 1996 and 1995,
respectively. At December 31, 1996 and 1995, the outstanding balances of the
1993 recourse loan sale were $19,013,777 and $21,382,078. 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 $2,746,425. NCB is prohibited from disposing of this security
until all senior holders of the security have been repaid. To date NCB has not
incurred any losses on these loan sales.
<PAGE>

7.   Impaired Assets

     Loans that became impaired after January 1, 1994 totalled $3,878,357 and
$2,450,255 at December 31, 1996 and 1995, respectively, and averaged $3,443,243
and $1,339,000 during the same respective periods. The nonaccrual loans totalled
$2,829,221 and $1,740,794, at December 31, 1996 and 1995 respectively.  The
restructured loans totalled $1,049,136 and $709,461, at December 31, 1996 and
1995, respectively. Specific allowances of $1,535,000 and $248,000 have been set
aside for these loans in 1996 and 1995, respectively, as management's best
estimate of their fair value is less than the recorded investment in the loans.
During 1996 and 1995, the interest collected on the nonaccrual loans was applied
to reduce the outstanding principal. Interest earned on the restructured loans
totalled $109,000 and $54,000 during 1996 and 1995, respectively. 
                             
     At December 31, 1996, there are no commitments to lend additional funds to
borrowers whose loans are non-performing. 

     At December 31, 1996 and 1995, NCB had real estate owned of $376,708 and
$1,396,666, 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:

                                      1996        1995          1994  
Balance at beginning of year     $14,554,240   $13,031,499   $12,309,359
Provision for loan losses          1,950,000     1,904,500       878,401
Charge-offs                       (1,137,229)     (699,014)     (319,592)
Recoveries of loans previously
  charged off                        137,499       317,255       163,331

Balance at end of year           $15,504,510   $14,554,240   $13,031,499

     The allowance for loan losses is 2.1%, and 2.5%, and 2.6% of loans and
lease financings at December 31, 1996, 1995, and 1994, 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 election rules
require that candidates for the Board of Directors have experience as a 
director or senior officer of a cooperative organization that currently holds
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 interest or the appearance of a conflict 
of interest. Loan requests from cooperatives 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 conditions, as all other loan
requests.

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

     For the year ended December 31, 1996, loans to affiliated cooperatives,
directors, officers, and their family members have the following outstanding
balances:

                       January 1,                           December 31,
                         1996      Additions    Deductions     1996    
Loans to affiliated 
  cooperatives       $39,361,411  $31,295,737  $10,104,387   $60,552,761

Loans to directors,
  officers, and
  family members       1,310,325      199,572      586,677       923,220
                     $40,671,736  $31,495,309  $10,691,064   $61,475,981

Percent of loans
  outstanding                6.8%                                    8.3%
  
     During 1996, 1995, and 1994, NCB recorded interest income of $3,216,776,
$2,957,590, and $2,675,104, respectively, on loans to related parties.

     Included in the analysis of loans outstanding to affiliated cooperatives
as of December 31, 1996, 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. At December 31, 1996 $5 million of the loan is outstanding. The 
loan is secured by US Government guaranteed obligations equal to 110% of 
the outstanding balance. The Co-operative Central Bank is an organization 
with which an NCB director serves as the chief executive officer. 

     Certain NCB affiliates, and certain directors and officers of NCB and
NCBSB, have deposits with NCBSB. Such deposits, aggregated $1,092,299 and
$3,774,723 as of December 31, 1996 and 1995, respectively.

     During 1996 and 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, 1996
and 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:

                               1996         1995   
Furniture and equipment     $3,366,620   $2,617,598
Leasehold improvements       1,128,359    1,550,812
Other                        2,196,400    1,493,722
                             6,691,379    5,662,132
Less: Accumulated depreciation
     and amortization       (4,434,017)  (3,765,353)

                            $2,257,362   $1,896,779

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, 1996 are as follows:

        1997                $1,587,975
        1998                 1,531,223
        1999                 1,366,016
        2000                 1,268,352
        2001                 1,268,352
        2002                   317,088   
                            $7,339,006

     Rental expense on premises and office equipment in 1996, 1995, and 1994
is $1,686,788, $1,744,329, and $1,677,412, 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, 1996 and 1995, the unamortized lease
incentive is $1,092,627 and $1,296,632, respectively.

12.  Deposits

     Deposits as of December 31 are summarized as follows:
<PAGE>
                                1996                 1995          
                                     Weighted             Weighted
                                      Average              Average
                          Balance      Rate     Balance     Rate  

Balances by type
 Passbook accounts      $ 5,647,482    2.71%   $ 7,217,986  3.00%
 Money market demand 
  and NOW accounts       18,260,850    2.24     11,211,690  2.50
 Fixed-rate certificates
  Less than $100,000     42,122,451    5.93     42,008,489  6.04
  $100,000 or greater    22,589,219    5.28     17,662,008  5.60

                        $88,620,002    4.80%   $78,100,173  5.15%
          

The remaining contractual maturity of certificate accounts at December 31, 1996
is as follows:

                          Less than       $100,000
                          $100,000       or greater    Total   
   
  three months or less  $ 7,743,384     $ 9,013,199  $16,756,583
  three to six months     8,034,369       4,409,139   12,443,508
  six to twelve months   15,579,570       6,405,191   21,984,761
  twelve months or 
   longer                10,765,129       2,761,690   13,526,819

                        $42,122,451     $22,589,219  $64,711,671
  
             
     The estimated fair value of deposits is $88,211,000,  and $77,224,000 at
December 31, 1996 and 1995, respectively.

13.  Short-Term Borrowings

Revolving credit facilities

     NCB has $251 million of revolving lines of credit, $120 million of which
are committed until May 28, 1999 and $80 million committed until May 28, 1997.
The remaining balance of $51 million is uncommitted at December 31, 1996.

     Interest expense from borrowings under the revolving line of credit
facilities is $6,671,725, $5,004,701, and $1,875,744 in 1996, 1995, and 1994,
respectively. The following is a summary of the borrowings under the facilities
for the years ended December 31:
<PAGE>
                                   1996            1995    

Borrowings outstanding
  at December 31              $218,000,000     $128,000,000
Unfunded capacity
  at December 31                33,000,000      128,000,000
Average line of credit
  borrowings outstanding
  during the year              120,576,776       77,704,284
Maximum borrowings 
  during the year              218,000,000      186,000,000
Weighted average borrowing
  rate
  During the year                     5.9%             6.4%
  At December 31                      6.6%             6.3%
  
          
     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, 1996, commitment fees for the line of credit
are .20% on $120 million and .125% on $80 million. Total commitment fees 
paid for revolving credit facilities were $340,000 in both 1996 and 1995, 
and $458,335 in 1994. All borrowings under the facility which are 
outstanding at expiration of the facility are due at that time.

     NCB is required under these revolving lines of credit agreements to
maintain $25 million of cash, cash equivalents, and investments and have, among
other items, an effective net worth of not less than $307 million (defined as
total members' equity plus subordinated debt). NCB shall not at any time permit
consolidated senior debt to exceed 650% of consolidated 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 customers. At December
31, 1996 and 1995, the short-term borrowings outstanding totalled $6.5 million
and $4.5 million, respectively. During 1996 and 1995, NCB also entered into a
series of reverse repurchase agreements. The average balances of reverse
repurchase agreements outstanding during 1996 and 1995 were $9,288,258 and
$19,471,431 and the maximum borrowings during 1996 and 1995 were $13,523,500 
and $13,129,550, respectively. The weighted average rates on the reverse 
repurchase agreements during 1996 and 1995 were 5.65% and 6.25%. There were 
no reverse repurchase agreements outstanding at December 31, 1996 and 1995.

Estimated fair value

     The carrying amounts and respective estimated fair values of short-term
borrowings at December 31, 1996 and 1995 are as follows (amounts in thousands):
                    
                           Carrying Amount     Estimated Fair Value

                           1996      1995        1996         1995  

Line of credit           $218,000  $128,000    $218,000    $128,018
Other                       6,500     4,500       6,500       4,504

                         $224,500  $132,500    $224,500    $132,522

14.  Long-term Debt

     The following is a schedule of outstanding long-term debt at December 31,
1996:
                    
                  Amount      Rate       Maturity

               $ 47,129,905   8.25%       1997
                 48,005,903   7.45        1998
                 20,077,861   5.92        1999
                 31,923,408   8.51        2000
                 55,000,000   6.90        2001 and thereafter

               $202,137,077

     NCB has entered into various agreements for extension of credit with
third parties. NCB had an agreement for a $50 million extension of credit, 
which $20 million was unused, with a major insurance company which expired 
on December 31, 1996. NCB is executing a new contract with the same third 
party. The contract provides NCB with the option to borrow up to $30 million 
for as long as seven years. The commitment would extend two years from the 
date of the signed contract. The majority of the long-term debt has semi-
annual invest with principal payments due on a 30/360 basis.

     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 $307 million (defined as total members'
equity plus subordinated debt. 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, 1996 and 1995 are 
$202,137,007 and $154,688,045, respectively and the fair values of the long-
term debt are $204,824,000 and $158,682,000 in the same respective periods.

     NCB has entered into a series of interest rate swap agreements which have
a combined notional amount of $101 million. The effect of the agreements is to
convert $101 million of the long-term debt from a weighted average fixed rate of
7.49% to a floating rate based on LIBOR.  

     The interest rate swap agreements are tied to the three and six month LIBOR
rates plus a spread and reprice at different times thoughout the year. At
December 31, 1996 the three and six month LIBOR were 5.56% and 5.60% ,
respectively.  These agreements expire as follows:
<PAGE>
                                      
                                           Maturity      LIBOR
                        Amount               Date        Index  
               
                      $ 38,000,000           1997      Six month
                        13,000,000           1998      Six month
                        20,000,000           1999      Three month
                        30,000,000           2001      Six month

                      $101,000,000 

15.  Subordinated Debt

     On December 31, 1981, NCB issued unsecured subordinated debt to
the U.S. Treasury in the amount of $184,270,000 as provided 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 payable on subordinated debt.

     The notes require that proceeds from the sale of Classes B and C Stock be
applied annually toward the repayment of the notes. In 1996 and 1995, 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 creation 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. NCB had designated investments 
totalling $3 million plus accrued interest at December 31, 1996 and 1995.

     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 debt.

    The annual interest payments for each tranche are determined in accordance
with the following schedule which also includes the carrying amounts, net of
hedge gains, and respective estimated fair values of the subordinated debt at
December 31, 1996 (in thousands):

<TABLE>
                                                    Next     Carrying   Estimated
        Index            Rate            Repricing Date       Amount    Fair Value
<S>     <C>              <C>             <C>     <C>         <C>       <C>
91-day  Treasury rate    5.04%           January 1, 1997     $ 53,553  $ 53,437 
 3-year Treasury rate    6.28            October 1, 1999       36,854    37,847 
 5-year Treasury rate    6.01            October 1, 2000       55,281    56,593 
10-year Treasury rate    8.82            October 1, 2000       36,854    40,866

                                                             $182,542  $188,743
</TABLE>
    
    In addition to the $101 million of interest rate swaps on the long-term 
debt, NCB has entered into a series of interest rate swap agreements which 
have the effect of converting the subordinated  debt from a fixed rate of 7.8%
to a floating rate based on LIBOR.

    The interest rate swap agreements are tied to the one, three and six month
LIBOR rates and reprice at different times throughout the year. At December 31,
1996, the one, three and six month LIBOR rates were 5.50%, 5.56% and 5.60%, 
respectively. The agreements, which debt expire in the year 2000, are 
described below:

                Debt                       LIBOR
               Swapped      Amount         Index

              five year   $30,000,000     six months                 
              ten year     10,000,000     six months
              ten year     10,000,000     three months
              ten year     10,000,000     one month

                          $60,000,000

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. 

<TABLE>
                              1996                            1995           
                   Class B   Class C    Class D     Class B   Class C   Class D
<S>                <C>       <C>        <C>         <C>       <C>       <C>
Par value per
 share             $    100  $    100   $    100    $    100  $    100  $    100
Shares authorized   800,000   300,000    100,000     800,000   300,000   100,000 
Shares issued and               
  outstanding       786,004   217,516          3     723,498   217,312         3

The changes in each class of common stock are described below:
</TABLE>
<PAGE>
 

<TABLE>
                             Class B       Class C       Class D  Total    
<S>    <C>       <C>         <C>           <C>           <C>      <C>
Balance, January 1, 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
Proceeds from issuance 
 of common stock                  -              1,000     -             1,000
Cancellation and
 redemption of common  
 stock                          (468,024)     (190,460)    -          (658,484)
1995 patronage dividend
 distributed in common             
stock                          6,718,686       209,878     -         6,928,564

Balance,December 31, 
 1996                        $78,600,416   $21,751,584  $ 300     $100,352,300
</TABLE>

    Members' equity includes the three classes of common stock, and allocated
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 depositors 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,
1996. The following table summarizes the NCBSB's capital at December 31, 1996:

<PAGE>
<TABLE>
                                                                        To Be Well Capitalized
                                                    For Capital        Under Prompt Corrective
                                   Actual        Adequacy   Purposes     Action Provisions  
                              Amount     Ratio   Amount     Ratio        Amount      Ratio
<S>                         <C>         <C>     <C>         <C>        <C>           <C>
As of December 31, 1996:
  Total capital
  (to risk weighted assets) $9,600,000  17.52%  $4,384,000   8.0%      $5,480,000    10.0%
Tier I capital
  (to risk weighted assets)  8,863,000  16.17    1,644,000   3.0        3,288,000     6.0
Tier I capital
  (to adjusted assets)       8,863,000   9.04    2,942,000   3.0        4,903,000     5.0

As of December 31, 1995:
Total capital
  (to risk weighted assets)  9,037,000  19.91    3,630,000   8.0        4,538,000    10.0
Tier I capital 
  (to risk weighted assets   8,943,000  19.71    1,361,000   3.0        2,723,000     6.0
Tier I capital
  (to adjusted assets)       8,943,000  10.18    2,634,000   3.0        4,391,000     5.0
</TABLE>
     
<PAGE>
    

     NCBSB's management believes that, under the current regulations, NCBSB
will continue to meet its minimum capital requirements in the foreseeable
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 ability of NCBSB
to meet its future minimum capital requirements.

     The Office of Thrift Supervision regulations impose certain restrictions
on NCBSB's payment of dividends. At December 31, 1996, substantially all
retained earnings were available for dividend declaration without prior
regulatory approval.

18.  Employee Benefits

     Substantially all employees are covered by a non-contributory, defined
contribution retirement plan. Total expense for the retirement plan for 1996,
1995, and 1994 is $362,621, $329,471, and $322,065, respectively.

     NCB maintains an employee thrift plan organized under IRS Code Section
401(k) and contributes up to 6% of each participant's salary. Contributions and
expense for 1996, 1995, and 1994 are $278,720 ,$275,457, and $251,600,
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. In September 1994, NCB converted $12,844,968 of allocated
surplus to common stock. In 1997, NCB anticipates that it will declare a
patronage dividend for 1996 of $10,492,000. The anticipated cash portion of the
patronage dividend in 1997 of 1996 earnings is shown as dividends payable. The
anticipated stock portion of the patronage dividend in 1997 of 1996 earnings has
been added to allocated retained earnings at December 31, 1996. Patrons of NCB
receiving such patronage dividends consent to include them in their income. 

      The provision for income taxes consists of the following:
<PAGE>
                                  Year Ended December 31,          
                                1996       1995       1994     
Current tax expense
     Federal                $674,728    $665,429   $ 602,358
     State and local         148,054      19,184       -    
     
     Total current           822,782     684,613     602,358
Deferred tax (expense) benefit
     Federal                 (25,868)    (14,858)      6,242
     State and local            -        107,928     (24,070)

     Total deferred          (25,868)     93,070     (17,828)

Total provision             $796,914    $777,683   $ 584,530


     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,         

                               1996         1995         1994   
Statutory U.S. tax rate     $4,242,158   $4,510,339   $3,216,873
Patronage dividends         (3,567,430)  (3,844,910)  (2,401,410)
State and local taxes          148,054      127,112     (169,428)
Other                          (25,868)     (14,858)     (61,505)

Income tax provision        $  796,914   $  777,683   $  584,530


     Deferred tax assets net of liabilities, included in other assets, are
comprised of the following at December 31, 1996 and 1995:
<PAGE>
                                           1996         1995  

Deferred commitment fees                $129,067      $103,742
Allowance for loan losses                280,185       279,017
Other                                     96,455        77,400

Gross deferred tax assets                505,707       460,159

Loan bad debt expense                    (56,342)      (52,867)
Federal Home Loan Bank stock dividends   (48,697)      (32,239)
Other                                    (14,412)       (8,707)

Gross deferred tax liabilities          (119,451)      (93,814)

Net deferred tax asset                  $386,256      $366,345


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 $15,000,000 plus 50% of NCB's consolidated
adjusted net income accumulation (or minus 100% of NCB's consolidated 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 dividends payable on any
calendar year may not exceed 2% of NCB's taxable income 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 statutory
interest rate payable on subordinated Class A notes. Those rates for 1996, 1995,
and 1994 are 6.1%, 6.7% and 6.3%, respectively. Consequently, the amounts
available for payment on the Class C Stock for 1996, 1995, and 1994 are
$1,326,847, $1,455,988 and $1,552,789, respectively. In addition, under the 
Act and its bylaws, NCB may not pay dividends on its Class B stock.

<PAGE>
21.  Financial Instruments with Off-Balance Sheet Risk

     NCB's policy is to prohibit the use of derivative financial instruments
for any purpose other than managing interest rate 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 may 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 interest rate risk in 
excess of the amount recognized in the balance sheets. The contract or 
notional amounts of those instruments reflect the extent of involvement, 
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 generally have fixed
expiration dates or other termination clauses and may require payment of a fee.
Since many of the commitments are expected to expire without 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 or            Estimated
                                         Notional Amounts       Fair Value 
                                         1996      1995        1996    1995 
Financial instruments whose
  contract amounts represent
  credit risk:
  Commitments to extend credit         $184,625  $149,190     $  435   $516
  Standby letters of credit             100,845    69,847      1,157    753

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 financial 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 agreement 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 $3,721,908, 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 Residential
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 at the request of 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 inception 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, 1996 and 1995, the notional amount 
of NCB's interest rate cap totalled $833,000 and $1,633,333, respectively. 
The fair value of the outstanding cap was $1,263 at December 31, 1996. NCB 
purchased an offsetting position in February 1994, with a start date of 
February 1, 1996.  Entering into an interest rate cap transaction involves 
the risk of default by counter-parties. The amount potentially subject to 
credit risk is significantly smaller than the notional amount of the cap. 

   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):
<PAGE>

                                    Contract or                       Fair
                                    Notional   Amounts    Estimated   Value
                                      1996      1995        1996      1995 
Financial instruments whose
  notional or contract amounts
  exceed the amount of
  credit risk:

      Financial futures
      contracts                     167,200     53,400    170,421     51,388
      Interest rate swap
      agreements             
          In a net receivable
          position                  161,000    141,000    164,722    149,438
          In a net payable
          position                 (161,000)  (141,000)  (161,000)  (141,005)
     
     At December 31, 1996 and 1995, 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 classified as loans
available for sale. 
<PAGE>

22. Fair Value of Financial Instruments

     Statement of Financial Accounting Standards ("SFAS") No. 107, "Disclosure
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 comparable
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 independent 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 adjustable 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. The fair value of loans
held for sale are based on market prices for similar loans sold in the secondary
market adjusted for differences in loan characteristics.
 
     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
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.

     Subordinated debt - The fair value of subordinate debt 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, 1996 and 1995.  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, 1996 and 1995 are as follows (dollars in thousands):

<TABLE>
                                            
(in thousands)                                 1996                          1995           
Financial Asset                   Carrying Amount Fair Value    Carrying Amount Fair Value
<S>                               <C>             <C>           <C>             <C>
 Cash and cash equivalents        $ 17,150        $ 17,150      $ 29,096        $ 21,289
 Investments
          Available for sale        30,337          30,337        28,842          29,096   
    Held-to-maturity                 2,946           2,294         3,119           1,749
 Excess servicing                   30,758          30,357        25,670          27,749
 Loans and lease financing         750,094         756,301       597,190         609,047
 
Financial Liabilities:            
 Deposits                           88,620          88,211        78,100          77,224
  Short-term and other borrowings  224,500         224,500       132,500         132,522
  Long-term debt                   202,137         204,824       154,688         158,682
  Subordinated debt                182,853         188,743       183,014         188,585

Off-Balance Sheet Financial
Instruments: 
  Interest rate swap agreements
  In a net receivable position     161,000         164,722       141,000         149,438
  In a net payable position       (161,000)       (161,000)     (141,000)       (141,005)
  Financial futures and
    forward commitments            167,200         170,421        53,400         51,388
  Commitments to extend credit     184,625             435       149,190            516
  Standby letters of credit        100,845           1,157        69,847            753
</TABLE>
<PAGE>

23.  New Accounting Standards

     In June, 1996, the FASB issued SFAS No.125 "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities. " The 
statement provides standards for distinguishing transfers of financial assets
that are sales from those that are secured borrowings, and provides guidance
on the recognition and measurment of asset servicing contracts and on debt 
extinguishments. As issued, SFAS No.125 is effective for transactions 
occurring after December 31, 1996. However, as a result of an amendment to 
SFAS No.125 issued by the FASB in December, 1996, certain provisions of SFAS
NO.125 are deferred for an additional year. Adoption of the new accounting 
standard is not expected to have a material impact on NCB.

24.  Subsequent Events

     On January 31, 1997, NCB entered into a separate agreement with an 
existing banking relationship, to borrow up to $40 million through a revolving
line of credit facility. The funds are committed until May 28, 1997. To date, 
no funds have been disbursed from the line.
   
     In January, 1997 NCB obtained approval to issue up to $100 million in 
debt as part of a medium term note program. The terms of the notes under this 
program can range from nine months to 30 years and the rates are to the 
treasury note rates with similar terms.

     On February 28, 1997, NCB issued $25 million in five year debt as part
of the medium term note program approved in December, 1996.  NCB sold 
approximately $75 million in whole loans, servicingretained, to and 
unrelated third party generating a net gain of approximately $1.2 million 
which will be included in non-interest income in the 1997 first quarter 
financial statements. In two other related transcations, NCB sold loans 
totalling approximately $4 million and $13 million in January and February, 
1997, respectively.
      

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

None.
                                    PART III
          ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF 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 
 
Thomas D. Henrion       Chairman of the Board of
                        Directors and Director       1991       1997     53

Charles E. Snyder       President and Chief
                        Executive Officer            1983         -      43

Leo H. Barlow           Director                     1993       1999     44

Harry J. Bowie          Director                     1991       1998     61

James L. Burns, Jr.     Director                     1996       1999     58

Joseph Cabral           Director                     1995       1998     48

Terry Lewis             Director                     1991       1997     49

Marilyn J. McQuaide     Director                     1996       1999     47

Alfred A. Plamann       Vice Chairman of the Board        
                        of Directors and Director    1995       1998     54

Mary Ann Rothman        Director                     1993       1999     54

Anthony J. Scallon      Director                     1995       1998     51

Sheila A. Smith         Director                     1995       1998     51
         
Wally Smith             Director                     1990       1997     49

Dr. Robert L. Thompson  Director                     1989       1997     62
                                    
                                                  Year First   End of
                        Position                  Appointed    Term     Age 

Caroline Blakely        Managing Director, Chief
                        Marketing Officer
                        President, NCB Mortgage
                        Corporation
                        President and Director,
                        NCB 1, Inc.
                        President and Director,
                        NCB Insurance Brokers, 
                        Inc.                         1992        -       42
         
Charles H. Hackman      Managing Director, Chief
                        Credit Officer
                        President,
                        NCB Financial Corporation
                        Vice President and Director,
                        NCB Savings Bank, FSB
                        Vice President and Director,
                        NCB Insurance Brokers, 
                        Inc.                         1984       -        52

Mark W. Hiltz           Managing Director, Chief
                        Credit Risk Officer          1982       -        49
                    
Kenneth A. Payton       President, NCB Savings
                        Bank, FSB                    1994       -        63
         
Richard L. Reed         Managing Director, 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       -        38

    

Nominees For Directorships
 
 David A. Cox
 Kirby J. Erickson
 David I. Ferber
 Jackie Jenkins-Scott
 Susan Kargman
 Edward Yaker
 Peter C. Young
 Thomas K. Zaucha

    Thomas D. Henrion has been President and Chief Operating Officer of KFC
National Purchasing Cooperative, Inc. d/b/a FoodService Purchsing Cooperative,
Louisville, Kentucky since 1980.  He also serves as President and Chief
Executive Officer of KFC Mutual Insurance Company, Ltd., Hamilton, Bermuda.
 
    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.  Previously, he was President & Chief
Executive Officer of Sealaska Timber Corporation.
 
    Harry J. Bowie has been 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.
 
    James L. Burns, Jr. has been the President and Chief Executive Officer of
The Co-operative Central Bank since 1972.  He also has been the President and
Chief Executive 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.
 
    Joseph 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.
 
    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 has chaired the legislation
and government relation's committee of NAHC.  
 
    Marilyn J. McQuaide has been 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.

    Alfred A. Plamann has been 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 has been 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 and is Vice Chairman of the
NCBDC's Board of Directors.
 
    Anthony J. Scallon has been 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 has been 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 has been 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 has been President and Chief Executive Officer of
Winrock International since July, 1993. Previously, he was Dean of
Agriculture, Purdue University from 1987 to 1993.  
 
    Caroline E. Blakely is a Managing Director, Chief Marketing Officer with
NCB. She was formerly a Corporate Vice President, Real Estate Division in
1994, 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.  She was also 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 Managing Director, Chief Credit Officer 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
from 1984 to 1992, 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 is a Managing Director, Chief Risk Officer with NCB.  He
was a Corporate Vice President and Manager of Special Assets from 1994 to 1996
and a Senior Vice President of the Special Assets Department from 1986 to
1994.  Previously he was Vice President of Loan Administration from 1983 to
1986 and General Auditor from 1982 to 1983.
   
    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. from 1992 to 1994.  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 Savings Bank, FSB,
Florida from 1991 to 1992.  
        
    Richard L. Reed is a Managing Director, Chief Financial Officer with NCB.
He was 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.
 
 
Nominees for Directorships
 
               
    David L. Cox has been President of 718 Apartments, Inc. since April,
1996.  Prior to that he was its Treasurer and a Board Member for three years.

    Kirby J. Erickson has been the Executive Vice President of Group Health
Inc.(GHI)/HealthPartners, Inc. since 1992. He also had served in various
capacities since 1965 at Aetna Health Plans, United Health Care, Inc.,
Fairview Community Hospitals and Fairview Southdale Hospital.
 
    David I. Ferber is presently a Council Member of The Council, Village
Community School.  He previously served for several years as its Treasurer and
member of the governing board.  He is also the President and a member of the
Board of Directors of 40 Fifth Avenue Corporation for the last 15 and 16
years, respectively.
 
    Jackie Jenkins-Scott is currently a Board Member of NCB Development
Corporation.  She also has been the President and Chief Executive Officer of
the New England Hospital d/b/a Dimock Community Health Center for the past 14
years.  Prior to her position with Dimock, she served as Director of the
Roxbury Court Clinic and held several positions with the Commonwealth of
Massachusetts, Department of Public Health from 1973 to 1977.  She has been
a Board Member of Massachusetts League of Community Health Centers and a
member of the National Association of Community Health Centers, Inc.
 
    Susan Kargman is a Vice President at Citibank, N.A. where she has been
focusing in the housing/real estate lending area for the past 25 years.  She
also served as President, Treasurer and Board Member of 74 Fifth Avenue Owners
Corp. from 1982 to 1994 and as Treasurer at 13th Street Owners, Inc. from 1978
to 1980.
 
    Edward Yaker has been President and Chairman of the Board of Amalgamated
Housing Corporation for the past 12 years and a Member of its board for 19
years.  Currently, he is also a Board Member of the National Association of
Housing Cooperatives.  He was also a Co-Chairman for 5 years and a
representative for 19 years of the Coordinating Council of Cooperatives and
served as Secretary, Secretary-Treasurer and Board Member of Coordinated
Housing Services, Inc.
 
    Peter C. Young has been the Executive Director of Area Cooperative
Educational Services for almost 26 years.  Currently, he is a member of the
Board of Trustees and the Finance Committee of CT Hospital Association/Workers
Compensation Trust.  He is also the Fiscal Agent (Treasurer) and was a member
of the Governing Board of the American Association of Educational Service
Agencies.

    Thomas K. Zaucha has been the President and Chief Executive Officer of
the National Grocers Association (NGA) since 1982. He served as President and
Chief Executive Officer of the Grocers Fixtures & Equipment Company from 1978
to 1982 prior to its merger with NGA.  He is also currently serving as Board
Member of NCB Retail Finance Corporation and Cooperative Development
Foundation.
 
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, Thomas D. Henrion(Chair), Terry Lewis, Alfred A.
Plamann, 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, James L. Burns, Jr., Terry Lewis, 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 
Cabral, Alfred A. Plamann, Marilyn J. McQuaide, Thomas D. Henrion, Sheila A.
Smith and Robert L. Thompson(Chair).

    The Audit Committee is responsible for assisting 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  Cabral, Alfred A. Plamann, Marilyn J. McQuiade, Anthony
J. Scallon 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 cooperatives 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), Terry Lewis, Mary Ann Rothman and Sheila Smith.
 
    The Strategic Planning Committee monitors and reviews all NCB related
entities' planning activities delegated to them by the board.  The members of
the committee are the full Board of Directors.
 
    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 committee consists of those members of the
Board whose terms are not expiring during the current year.
<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
                                     AnnualCompensation        Compensation
(a)                      (b)         (c)             (d)            (e)
Name and
Principal Position        Year      Salary          Bonus                     
Charles E. Snyder,        1996      $295,000        $96,670      $19,380
President & CEO           1995       275,534         86,450       19,320
                          1994       260,000         64,530       23,264
                                                          
Charles H. Hackman,       1996       182,664         63,591       19,380
Managing Director, Chief  1995       175,147         52,920       19,320
Credit Officer            1994       168,000         51,180       21,345
                                                         
Caroline Blakely,         1996       170,627         53,375       19,267
Managing Director, Chief  1995       138,130         44,750       17,669
Marketing Officer         1994       108,531         58,800       13,796
 
Mark Hiltz,               1996       137,505         45,719       15,520
Managing Director, Chief  1995       124,147         20,400        8,481
Risk Officer              1994       103,995         25,381        8,872     

Richard L. Reed,          1996       117,500         36,575       15,010
Managing Director, Chief  1995       102,918         20,000       13,148
Financial Officer         1994        93,753         16,650       11,977

* The "All Other Compensation" reported for 1996 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:
<PAGE>
                 Retirement Plan Matching 401(k)     Term Insurance
                 Contribution    Contribution         Premiums    
 
Mr. Snyder          $9,000        $9,000             $1,380
Mr. Hackman          9,000         9,000              1,380
Ms. Blakely          9,000         9,000              1,267
Mr. Hiltz            8,199         6,188              1,143                    
Mr. Reed             7,050         7,050                911
<PAGE>

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 (now "Senior Executive Service") which amounted in 1996 to
$471.88 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 up to two meetings only, and (5) travel expenses. 
The Chairman of the Board is entitled to $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.

              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, 1996.  

<PAGE>
 
                              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    3.88%    28,104.63     12.92%
265 Franklin Street 
Boston, MA.  92110 

Greenbelt Homes Inc       14,424.28    1.84%    29,423.71     13.53%
Hamilton Place 
Greenbelt, MD.  20770 
 
Group Health, Inc (1)     11,380.00    1.45%    14,249.60      6.55%  
2829 Univ. Ave., S.E. 
Minneapolis, MN  55414 

           
(1) Included in the above are 2,622.03 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. 

    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             1996      12/31/96     12/31/96

Leo H. Barlow        Sealaska Timber Corp    11,960,188  7,953,690     9.18%
                     Sealaska Corp            1,963,878  1,519,226     8.90%
                     Sealaska Corp              200,000    200,000     5.16%

Joseph  Cabral       Chatsworth Products      1,000,000          0            
                     Chatsworth Products        556,600    325,200     8.56%
                     Chatsworth Products      1,294,453    411,714     8.56%
                     Chatsworth Products        698,178    616,724     8.56%
                     Chatsworth Products      2,950,000  2,941,667     8.56%
      
Thomas D. Henrion    KFC National 
                     Purchasng Coop           3,000,000          0
                     Kazi HFP                 1,100,000  1,075,556     7.31% 
                     Kazi/NJ                    550,000    550,000     7.31%
                     Best Mexican Food, Inc.    350,000    332,240     8.31%
                     Quality Foods, Inc.        400,000    380,000     8.31% 
                     Italian American Foods     250,000     225,00     8.31%
                     KFC/Cerritos               350,000    345,833     8.56%
                     Dinsmoor Mini Mart         354,930    354,930    10.31%
                     Tollgate Foods, Inc.       300,000    296,429     8.63%
                     Siegel Food Services       250,000    250,000     8.06% 
                     Ross Point KFC, Inc.       275,000    271,726    11.68%
                     Development Diversified 
                     Corp                     1,450,000  1,385,556     8.50% 
                     Marvin L & Phyllis 
                     White                    1,100,000  1,079,117     8.50%
                     E.A.P. Management Corp     160,000    136,000     8.20%
                     Karbach                    580,000    580,000     8.38%

Alfred A. Plamann    Grocers Cap Revolver     1,250,000  1,250,000     8.50%
                     Grocers Cap Revolver       500,000    500,000     6.75%
                     Mollie Stone             6,200,000  6,200,000     9.25%
                     K.V. Mart                  785,069    785,096     9.25%
                     Park and Shop Market     2,403,664  2,363,603     8.84%
                     Park and Shop Market     3,300,000  2,915,000     8.74%
                     Superior Warehouse       9,750,000  9,425,130     8.63%
                     Grocers Cap Program 
                     Purchase                 7,073,557  4,940,792     7.06%

Mary Ann Rothman     110- 118 Riverside 
                     Tenants                  3,200,450          0
                     110-118 Riverside  
                     Tenants                  6,000,000  5,942,558     7.33%
            
James L. Burns, Jr.  Co-op Central Bank       5,000,000  5,000,000     6.38%

Charles H. Hackman   Watergate South            670,000          0

Nominees for Directorship

David A. Cox         718 Apartments, Inc.     1,675,923  1,646,028    10.10%

David I. Ferber      40 Fifth Avenue          1,496,967  1,495,719     8.12%
                     Village Community 
                     School                     201,706    190,336     9.00%
                     Village Community 
                     School                     491,632    466,780     9.00%

Susan Kargman        74 Fifth Avenue Owners   1,392,085  1,382,633     9.48%

Kirby Erickson       Central Minnesota Group
                     Health                   3,474,220  3,474,220     8.10%
                     Central Minnesota Group
                     Health                   3,218,280  3,008,280     7.25%

Peter C. Young       Area Coop Education
                     Services                   670,000    670,000     8.75%
                     Area Coop Education
                     Services                 1,445,675  1,291,760     8.75%
                     Area Coop Education
                     Services                   199,312    145,183     8.95%
         

NCB Savings Bank, FSB
         
Charles H. Hackman   Personal                   121,509   113,593      7.00%  

    NCB has three loans outstanding to 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 remaining two loans were lines 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 two term loans, two lines of credit outstanding and a revolving line
of credit to Chatsworth Products, Inc. of which Mr. Cabral is the President. The
term loans were used to facilitate an Employee Stock Ownership Purchase. 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 
being used for working capital financing.

   NCB has one line of credit to KFC National Purchasing Cooperative, Inc. d/b/a
FoodService Purchasing Cooperative of which Mr. Henrion is the President and 
Chief Executive Officer. The line of credit is used for working capital 
purposes.  NCB has also started a member finance program whereby NCB provides
financing to KFC and Taco Bell retail members for store renovation, purchase 
of new stores and the purchase of equipment and inventory. The remaining 
loans listed with respect to Mr. Henrion were made under this program.
  
    NCB has loans outstanding to members of Certified Grocers of California
(CERGRO) of which Mr. Plamann is the President and Chief Executive Officer  
CERGRO provides guarantees for two K.V. Mart loans of which one has been sold 
and is not reflected on NCB's books.  NCB also provides a line of credit to 
CERGRO's financing arm, Grocers Capital Company.  Finally, NCB has entered into 
an agreement to purchase at par member loans held by Grocers Capital Company.
  
    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.

    NCB has a $10 million participation in a $30 million revolving line of 
credit with Co-operative Central Bank of which Mr. Burns is the President 
and Chief Executive.
     
    NCB has a line of credit outstanding to Watergate South, Inc. of which Mr.
Hackman, an officer of NCB, is a member of the Board. The purpose of the line of
credit is for capital improvements to the property.

    Board nominee David A. Cox is the President and Board Member of 718 
Apartments, Inc. The loan outstanding, which refinanced a previously existing 
loan, was used to fund capital improvements and establish a reserve.

    Board nominee David I. Ferber is presently a Council Member of Village
Community School and President and Board Member of 40 Fifth Avenue Corporation. 
NCB has a real estate loan outstanding to 40 Fifth Avenue which was used to 
refinance a previously existing loan and to fund capital improvements.  The 
two commercial loans outstanding to Village Community School were used to 
refinance an existing loan and for major improvements to the school facility.  
      
    Board nominee Susan Kargman has an ownership interest in 74 Fifth Avenue
Owners, Corp.  NCB has a real estate loan outstanding with 74 Fifth Owners which
was used to refinance a previously existing loan.

    Board nominee Kirby J. Erickson is the Executive Vice President of Group
Health Inc.(GHI)/HealthPartners, Inc.. HealthPartners, Inc. is GHI's parent 
company and GHI is the sole corporate member of Central Minnesota Group 
Health Plan, Inc.(CMGHP).  NCB has two outstanding commercial loans with 
CMGHP. These loans were used to fund a new healthcare center and refinance 
an existing term loan.

    Board nominee Peter C. Young is the Executive Director of Area Cooperative
Educational Services.  NCB has three commercial loans outstanding with Area
Cooperative.  The first is a line of credit used for working capital; the second
consolidated an existing line of credit and first deed of trust; and the third
one is a term facility to finance the reroofing of the Educational Center for 
the Arts Building.

    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.  NCB had determined that 
these loans are in accordance with its lending policies, were properly 
approved and were within the applicable regulatory limitations and any or
all were evaluated for disclosure in the financial statements.

<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, 1994, 1995, and 1996.
  
Page #
  
    25  Report of Independent Auditors

    26  Consolidated Balance Sheets

    27  Consolidated Statements of Income

    28  Consolidated Statements of Changes in Members' Equity

 29-30  Consolidated Statements of Cash Flows

 31-62  Notes to the Consolidated Financial Statements
           
 (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 Agreemens
   
   (i)    4.3       Schedule Concerning Senior Note Agreements

   (m)    4.4       Financing Agreement with U.S. Treasury

   (n)    4.5       Note Purchase Agreement with Lutheran Brotherhood et al.

   (o)    4.6       Master Shelf Agreement with Prudential Insurance Co. of
                    America et al.

   (p)    4.7       Senior Note Agreement (Dec. 1995)

   (t)    4.8       First Amendment Agreement to Master Shelf Agreement
                    with Prudential Insurance Co. of America

   (t)    4.9       First Amendment Agreements to the Assumption Agreement
                    and Amended and Restated Note Purchase Agreements

   (t)    4.10      First Amendment Agreements to the Note Purchase
                    Agreements with Lutheran Brotherhood et al.

   (q)    4.11      Form of Indenture for Debt Securities

   (r)    4.12      Form of Fixed Rate Medium Term Note

   (s)    4.13      Form of Floating Rate Medium Term Note
          
   (i)   10.1       Second Amended and Restated Loan Agreement with          
                    National Westminster Bank USA et al.

         10.2       (No Exhibit)                
  
  *(j)   10.3       Deferred Compensation Agreement with Charles E. Snyder

  *(g)   10.4       Severance Agreement with Charles E. Snyder

         10.5       (No Exhibit)

  *(a)   10.6       Insurance Plan for NCB Executive Officers

   (b)   10.7       Subordination Agreement with Consumer Cooperative 
                    Development Corporation (now NCB Development
                    Corporation)

         10.8       (No Exhibit) 
   
   (j)   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      
         
         10.13      (No Exhibit)             

  *(h)   10.14      Employment Agreement with Marlon W. Pickles

         10.15      (No Exhibit)

         10.16      (No Exhibit)

   (j)   10.17      Term Loan Agreement with Credit Suisse ( Nov. 1994)

   (j)   10.18      Term Loan Agreement with Credit Suisse ( Feb. 1995)

   (k)   10.19      Amendment No. 2 to the Second Amended and Restated 
                    Loan Agreement with Natwest Bank et al.
    
   (k)   10.20      Term Loan Agreement with Credit Suisse (Sept. 1995)       
         
         10.21      (No Exhibit)

         10.22      (No Exhibit)

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

   (l)   10.24      Amendment No. 3 to Second Amemded and Restated Loan
                    Agreement with Fleet Bank (formerly NatWest) et al.

   (l)   10.25      Term Loan Agreement with PNC Bank (Aug 1996)

  *(t)   10.26      Incentive Plan for NCB Executive Officers

   (t)   10.27      Amendment No. 1 to Term Loan Agreement with
                    Credit Suisse (Nov. 1994)

   (t)   10.28      Amendment No. 1 to Term Loan Agreement with
                    Credit Suisse (Feb. 1995)

   (t)   10.29      Amendment No. 1 to Term Loan Agreement with
                    Credit Suisse (Sept. 1995)

   (t)   10.30      Amendment to Term Loan Agreement with 
                    Comerica Bank (Dec. 1995)

   (t)   10.31      Amendment No. 4 to Second Amended and Restated
                    Loan Agreement with Fleet Bank (formerly NatWest Bank)
    
   (k)   22.1       List of Subsidiaries and Affiliates of the NCB

   (t)   23.1       Consent of Deloitte & Touche LLP

   (k)   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       

   (t)   25.6       Power of Attorney by James L. Burns, Jr.
     
   (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

   (k)   25.11      Power of Attorney by Alfred A. Plamann
    
   (k)   25.12      Power of Attorney by Anthony J. Scallon

   (k)   25.13      Power of Attorney by Sheila A. Smith

   (d)   25.14      Power of Attorney by Robert L. Thompson

   (t)   25.15      Power of Attorney by Marilyn J. McQuaide

   (t)   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 annual report on Form 10-K for the year ended     
December 31, 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, 1995 (File No. 2-99779).

(l) 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, 1996 (File No. 2-99779).

(m) Incorporated by reference to Exhibit 10.16 filed as part of the
registrant's annual report on Form 10-K for the year ended December 31,
1989 (File No. 2-99779).

(n) Incorporated by reference to Exhibit 10.13 filed as part of the
registrant's annual report on Form 10-K for the year ended December 31, 
1994 (File No. 2-99779).

(o) Incorporated by reference to Exhibit 10.15 filed as part of the
registrant's annual report on Form 10-K for the year ended December 31,
1994 (File No. 2-99779).

(p) Incorporated by reference to Exhibit 10.22 filed as part of the
registrant's annual report on Form 10-K for the year ended December 31,
1995 (File No. 2-99779).

(q) Incorporated by reference to Exhibit 4.1 filed as part of Amendment
No. 1 to Registration Statement No. 333-17003 (Filed January 21, 1997).

(r) Incorporated by reference to Exhibit 4.2 filed as part of Amendment
No. 1 to Registration Statement No. 333-17003( Filed January 21, 1997).

(s) Incorporated by reference to Exhibit 4 to the registrant's report
on Form 8-K filed February 11, 1997 (File No. 2-99779).

(t) Filed herewith.

(b) The Registrant filed a report on Form 8-K on November 27, 1996 that   
reported the resignation of Pete Crear as a director.                 

<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, 1997                 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/Thomas D. Henrion      Chairman of the Board and         3/31/97
Thomas D. Henrion          Director

/s/Richard L. Reed          Managing Director,               3/31/97
Richard L. Reed             (Principal Financial Officer)

/s/Marietta J. Orcino       Vice President,Tax &             3/31/97
Marietta J. Orcino          Regulatory Compliance  
                            

/s/Patricia A. Ferrick      Vice President (Principal        3/31/97
Patricia A. Ferrick         Accounting Officer)

*/s/Leo H. Barlow           Director                         3/31/97
Leo H. Barlow        

*/s/Harry J. Bowie          Director                         3/31/97
Harry J. Bowie

*/s/James L. Burns, Jr.     Director                         3/31/97
James L. Burns, Jr.




Signature                       Title                            Date
                                
*/s/Joseph  Cabral              Director                         3/31/97
Joseph Cabral

*/s/Terry Lewis                 Director                         3/31/97
Terry Lewis

*/s/Marilyn J. McQuiade         Director                         3/31/97
Marilyn J. McQuiade

*/s/Alfred A. Plamann           Director                         3/31/97
Alfred A. Plamann                       
                                
*/s/Mary Ann Rothman            Director                         3/31/97
Mary Ann Rothman                                         

*/s/Anthony J. Scallon          Director                         3/31/97
Anthony J. Scallon

*/s/Sheila A.Smith              Director                         3/31/97
Sheila A. Smith
                                
*/s/Wally Smith                 Director                         3/31/97
Wally Smith             

*/s/Dr. Robert L. Thompson      Director                         3/31/97
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 election materials for its 1997 annual meeting. The
registrant has not yet distributed an 1996 annual report to securityholders and
will furnish such report to the Commission when it is sent to securityholders. 

<PAGE>
                        INDEX TO EXHIBITS

Exhibit No.       Description                                                 
  
 4.8              First Amendment to Master Shelf Agreement with
                  Prudential Company of America

 4.9              First Amendment Agreements to the Assumption 
                  Agreements and Amended and Repurchase Note
                  Purchase Agreements

 4.10             First Amendment Agreements to the Note Purchase
                  Agreements with Lutheran Brotherhood et al.         

10.26             Incentive Plan for NCB Executive Officers                   

10.27             Amendment No. 1 to the Term Loan Agreement with
                  Credit Suisse (Nov. 1994)

10.28             Amendment No. 1 to the Term Loan Agreement with
                  Credit Suisse (Feb. 1995)

10.29             Amendment No. 1 to the Term Loan Agreement with
                  Credit Suisse (Sept. 1995)

10.30             Amendment to Term Loan Agreement with
                  Comerica Bank (Dec. 1995)

10.31             Amendment No. 4 to Second Amended and Restated
                  Loan Agreement with Fleet Bank (formerly NatWest) et al.

23.1              Consent of Deloitte & Touche LLP
                         
25.6              Power of Attorney by James L. Burns, Jr.

25.15             Power of Attorney by Marilyn J. McQuiade

27                Financial Data Schedule
                                   
                                
                    Supplemental Information

               Registrant's 1997 Election Materials


<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                       5,186,085
<INT-BEARING-DEPOSITS>                       7,586,702
<FED-FUNDS-SOLD>                             4,377,837
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 30,337,100
<INVESTMENTS-CARRYING>                       2,946,425
<INVESTMENTS-MARKET>                                 0
<LOANS>                                    750,094,451
<ALLOWANCE>                                 15,504,510
<TOTAL-ASSETS>                             839,335,580
<DEPOSITS>                                  88,620,002
<SHORT-TERM>                               224,500,000
<LIABILITIES-OTHER>                         16,053,633
<LONG-TERM>                                384,990,390
                                0
                                          0
<COMMON>                                   100,352,300
<OTHER-SE>                                      64,774
<TOTAL-LIABILITIES-AND-EQUITY>             839,335,580
<INTEREST-LOAN>                             55,671,365
<INTEREST-INVEST>                            3,921,634
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                            59,592,999
<INTEREST-DEPOSIT>                           4,109,634
<INTEREST-EXPENSE>                          35,299,256
<INTEREST-INCOME-NET>                       24,293,743
<LOAN-LOSSES>                                1,950,000
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                             23,006,581
<INCOME-PRETAX>                             11,996,112
<INCOME-PRE-EXTRAORDINARY>                           0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                11,199,198
<EPS-PRIMARY>                                    11.16
<EPS-DILUTED>                                    11.16
<YIELD-ACTUAL>                                    3.50
<LOANS-NON>                                  2,601,469
<LOANS-PAST>                                   327,718
<LOANS-TROUBLED>                             5,146,795
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                            14,554,240
<CHARGE-OFFS>                                1,137,229
<RECOVERIES>                                   137,498
<ALLOWANCE-CLOSE>                           15,504,509
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                     15,504,509
        

</TABLE>

                    FIRST AMENDMENT AGREEMENT

     FIRST AMENDMENT AGREEMENT (this "Agreement"), dated as of
December 6, 1996 (the "Effective Date"), among National Consumer
Cooperative Bank, a banking corporation organized under the laws of
the United States which does business as the National Cooperative
Bank (the "Company"), and The Prudential Insurance Company of
America ("Prudential").

     WHEREAS, the Company and Prudential have entered into a Master
Shelf Agreement (as in effect prior to the effectiveness of this
Agreement, the "Existing Agreement," and, as amended by this
Agreement, the "Amended Agreement"), dated as of December 30, 1994,
pursuant to which the Company authorized the issuance of its senior
promissory notes (the "Notes") in the aggregate principal amount of
up to Fifty Million Dollars ($50,000,000).

     WHEREAS, the Company and Prudential desire to amend and modify
certain provisions of the Existing Agreement; and

     WHEREAS, the capitalized terms used herein and not defined
herein shall have the respective meanings ascribed to them in the
Existing Agreement.

     NOW THEREFORE, upon the full and complete satisfaction of the
conditions precedent to the effectiveness of this Agreement set
forth in Section 2 hereof, and for good and valuable consideration
the receipt and adequacy of which are hereby acknowledged, the
parties hereto agree as follows:

     1.   Amendments to paragraph 6E of the Existing Agreement.  

     Paragraph 6E of the Existing Agreement is hereby amended by
amending and restating in its entirety clause (a) of said paragraph
to read in its entirety as follows:

     "(a) Consolidated Debt to exceed eight hundred fifty percent
(850%) of Consolidated Adjusted Net Worth until the earlier of

          (i)  December 24, 1997 or

          (ii) the prepayment in full of the Company's Amended and
     Restated 8.18% Series A Senior Notes Due June 24, 1997 and
     Amended and Restated 8.32% Series B Senior Notes Due December
     24, 1997 issued pursuant to those certain separate Assumption
     Agreement and Amended and Restated Senior Note Agreement, each
     dated as of December 1, 1993, by and among the Company,
     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, 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, Mutual
     Service Life Insurance Company and Lutheran Brotherhood,

after which time the Company shall not at any time permit
Consolidated Debt to exceed one thousand percent (1000%) of
Consolidated Adjusted Net Worth; or"

     2.   Effectiveness.  The provisions of Section 1 of this
Agreement shall become effective and binding upon the parties
hereto on the Effective Date upon the satisfaction in full of each
of the following conditions:

          (a)  the Company and Prudential shall have executed and
     delivered a counterpart of this Agreement; and

          (b)  the Company shall have paid in full all costs,
     expenses and charges (including, without limitation, all fees
     and out-of-pocket expenses of Hebb & Gitlin, special counsel
     to Prudential) incurred on or prior to the date hereof,
     directly or indirectly, by Prudential in connection with the
     preparation, review and implementation of this Agreement.

Upon the effectiveness of this Agreement, on and after the date
hereof, each reference in the Existing Agreement to "this
Agreement", "hereunder", "hereof", "herein" or words of like
import, and each reference in the Notes to the Existing Agreement,
shall mean and be a reference to the Existing Agreement as amended
hereby.

     3.   Duplicate Originals; Execution in Counterpart.  Two or
more duplicate originals of this Agreement may be signed by the
parties hereto, each of which shall be an original but all of which
together shall constitute one and the same instrument.  This
Agreement may be executed in one or more counterparts and shall be
effective when at least one counterpart shall have been executed by
each party hereto, and each set of counterparts which,
collectively, show execution by each party hereto shall constitute
one duplicate original.

     4.   Limitation of Amendment.  The terms of this Agreement
shall not operate as or constitute a waiver by Prudential of, or
otherwise prejudice, Prudential's rights, remedies or powers under
the Existing Agreement or the Notes or under applicable law. 
Except as expressly provided herein,

               (i)  no other terms and provisions of the Existing
          Agreement are modified or changed by this Agreement, and

               (ii) the terms and provisions of the Existing
          Agreement shall continue in full force and effect.

The Company hereby acknowledges, confirms, reaffirms and ratifies
all of its obligations and duties under the Amended Agreement and
the Notes.  

     5.   Governing Law.  THIS AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE
STATE OF NEW YORK.


 [Remainder of page intentionally blank.  Next page is signature page.]
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their authorized officers as of the
date first above written.


NATIONAL CONSUMER COOPERATIVE BANK



By                                                      

Name:  
Title:  



THE PRUDENTIAL INSURANCE COMPANY
OF AMERICA



By_______________________________________
     Name:
     Title:



                    FIRST AMENDMENT AGREEMENT

     FIRST AMENDMENT AGREEMENT (this "Agreement"), dated as of
December 10, 1996 (the "Effective Date"), among National Consumer
Cooperative Bank, a banking corporation organized under the laws of
the United States which does business as the National Cooperative
Bank (the "Company"), and each of the institutions signatory hereto
(collectively, the "Noteholders").

     WHEREAS, the Company, 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,
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, Mutual
Service Life Insurance Company and Lutheran Brotherhood have
entered into those separate Assumption Agreement and Amended and
Restated Note Purchase Agreements (as in effect prior to the
effectiveness of this Agreement, collectively the "Existing
Agreement," and, as amended by this Agreement, collectively the
"Amended Agreement"), each dated as of December 1, 1993, pursuant
to which the Company sold:

          (a)   its Amended and Restated 8.18% Series A Senior
     Notes due June 24, 1997 (the "Series A Notes"), in the
     aggregate principal amount of Nineteen Million Dollars
     ($19,000,000);

          (b)  its Amended and Restated 8.32% Series B Senior Notes
     due December 24, 1997 (the "Series B Notes"), in the aggregate
     principal amount of Eighteen Million Dollars ($18,000,000);
     and

          (c)  its Amended and Restated 8.44% Series C Senior Notes
     due June 24, 1998 (the "Series C Notes"; the Series A Notes,
     the Series B Notes and the Series C Notes are referred to
     herein collectively as the "Notes"), in the aggregate
     principal amount of Thirteen Million Dollars ($13,000,000);

     WHEREAS, the undersigned noteholders hold one or more of the
Series A Notes;

     WHEREAS, the Company and the Noteholders desire to amend and
modify certain provisions of the Existing Agreement; and

     WHEREAS, the capitalized terms used herein and not defined
herein shall have the respective meanings ascribed to them in the
Existing Agreement.

     NOW THEREFORE, upon the full and complete satisfaction of the
conditions precedent to the effectiveness of this Agreement set
forth in Section 2 hereof, and for good and valuable consideration
the receipt and adequacy of which are hereby acknowledged, the
parties hereto agree as follows:

     1.   Amendment to Section 7.8 of the Existing Agreement.  

     Section 7.8 of the Existing Agreement is hereby amended by
amending and restating in its entirety clause (a) of Section 7.8 to
read in its entirety as follows:

     "(a) Consolidated Debt to exceed eight hundred fifty percent
(850%) of Consolidated Adjusted Net Worth until the earlier of

          (i)  December 24, 1997 or

          (ii) the prepayment in full of the Series A Notes and the
     Series B Notes,

after which time the Company shall not at any time permit
Consolidated Debt to exceed one thousand percent (1000%) of
Consolidated Adjusted Net Worth; or"

     2.   Effectiveness.  The provisions of Section 1 of this
Agreement shall become effective and binding upon the parties
hereto on the Effective Date upon the satisfaction in full of each
of the following conditions:

          (a)  the Company and each Noteholder shall have executed
     and delivered a counterpart of this Agreement; and

          (b)  the Company shall have paid in full all costs,
     expenses and charges (including, without limitation, all fees
     and out-of-pocket expenses of Hebb & Gitlin, special counsel
     to the Noteholders) incurred on or prior to the date hereof,
     directly or indirectly, by each Noteholder in connection with
     the preparation, review and implementation of this Agreement.

Upon the effectiveness of this Agreement, on and after the date
hereof, each reference in the Existing Agreement to "this
Agreement", "hereunder", "hereof", "herein" or words of like
import, and each reference in the Notes, shall mean and be a
reference to the Existing Agreement as amended hereby.

     3.   Duplicate Originals; Execution in Counterpart.  Two or
more duplicate originals of this Agreement may be signed by the
parties hereto, each of which shall be an original but all of which
together shall constitute one and the same instrument.  This
Agreement may be executed in one or more counterparts and shall be
effective when at least one counterpart shall have been executed by
each party hereto, and each set of counterparts which,
collectively, show execution by each party hereto shall constitute
one duplicate original.

     4.   Limitation of Amendment.  The terms of this Agreement
shall not operate as or constitute a waiver by the Noteholders of,
or otherwise prejudice, the Noteholders' rights, remedies or powers
under the Existing Agreement or any of the Notes or under
applicable law.  Except as expressly provided herein,

          (a)  no other terms and provisions of the Existing
     Agreement are modified or changed by this Agreement, and

          (b)  the terms and provisions of the Existing Agreement
     shall continue in full force and effect.

The Company hereby acknowledges, confirms, reaffirms and ratifies
all of its obligations and duties under the Amended Agreement and
the Notes.

     5.   Governing Law.  THIS AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE
STATE OF NEW YORK.


     [Remainder of page intentionally blank.  Next page is signature page.]
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their authorized officers as of the
date first above written.


NATIONAL CONSUMER COOPERATIVE BANK



By                                                      

Name:  
Title:  


EQUITABLE VARIABLE LIFE INSURANCE COMPANY



By_______________________________________
     Name:
     Title:


IDS CERTIFICATE COMPANY



By_______________________________________
     Name:
     Title:



SAFECO LIFE INSURANCE COMPANY



By_______________________________________
     Name:
     Title:

<PAGE>
                    FIRST AMENDMENT AGREEMENT

     FIRST AMENDMENT AGREEMENT (this "Agreement"), dated as of
December 10, 1996 (the "Effective Date"), among National Consumer
Cooperative Bank, a banking corporation organized under the laws of
the United States which does business as the National Cooperative
Bank (the "Company"), and each of the institutions signatory hereto
(collectively, the "Noteholders").

     WHEREAS, the Company, 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,
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, Mutual
Service Life Insurance Company and Lutheran Brotherhood have
entered into those separate Assumption Agreement and Amended and
Restated Note Purchase Agreements (as in effect prior to the
effectiveness of this Agreement, collectively the "Existing
Agreement," and, as amended by this Agreement, collectively the
"Amended Agreement"), each dated as of December 1, 1993, pursuant
to which the Company sold:

          (a)   its Amended and Restated 8.18% Series A Senior
     Notes due June 24, 1997 (the "Series A Notes"), in the
     aggregate principal amount of Nineteen Million Dollars
     ($19,000,000);

          (b)  its Amended and Restated 8.32% Series B Senior Notes
     due December 24, 1997 (the "Series B Notes"), in the aggregate
     principal amount of Eighteen Million Dollars ($18,000,000);
     and

          (c)  its Amended and Restated 8.44% Series C Senior Notes
     due June 24, 1998 (the "Series C Notes"; the Series A Notes,
     the Series B Notes and the Series C Notes are referred to
     herein collectively as the "Notes"), in the aggregate
     principal amount of Thirteen Million Dollars ($13,000,000);

     WHEREAS, the undersigned noteholders hold one or more of the
Series B Notes;

     WHEREAS, the Company and the Noteholders desire to amend and
modify certain provisions of the Existing Agreement; and

     WHEREAS, the capitalized terms used herein and not defined
herein shall have the respective meanings ascribed to them in the
Existing Agreement.

     NOW THEREFORE, upon the full and complete satisfaction of the
conditions precedent to the effectiveness of this Agreement set
forth in Section 2 hereof, and for good and valuable consideration
the receipt and adequacy of which are hereby acknowledged, the
parties hereto agree as follows:

     1.   Amendment to Section 7.8 of the Existing Agreement.  

     Section 7.8 of the Existing Agreement is hereby amended by
amending and restating in its entirety clause (a) of Section 7.8 to
read in its entirety as follows:

     "(a) Consolidated Debt to exceed eight hundred fifty percent
(850%) of Consolidated Adjusted Net Worth until the earlier of

          (i)  December 24, 1997 or

          (ii) the prepayment in full of the Series A Notes and the
     Series B Notes,

after which time the Company shall not at any time permit
Consolidated Debt to exceed one thousand percent (1000%) of
Consolidated Adjusted Net Worth; or"

     2.   Effectiveness.  The provisions of Section 1 of this
Agreement shall become effective and binding upon the parties
hereto on the Effective Date upon the satisfaction in full of each
of the following conditions:

          (a)  the Company and each Noteholder shall have executed
     and delivered a counterpart of this Agreement; and

          (b)  the Company shall have paid in full all costs,
     expenses and charges (including, without limitation, all fees
     and out-of-pocket expenses of Hebb & Gitlin, special counsel
     to the Noteholders) incurred on or prior to the date hereof,
     directly or indirectly, by each Noteholder in connection with
     the preparation, review and implementation of this Agreement.

Upon the effectiveness of this Agreement, on and after the date
hereof, each reference in the Existing Agreement to "this
Agreement", "hereunder", "hereof", "herein" or words of like
import, and each reference in the Notes, shall mean and be a
reference to the Existing Agreement as amended hereby.

     3.   Duplicate Originals; Execution in Counterpart.  Two or
more duplicate originals of this Agreement may be signed by the
parties hereto, each of which shall be an original but all of which
together shall constitute one and the same instrument.  This
Agreement may be executed in one or more counterparts and shall be
effective when at least one counterpart shall have been executed by
each party hereto, and each set of counterparts which,
collectively, show execution by each party hereto shall constitute
one duplicate original.

     4.   Limitation of Amendment.  The terms of this Agreement
shall not operate as or constitute a waiver by the Noteholders of,
or otherwise prejudice, the Noteholders' rights, remedies or powers
under the Existing Agreement or any of the Notes or under
applicable law.  Except as expressly provided herein,

          (a)  no other terms and provisions of the Existing
     Agreement are modified or changed by this Agreement, and

          (b)  the terms and provisions of the Existing Agreement
     shall continue in full force and effect.

The Company hereby acknowledges, confirms, reaffirms and ratifies
all of its obligations and duties under the Amended Agreement and
the Notes.

     5.   Governing Law.  THIS AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE
STATE OF NEW YORK.


 [Remainder of page intentionally blank.  Next page is signature page.]
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their authorized officers as of the
date first above written.

NATIONAL CONSUMER COOPERATIVE BANK



By                                        

Name:  
Title:  

EQUITABLE VARIABLE LIFE INSURANCE COMPANY



By_______________________________________
     Name:
     Title:

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES



By_______________________________________
     Name:
     Title:

MELLON BANK, N.A., as trustee for FIRST PLAZA GROUP TRUST
(as directed by Alliance Capital Management L.P.)



By_______________________________________
     Name:
     Title:

PRINCIPAL MUTUAL LIFE INSURANCE COMPANY



By_______________________________________
     Name:
     Title:


By_______________________________________
     Name:
     Title:
<PAGE>
                    FIRST AMENDMENT AGREEMENT

     FIRST AMENDMENT AGREEMENT (this "Agreement"), dated as of
December 10, 1996 (the "Effective Date"), among National Consumer
Cooperative Bank, a banking corporation organized under the laws of
the United States which does business as the National Cooperative
Bank (the "Company"), and each of the institutions signatory hereto
(collectively, the "Noteholders").

     WHEREAS, the Company, 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,
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, Mutual
Service Life Insurance Company and Lutheran Brotherhood have
entered into those separate Assumption Agreement and Amended and
Restated Note Purchase Agreements (as in effect prior to the
effectiveness of this Agreement, collectively the "Existing
Agreement," and, as amended by this Agreement, collectively the
"Amended Agreement"), each dated as of December 1, 1993, pursuant
to which the Company sold:

          (a)   its Amended and Restated 8.18% Series A Senior
     Notes due June 24, 1997 (the "Series A Notes"), in the
     aggregate principal amount of Nineteen Million Dollars
     ($19,000,000);

          (b)  its Amended and Restated 8.32% Series B Senior Notes
     due December 24, 1997 (the "Series B Notes"), in the aggregate
     principal amount of Eighteen Million Dollars ($18,000,000);
     and

          (c)  its Amended and Restated 8.44% Series C Senior Notes
     due June 24, 1998 (the "Series C Notes"; the Series A Notes,
     the Series B Notes and the Series C Notes are referred to
     herein collectively as the "Notes"), in the aggregate
     principal amount of Thirteen Million Dollars ($13,000,000);

     WHEREAS, the undersigned noteholders hold one or more of the
Series C Notes;

     WHEREAS, the Company and the Noteholders desire to amend and
modify certain provisions of the Existing Agreement; and

     WHEREAS, the capitalized terms used herein and not defined
herein shall have the respective meanings ascribed to them in the
Existing Agreement.

     NOW THEREFORE, upon the full and complete satisfaction of the
conditions precedent to the effectiveness of this Agreement set
forth in Section 2 hereof, and for good and valuable consideration
the receipt and adequacy of which are hereby acknowledged, the
parties hereto agree as follows:

     1.   Amendment to Section 7.8 of the Existing Agreement.  

     Section 7.8 of the Existing Agreement is hereby amended by
amending and restating in its entirety clause (a) of Section 7.8 to
read in its entirety as follows:

     "(a) Consolidated Debt to exceed eight hundred fifty percent
(850%) of Consolidated Adjusted Net Worth until the earlier of

          (i)  December 24, 1997 or

          (ii) the prepayment in full of the Series A Notes and the
     Series B Notes,

after which time the Company shall not at any time permit
Consolidated Debt to exceed one thousand percent (1000%) of
Consolidated Adjusted Net Worth; or"

     2.   Effectiveness.  The provisions of Section 1 of this
Agreement shall become effective and binding upon the parties
hereto on the Effective Date upon the satisfaction in full of each
of the following conditions:

          (c)  the Company and each Noteholder shall have executed
     and delivered a counterpart of this Agreement; and

          (d)  the Company shall have paid in full all costs,
     expenses and charges (including, without limitation, all fees
     and out-of-pocket expenses of Hebb & Gitlin, special counsel
     to the Noteholders) incurred on or prior to the date hereof,
     directly or indirectly, by each Noteholder in connection with
     the preparation, review and implementation of this Agreement.

Upon the effectiveness of this Agreement, on and after the date
hereof, each reference in the Existing Agreement to "this
Agreement", "hereunder", "hereof", "herein" or words of like
import, and each reference in the Notes, shall mean and be a
reference to the Existing Agreement as amended hereby.

     3.   Duplicate Originals; Execution in Counterpart.  Two or
more duplicate originals of this Agreement may be signed by the
parties hereto, each of which shall be an original but all of which
together shall constitute one and the same instrument.  This
Agreement may be executed in one or more counterparts and shall be
effective when at least one counterpart shall have been executed by
each party hereto, and each set of counterparts which,
collectively, show execution by each party hereto shall constitute
one duplicate original.

     4.   Limitation of Amendment.  The terms of this Agreement
shall not operate as or constitute a waiver by the Noteholders of,
or otherwise prejudice, the Noteholders' rights, remedies or powers
under the Existing Agreement or any of the Notes or under
applicable law.  Except as expressly provided herein,

          (a)  no other terms and provisions of the Existing
     Agreement are modified or changed by this Agreement, and

          (b)  the terms and provisions of the Existing Agreement
     shall continue in full force and effect.

The Company hereby acknowledges, confirms, reaffirms and ratifies
all of its obligations and duties under the Amended Agreement and
the Notes.

     5.   Governing Law.  THIS AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE
STATE OF NEW YORK.


 [Remainder of page intentionally blank.  Next page is signature page.]
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their authorized officers as of the
date first above written.

NATIONAL CONSUMER COOPERATIVE BANK



By                                        

Name:  
Title:  


PHOENIX HOME LIFE MUTUAL INSURANCE COMPANY



By_______________________________________
     Name:
     Title:


PROVIDENT MUTUAL LIFE INSURANCE
COMPANY OF PHILADELPHIA



By_______________________________________
     Name:
     Title:


PROVIDENT MUTUAL LIFE AND ANNUITY
COMPANY OF AMERICA



By_______________________________________
     Name:
     Title:
<PAGE>
MUTUAL SERVICE LIFE INSURANCE COMPANY



By_______________________________________
     Name:
     Title:


LUTHERAN BROTHERHOOD



By_______________________________________
     Name:
     Title:



                    FIRST AMENDMENT AGREEMENT

     FIRST AMENDMENT AGREEMENT (this "Agreement"), dated as of
December 10, 1996 (the "Effective Date"), among National Consumer
Cooperative Bank, a banking corporation organized under the laws
of the United States which does business as the National
Cooperative Bank (the "Company"), and each of the institutions
signatory hereto (collectively, the "Noteholders").

     WHEREAS, the Company, Lutheran Brotherhood, AUSA Life
Insurance Company, Inc., International Life Investors Insurance
Company and The Canada Life Assurance Company have entered into
those separate Note Purchase Agreements (as in effect prior to
the effectiveness of this Agreement, collectively the "Existing
Agreement," and, as amended by this Agreement, collectively the
"Amended Agreement"), each dated as of December 16, 1994,
pursuant to which the Company sold:

          (a)   its 8.84% Senior Notes due March 31, 2000 (the
     "Series A Notes"), in the aggregate principal amount of
     Thirteen Million Dollars ($13,000,000);

          (b)  its 8.85% Senior Notes due March 31, 2000 (the
     "Series B Notes"), in the aggregate principal amount of
     Seven Million Dollars ($7,000,000); and

          (c)  its Senior Notes due March 31, 2000 (the "Series C
     Notes"; the Series A Notes, the Series B Notes and the
     Series C Notes are referred to herein collectively as the
     "Notes"), in the aggregate principal amount of Twelve
     Million Dollars ($12,000,000);

     WHEREAS, the undersigned Noteholders hold one or more of the
Series A Notes;

     WHEREAS, the Company and the Noteholders desire to amend and
modify certain provisions of the Existing Agreement; and

     WHEREAS, the capitalized terms used herein and not defined
herein shall have the respective meanings ascribed to them in the
Existing Agreement.

     NOW THEREFORE, upon the full and complete satisfaction of
the conditions precedent to the effectiveness of this Agreement
set forth in Section 2 hereof, and for good and valuable
consideration the receipt and adequacy of which are hereby
acknowledged, the parties hereto agree as follows:

     1.       Amendment to Section 7.8 of the Existing
          Agreement.  

     Section 7.8 of the Existing Agreement is hereby amended by
amending and restating in its entirety clause (a) of Section 7.8
to read in its entirety as follows:

     "(a) Consolidated Debt to exceed eight hundred fifty percent
(850%) of Consolidated Adjusted Net Worth until the earlier of

          (i)  December 24, 1997 or

          (ii) the prepayment in full of the Company's 8.18%
     Amended and Restated Series A Senior Notes Due June 24, 1997
     and 8.32% Amended and Restated Series B Senior Notes Due
     December 24, 1997, issued pursuant to those certain separate
     Assumption Agreement and Amended and Restated Senior Note
     Agreement, each dated as of December 1, 1993, by and among
     the Company, 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,
     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, Mutual Service Life Insurance Company
     and Lutheran Brotherhood,

after which time the Company shall not at any time permit
Consolidated Debt to exceed one thousand percent (1000%) of
Consolidated Adjusted Net Worth; or"

     2.       Effectiveness.  The provisions of Section 1 of
          this Agreement shall become effective and binding upon
          the parties hereto on the Effective Date upon the
          satisfaction in full of each of the following
          conditions:

     a.        the Company and each Noteholder shall have
          executed and delivered a counterpart of this Agreement;
          and

     b.        the Company shall have paid in full all costs,
          expenses and charges (including, without limitation,
          all fees and out-of-pocket expenses of Hebb & Gitlin,
          special counsel to the Noteholders) incurred on or
          prior to the date hereof, directly or indirectly, by
          each Noteholder in connection with the preparation,
          review and implementation of this Agreement.

Upon the effectiveness of this Agreement, on and after the date
hereof, each reference in the Existing Agreement to "this
Agreement", "hereunder", "hereof", "herein" or words of like
import, and each reference in the Notes, shall mean and be a
reference to the Existing Agreement as amended hereby.

     3.       Duplicate Originals; Execution in Counterpart. 
          Two or more duplicate originals of this Agreement may
          be signed by the parties hereto, each of which shall be
          an original but all of which together shall constitute
          one and the same instrument.  This Agreement may be
          executed in one or more counterparts and shall be
          effective when at least one counterpart shall have been
          executed by each party hereto, and each set of
          counterparts which, collectively, show execution by
          each party hereto shall constitute one duplicate
          original.

     4.       Limitation of Amendment.  The terms of this
          Agreement shall not operate as or constitute a waiver
          by the Noteholders of, or otherwise prejudice, the
          Noteholders' rights, remedies or powers under the
          Existing Agreement or any of the Notes or under
          applicable law.  Except as expressly provided herein,

          (a)  no other terms and provisions of the Existing
     Agreement are modified or changed by this Agreement, and

          (b)  the terms and provisions of the Existing Agreement
     shall continue in full force and effect.

The Company hereby acknowledges, confirms, reaffirms and ratifies
all of its obligations and duties under the Amended Agreement and
the Notes.

     5.       Governing Law.  THIS AGREEMENT SHALL BE GOVERNED
          BY, AND CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE
          INTERNAL LAWS OF THE STATE OF NEW YORK.


 [Remainder of page intentionally blank.  Next page is signature page.] 
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their authorized officers as of the
date first above written.


NATIONAL CONSUMER COOPERATIVE BANK



By                                                      

Name:  
Title:  


AUSA LIFE INSURANCE COMPANY, INC., successor in interest
 to International Life Investors Insurance Company



By_______________________________________
     Name:
     Title:



THE CANADA LIFE ASSURANCE COMPANY



By_______________________________________
     Name:
     Title:
<PAGE>
                    FIRST AMENDMENT AGREEMENT

     FIRST AMENDMENT AGREEMENT (this "Agreement"), dated as of
December 10, 1996 (the "Effective Date"), among National Consumer
Cooperative Bank, a banking corporation organized under the laws
of the United States which does business as the National
Cooperative Bank (the "Company"), and Lutheran Brotherhood (the
"Noteholder").

     WHEREAS, the Company, Lutheran Brotherhood, AUSA Life
Insurance Company, Inc., International Life Investors Insurance
Company and The Canada Life Assurance Company have entered into
those separate Note Purchase Agreements (as in effect prior to
the effectiveness of this Agreement, collectively the "Existing
Agreement," and, as amended by this Agreement, collectively the
"Amended Agreement"), each dated as of December 16, 1994,
pursuant to which the Company sold:

          (a)   its 8.84% Senior Notes due March 31, 2000 (the
     "Series A Notes"), in the aggregate principal amount of
     Thirteen Million Dollars ($13,000,000);

          (b)  its 8.85% Senior Notes due March 31, 2000 (the
     "Series B Notes"), in the aggregate principal amount of
     Seven Million Dollars ($7,000,000); and

          (c)  its Senior Notes due March 31, 2000 (the "Series C
     Notes"; the Series A Notes, the Series B Notes and the
     Series C Notes are referred to herein collectively as the
     "Notes"), in the aggregate principal amount of Twelve
     Million Dollars ($12,000,000);

     WHEREAS, the undersigned Noteholder holds all of the Series
B Notes;

     WHEREAS, the Company and the Noteholder desire to amend and
modify certain provisions of the Existing Agreement; and

     WHEREAS, the capitalized terms used herein and not defined
herein shall have the respective meanings ascribed to them in the
Existing Agreement.

     NOW THEREFORE, upon the full and complete satisfaction of
the conditions precedent to the effectiveness of this Agreement
set forth in Section 2 hereof, and for good and valuable
consideration the receipt and adequacy of which are hereby
acknowledged, the parties hereto agree as follows:

     1.       Amendment to Section 7.8 of the Existing
          Agreement.  

     Section 7.8 of the Existing Agreement is hereby amended by
amending and restating in its entirety clause (a) of Section 7.8
to read in its entirety as follows:

     "(a) Consolidated Debt to exceed eight hundred fifty percent
(850%) of Consolidated Adjusted Net Worth until the earlier of

          (i)  December 24, 1997 or

          (ii) the prepayment in full of the Company's 8.18%
     Amended and Restated Series A Senior Notes Due June 24, 1997
     and 8.32% Amended and Restated Series B Senior Notes Due
     December 24, 1997, issued pursuant to those certain separate
     Assumption Agreement and Amended and Restated Senior Note
     Agreement, each dated as of December 1, 1993, by and among
     the Company, 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,
     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, Mutual Service Life Insurance Company
     and Lutheran Brotherhood,

after which time the Company shall not at any time permit
Consolidated Debt to exceed one thousand percent (1000%) of
Consolidated Adjusted Net Worth; or"

     2.       Effectiveness.  The provisions of Section 1 of
          this Agreement shall become effective and binding upon
          the parties hereto on the Effective Date upon the
          satisfaction in full of each of the following
          conditions:

     a.        the Company and each Noteholder shall have
          executed and delivered a counterpart of this Agreement;
          and

     b.        the Company shall have paid in full all costs,
          expenses and charges (including, without limitation,
          all fees and out-of-pocket expenses of Hebb & Gitlin,
          special counsel to the Noteholder) incurred on or prior
          to the date hereof, directly or indirectly, by the
          Noteholder in connection with the preparation, review
          and implementation of this Agreement.

Upon the effectiveness of this Agreement, on and after the date
hereof, each reference in the Existing Agreement to "this
Agreement", "hereunder", "hereof", "herein" or words of like
import, and each reference in the Notes, shall mean and be a
reference to the Existing Agreement as amended hereby.

     3.       Duplicate Originals; Execution in Counterpart. 
          Two or more duplicate originals of this Agreement may
          be signed by the parties hereto, each of which shall be
          an original but all of which together shall constitute
          one and the same instrument.  This Agreement may be
          executed in one or more counterparts and shall be
          effective when at least one counterpart shall have been
          executed by each party hereto, and each set of
          counterparts which, collectively, show execution by
          each party hereto shall constitute one duplicate
          original.

     4.       Limitation of Amendment.  The terms of this
          Agreement shall not operate as or constitute a waiver
          by the Noteholder of, or otherwise prejudice, the
          Noteholder's rights, remedies or powers under the
          Existing Agreement or any of the Notes or under
          applicable law.  Except as expressly provided herein,

          (a)  no other terms and provisions of the Existing
     Agreement are modified or changed by this Agreement, and

          (b)  the terms and provisions of the Existing Agreement
     shall continue in full force and effect.

The Company hereby acknowledges, confirms, reaffirms and ratifies
all of its obligations and duties under the Amended Agreement and
the Notes.

     5.       Governing Law.  THIS AGREEMENT SHALL BE GOVERNED
          BY, AND CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE
          INTERNAL LAWS OF THE STATE OF NEW YORK.


 [Remainder of page intentionally blank.  Next page is signature page.]
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their authorized officers as of the
date first above written.


NATIONAL CONSUMER COOPERATIVE BANK



By                                                      

Name:  
Title:  



LUTHERAN BROTHERHOOD



By_______________________________________
     Name:
     Title:
<PAGE>
 
                   FIRST AMENDMENT AGREEMENT

     FIRST AMENDMENT AGREEMENT (this "Agreement"), dated as of
December 5, 1996 (the "Effective Date"), among National Consumer
Cooperative Bank, a banking corporation organized under the laws
of the United States which does business as the National
Cooperative Bank (the "Company"), and each of the institutions
signatory hereto (collectively, the "Noteholders").

     WHEREAS, the Company, Lutheran Brotherhood, AUSA Life
Insurance Company, Inc., International Life Investors Insurance
Company and The Canada Life Assurance Company have entered into
those separate Note Purchase Agreements (as in effect prior to
the effectiveness of this Agreement, collectively the "Existing
Agreement," and, as amended by this Agreement, collectively the
"Amended Agreement"), each dated as of December 16, 1994,
pursuant to which the Company sold:

          (a)   its 8.84% Senior Notes due March 31, 2000 (the
     "Series A Notes"), in the aggregate principal amount of
     Thirteen Million Dollars ($13,000,000);

          (b)  its 8.85% Senior Notes due March 31, 2000 (the
     "Series B Notes"), in the aggregate principal amount of
     Seven Million Dollars ($7,000,000); and

          (c)  its Senior Notes due March 31, 2000 (the "Series C
     Notes"; the Series A Notes, the Series B Notes and the
     Series C Notes are referred to herein collectively as the
     "Notes"), in the aggregate principal amount of Twelve
     Million Dollars ($12,000,000);

     WHEREAS, the undersigned Noteholders hold one or more of the
Series C Notes;

     WHEREAS, the Company and the Noteholders desire to amend and
modify certain provisions of the Existing Agreement; and

     WHEREAS, the capitalized terms used herein and not defined
herein shall have the respective meanings ascribed to them in the
Existing Agreement.

     NOW THEREFORE, upon the full and complete satisfaction of
the conditions precedent to the effectiveness of this Agreement
set forth in Section 2 hereof, and for good and valuable
consideration the receipt and adequacy of which are hereby
acknowledged, the parties hereto agree as follows:

     1.       Amendment to Section 7.8 of the Existing
          Agreement.  

     Section 7.8 of the Existing Agreement is hereby amended by
amending and restating in its entirety clause (a) of Section 7.8
to read in its entirety as follows:

     "(a) Consolidated Debt to exceed eight hundred fifty percent
(850%) of Consolidated Adjusted Net Worth until the earlier of

          (i)  December 24, 1997 or

          (ii) the prepayment in full of the Company's 8.18%
     Amended and Restated Series A Senior Notes Due June 24, 1997
     and 8.32% Amended and Restated Series B Senior Notes Due
     December 24, 1997, issued pursuant to those certain separate
     Assumption Agreement and Amended and Restated Senior Note
     Agreement, each dated as of December 1, 1993, by and among
     the Company, 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,
     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, Mutual Service Life Insurance Company
     and Lutheran Brotherhood,

after which time the Company shall not at any time permit
Consolidated Debt to exceed one thousand percent (1000%) of
Consolidated Adjusted Net Worth; or"

     2.       Effectiveness.  The provisions of Section 1 of
          this Agreement shall become effective and binding upon
          the parties hereto on the Effective Date upon the
          satisfaction in full of each of the following
          conditions:

     a.        the Company and each Noteholder shall have
          executed and delivered a counterpart of this Agreement;
          and

     b.        the Company shall have paid in full all costs,
          expenses and charges (including, without limitation,
          all fees and out-of-pocket expenses of Hebb & Gitlin,
          special counsel to the Noteholders) incurred on or
          prior to the date hereof, directly or indirectly, by
          each Noteholder in connection with the preparation,
          review and implementation of this Agreement.

Upon the effectiveness of this Agreement, on and after the date
hereof, each reference in the Existing Agreement to "this
Agreement", "hereunder", "hereof", "herein" or words of like
import, and each reference in the Notes, shall mean and be a
reference to the Existing Agreement as amended hereby.

     3.       Duplicate Originals; Execution in Counterpart. 
          Two or more duplicate originals of this Agreement may
          be signed by the parties hereto, each of which shall be
          an original but all of which together shall constitute
          one and the same instrument.  This Agreement may be
          executed in one or more counterparts and shall be
          effective when at least one counterpart shall have been
          executed by each party hereto, and each set of
          counterparts which, collectively, show execution by
          each party hereto shall constitute one duplicate
          original.

     4.       Limitation of Amendment.  The terms of this
          Agreement shall not operate as or constitute a waiver
          by the Noteholders of, or otherwise prejudice, the
          Noteholders' rights, remedies or powers under the
          Existing Agreement or any of the Notes or under
          applicable law.  Except as expressly provided herein,

          (a)  no other terms and provisions of the Existing
     Agreement are modified or changed by this Agreement, and

          (b)  the terms and provisions of the Existing Agreement
     shall continue in full force and effect.

The Company hereby acknowledges, confirms, reaffirms and ratifies
all of its obligations and duties under the Amended Agreement and
the Notes.

     5.       Governing Law.  THIS AGREEMENT SHALL BE GOVERNED
          BY, AND CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE
          INTERNAL LAWS OF THE STATE OF NEW YORK.


 [Remainder of page intentionally blank.  Next page is signature page.]
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their authorized officers as of the
date first above written.

NATIONAL CONSUMER COOPERATIVE BANK


By                                                      

Name:  
Title:  


AUSA LIFE INSURANCE COMPANY, INC.


By_______________________________________
     Name:
     Title:


PFL LIFE INSURANCE COMPANY


By_______________________________________
     Name:
     Title:


THE CANADA LIFE ASSURANCE COMPANY


By_______________________________________
     Name:
     Title:

CANADA LIFE INSURANCE COMPANY OF AMERICA


By_______________________________________
     Name:
     Title:

CANADA LIFE INSURANCE COMPANY OF NEW YORK


By_______________________________________
     Name:
     Title:

Approved by the Board January 31, 1997



           EXECUTIVE MANAGEMENT INCENTIVE PLAN FOR 1997


1.   BUSINESS DEVELOPMENT (25 Points)

     The following objectives are weighted 40%, 40% and 20% respectively.

     A.   Real Estate Transactions                $220,000,000

     B.   Commercial - increase year to year in 
          average outstanding of loans, leases, 
          letters of credit & RFC portfolio       $ 60,000,000
               
          5 point bonus to total plan if 
          average increase exceeds                $ 70,000,000 

     C.   Share Loan, Single Family and
          Consumer                                $ 60,000,000

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 $100,000
          after the first $100,000 of net income in excess of
          budget adds 1 point to the total incentive
          calculation.)

     B.   Achieve 8.8% return on equity.

     C.   Achieve ratio of 60% or less of operating expense (less
          NCBDC contribution) divided by net revenue (plus up to
          1% of gains on asset sales.)
<PAGE>
Executive  Management Incentive Plan for 1997
Page 2

4.   LOW INCOME/ AFFORDABLE HOUSING (15 Points)

     The following objectives are weighted 75% and 25%
     respectively and include NCBDC:

     A.   Arranged Transactions
               (loans, leases, arranged OPM, LC's and
               investments)                        $70,000,000
               
               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.   70% of promotional opportunities filled internally at
          grade 6 and above.

     B.   95% of employees have a personal development plan in
          place by year end.

6.   INNOVATION & CUSTOMER SATISFACTION (5 Points)

     A.   Develop new ideas and new markets and review at least
          two annually with board

     B.   Achieve a customer satisfaction rating average of 55%
          in top box in annual customer survey.
<PAGE>
7.   AWARD LEVELS

          Points                   Incentive Award as 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
     C. Blakely
     C. H. Hackman
     M. Hiltz
     R. L. Reed
     T. W. Simonette

              AMENDMENT NO. 1 TO TERM LOAN AGREEMENT


         AMENDMENT NO. 1 TO TERM LOAN AGREEMENT dated as of
December 20, 1996 (this "Amendment") between NATIONAL CONSUMER
COOPERATIVE BANK, a banking corporation organized under the laws
of the United States that does business as the National
Cooperative Bank (the "Borrower") 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 (the "Bank"), amending the TERM LOAN AGREEMENT
dated as of November 9, 1994 (the "Term Loan Agreement"). 
Capitalized terms used herein and not otherwise defined herein
shall have the meanings ascribed to them in the Term Loan
Agreement.

         WHEREAS, the Borrower has requested to amend the Term
Loan Agreement and the Bank is willing to amend the Term Loan
Agreement on the terms and conditions hereinafter set forth;

         NOW, THEREFORE, in consideration of the premises and
for other good and valuable consideration the receipt and
sufficiency of which is hereby acknowledged, the Borrower and
Bank agree as follows:

         1.  Amendment.  Upon and after the Effective date (as
defined in Section 2 hereof), the Term Loan Agreement shall be
amended as follows:

         (a)  Section 6.1(m)(vii) shall be deleted in its
entirety and the following is substituted therefor: 

              "(vii)  At all times, a ratio of Consolidated Debt
         to Consolidated Adjusted Net Worth in an amount not
         greater than 8.5 to 1.0 until the earlier to occur of:

                   (i)  December 24, 1997, or

                   (ii) the prepayment in full of the
                   Borrower's Amended and Restated 8.18%
                   Series A Senior Notes due June 24, 1997,
                   and the Borrower's Amended and Restated
                   8.32% Series B Senior Notes due December
                   24, 1997,

         after which time the Borrower shall have and maintain a
         ratio of Consolidated Debt to Consolidated Adjusted Net
         Worth in an amount not greater than 10.0 to 1.0.  For
         purposes of calculating this ratio only, Consolidated
         Debt shall include the full balance of mortgage backed
         securities sold by the Borrower or any of its
         Subsidiaries with any first loss recourse provisions
         against the Borrower 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) real estate owned in substance
         foreclosure and other real estate owned in substance
         foreclosure and other miscellaneous repossessions and,
         (iv) modified loans, exceeds the reserves for credit
         losses established by the Borrower and its
         Subsidiaries."

         (b)  Section 6.2(f)(ii) shall be amended by deleting
the word "Declare" appearing as the first word therein and
inserting the phrase "Except as otherwise permitted under the
terms of the Senior Note Agreements, declare" in its place.

         2.  Effective Date.  This Amendment shall become
effective as of the date hereof (the "Effective Date").

         3.  Representations and Warranties. 

         (a) The Borrower represents and warrants as follows:

         (i)  the execution, delivery and performance of this
Amendment: (I) has been duly authorized by all necessary or
appropriate corporate acts or proceedings of the Borrower; (II)
does not violate or conflict with any provision of the Borrower's
articles of incorporation, by-laws, or other organizational
documents, or standing resolutions; (III) does not violate or
result in a breach or default (with the giving of notice, passage
of time, or otherwise) under any contract, applicable to the
Borrower or its assets and (IV) will not violate any order of any
court or governmental authority or agency to which the Borrower
is subject;

         (ii)  this Amendment is the valid, legal and binding
obligation and agreement of the Borrower, and is enforceable
against the Borrower in accordance with its terms; and

         (iii)  The Borrower is a duly organized and validly
existing corporation, in good standing in the respective
jurisdiction of its incorporation.

         4.  Miscellaneous.  This Amendment shall be binding on
and inure to the benefit of the parties hereto and their
respective successors and assigns.  This Amendment represents the
entire understanding of the parties regarding the subject matter
hereof.  The terms and conditions of this Amendment shall not be
terminated or modified or amended orally or by course of conduct
or dealing or in any manner except in a writing that is signed by
the party against whom enforcement is sought.

         5.  Counterparts.  This Amendment may be executed by
the parties hereto in separate counterparts each of which, when
so executed and delivered, shall be deemed to be an original and
all of which, when taken together, shall constitute one and the
same instrument.

         6.  Ratification.  The Term Loan Agreement, as amended
by this Amendment, is and shall continue to be in full force and
effect and is hereby in all respects confirmed, approved and
ratified.

         7.  GOVERNING LAW.  THIS AMENDMENT AND THE RIGHTS AND
OBLIGATIONS OF THE PARTIES HEREUNDER SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
INCLUDING ALL MATTERS OF CONSTRUCTION, VALIDITY AND PERFORMANCE.

         8.  Reference to Agreement.  From and after the
Effective Date, each reference in the Term Loan Agreement to
"this Term Loan Agreement", "hereof", "hereunder" or words of
like import, and all references to the Term Loan Agreement in any
and all agreements, instruments, documents, notes, certificates
and other writings of every kind and nature shall be deemed to
mean the Term Loan Agreement as modified and amended by this
Amendment No. 1.

         IN WITNESS WHEREOF, the parties hereto have caused this
Amendment No. 1 to be duly executed and delivered by their
respective authorized officers or representatives as of the date
first above written.


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


                        By:                               
                           Name:
                           Title:


                        CREDIT SUISSE


                        By:                                
                           Name: 
                           Title: 


                        By:                                
                           Name: 
                           Title: 

Amendment No. 1 to Term Loan Agreement

              AMENDMENT NO. 1 TO TERM LOAN AGREEMENT


         AMENDMENT NO. 1 TO TERM LOAN AGREEMENT dated as of
December 20, 1996 (this "Amendment") between NATIONAL CONSUMER
COOPERATIVE BANK, a banking corporation organized under the laws
of the United States that does business as the National
Cooperative Bank (the "Borrower") 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 (the "Bank"), amending the TERM LOAN AGREEMENT
dated as of February 6, 1995 (the "Term Loan Agreement"). 
Capitalized terms used herein and not otherwise defined herein
shall have the meanings ascribed to them in the Term Loan
Agreement.

         WHEREAS, the Borrower has requested to amend the Term
Loan Agreement and the Bank is willing to amend the Term Loan
Agreement on the terms and conditions hereinafter set forth;

         NOW, THEREFORE, in consideration of the premises and
for other good and valuable consideration the receipt and
sufficiency of which is hereby acknowledged, the Borrower and
Bank agree as follows:

         1.  Amendment.  Upon and after the Effective date (as
defined in Section 2 hereof), the Term Loan Agreement shall be
amended as follows:

         (a)  Section 6.1(m)(vii) shall be deleted in its
entirety and the following is substituted therefor: 

              "(vii)  At all times, a ratio of Consolidated Debt
         to Consolidated Adjusted Net Worth in an amount not
         greater than 8.5 to 1.0 until the earlier to occur of:

                   (i)  December 24, 1997, or

                   (ii) the prepayment in full of the
                   Borrower's Amended and Restated 8.18%
                   Series A Senior Notes due June 24, 1997,
                   and the Borrower's Amended and Restated
                   8.32% Series B Senior Notes due December
                   24, 1997,

         after which time the Borrower shall have and maintain a
         ratio of Consolidated Debt to Consolidated Adjusted Net
         Worth in an amount not greater than 10.0 to 1.0.  For
         purposes of calculating this ratio only, Consolidated
         Debt shall include the full balance of mortgage backed
         securities sold by the Borrower or any of its
         Subsidiaries with any first loss recourse provisions
         against the Borrower 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) real estate owned in substance
         foreclosure and other real estate owned in substance
         foreclosure and other miscellaneous repossessions and,
         (iv) modified loans, exceeds the reserves for credit
         losses established by the Borrower and its
         Subsidiaries."

         (b)  Section 6.2(f)(ii) shall be amended by deleting
the word "Declare" appearing as the first word therein and
inserting the phrase "Except as otherwise permitted under the
terms of the Senior Note Agreements, declare" in its place.

         2.  Effective Date.  This Amendment shall become
effective as of the date hereof (the "Effective Date").

         3.  Representations and Warranties. 

         (a) The Borrower represents and warrants as follows:

         (i)  the execution, delivery and performance of this
Amendment: (I) has been duly authorized by all necessary or
appropriate corporate acts or proceedings of the Borrower; (II)
does not violate or conflict with any provision of the Borrower's
articles of incorporation, by-laws, or other organizational
documents, or standing resolutions; (III) does not violate or
result in a breach or default (with the giving of notice, passage
of time, or otherwise) under any contract, applicable to the
Borrower or its assets and (IV) will not violate any order of any
court or governmental authority or agency to which the Borrower
is subject;

         (ii)  this Amendment is the valid, legal and binding
obligation and agreement of the Borrower, and is enforceable
against the Borrower in accordance with its terms; and

         (iii)  The Borrower is a duly organized and validly
existing corporation, in good standing in the respective
jurisdiction of its incorporation.

         4.  Miscellaneous.  This Amendment shall be binding on
and inure to the benefit of the parties hereto and their
respective successors and assigns.  This Amendment represents the
entire understanding of the parties regarding the subject matter
hereof.  The terms and conditions of this Amendment shall not be
terminated or modified or amended orally or by course of conduct
or dealing or in any manner except in a writing that is signed by
the party against whom enforcement is sought.

         5.  Counterparts.  This Amendment may be executed by
the parties hereto in separate counterparts each of which, when
so executed and delivered, shall be deemed to be an original and
all of which, when taken together, shall constitute one and the
same instrument.

         6.  Ratification.  The Term Loan Agreement, as amended
by this Amendment, is and shall continue to be in full force and
effect and is hereby in all respects confirmed, approved and
ratified.

         7.  GOVERNING LAW.  THIS AMENDMENT AND THE RIGHTS AND
OBLIGATIONS OF THE PARTIES HEREUNDER SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
INCLUDING ALL MATTERS OF CONSTRUCTION, VALIDITY AND PERFORMANCE.

         8.  Reference to Agreement.  From and after the
Effective Date, each reference in the Term Loan Agreement to
"this Term Loan Agreement", "hereof", "hereunder" or words of
like import, and all references to the Term Loan Agreement in any
and all agreements, instruments, documents, notes, certificates
and other writings of every kind and nature shall be deemed to
mean the Term Loan Agreement as modified and amended by this
Amendment No. 1.

         IN WITNESS WHEREOF, the parties hereto have caused this
Amendment No. 1 to be duly executed and delivered by their
respective authorized officers or representatives as of the date
first above written.


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


                        By:                               
                           Name:
                           Title:


                        CREDIT SUISSE


                        By:                                
                           Name: 
                           Title: 


                        By:                                
                           Name: 
                           Title: 

Amendment No. 1 to Term Loan Agreement

              AMENDMENT NO. 1 TO TERM LOAN AGREEMENT


         AMENDMENT NO. 1 TO TERM LOAN AGREEMENT dated as of
December 20, 1996 (this "Amendment") between NATIONAL CONSUMER
COOPERATIVE BANK, a banking corporation organized under the laws
of the United States that does business as the National
Cooperative Bank (the "Borrower") 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 (the "Bank"), amending the TERM LOAN AGREEMENT
dated as of September 15, 1995 (the "Term Loan Agreement"). 
Capitalized terms used herein and not otherwise defined herein
shall have the meanings ascribed to them in the Term Loan
Agreement.

         WHEREAS, the Borrower has requested to amend the Term
Loan Agreement and the Bank is willing to amend the Term Loan
Agreement on the terms and conditions hereinafter set forth;

         NOW, THEREFORE, in consideration of the premises and
for other good and valuable consideration the receipt and
sufficiency of which is hereby acknowledged, the Borrower and
Bank agree as follows:

         1.  Amendment.  Upon and after the Effective date (as
defined in Section 2 hereof), the Term Loan Agreement shall be
amended as follows:

         (a)  Section 6.1(m)(vii) shall be deleted in its
entirety and the following is substituted therefor: 

              "(vii)  At all times, a ratio of Consolidated Debt
         to Consolidated Adjusted Net Worth in an amount not
         greater than 8.5 to 1.0 until the earlier to occur of:

                   (i)  December 24, 1997, or

                   (ii) the prepayment in full of the
                   Borrower's Amended and Restated 8.18%
                   Series A Senior Notes due June 24, 1997,
                   and the Borrower's Amended and Restated
                   8.32% Series B Senior Notes due December
                   24, 1997,

         after which time the Borrower shall have and maintain a
         ratio of Consolidated Debt to Consolidated Adjusted Net
         Worth in an amount not greater than 10.0 to 1.0.  For
         purposes of calculating this ratio only, Consolidated
         Debt shall include the full balance of mortgage backed
         securities sold by the Borrower or any of its
         Subsidiaries with any first loss recourse provisions
         against the Borrower 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) real estate owned in substance
         foreclosure and other real estate owned in substance
         foreclosure and other miscellaneous repossessions and,
         (iv) modified loans, exceeds the reserves for credit
         losses established by the Borrower and its
         Subsidiaries."

         (b)  Section 6.2(f)(ii) shall be amended by deleting
the word "Declare" appearing as the first word therein and
inserting the phrase "Except as otherwise permitted under the
terms of the Senior Note Agreements, declare" in its place.

         2.  Effective Date.  This Amendment shall become
effective as of the date hereof (the "Effective Date").

         3.  Representations and Warranties. 

         (a) The Borrower represents and warrants as follows:

         (i)  the execution, delivery and performance of this
Amendment: (I) has been duly authorized by all necessary or
appropriate corporate acts or proceedings of the Borrower; (II)
does not violate or conflict with any provision of the Borrower's
articles of incorporation, by-laws, or other organizational
documents, or standing resolutions; (III) does not violate or
result in a breach or default (with the giving of notice, passage
of time, or otherwise) under any contract, applicable to the
Borrower or its assets and (IV) will not violate any order of any
court or governmental authority or agency to which the Borrower
is subject;

         (ii)  this Amendment is the valid, legal and binding
obligation and agreement of the Borrower, and is enforceable
against the Borrower in accordance with its terms; and

         (iii)  The Borrower is a duly organized and validly
existing corporation, in good standing in the respective
jurisdiction of its incorporation.

         4.  Miscellaneous.  This Amendment shall be binding on
and inure to the benefit of the parties hereto and their
respective successors and assigns.  This Amendment represents the
entire understanding of the parties regarding the subject matter
hereof.  The terms and conditions of this Amendment shall not be
terminated or modified or amended orally or by course of conduct
or dealing or in any manner except in a writing that is signed by
the party against whom enforcement is sought.

         5.  Counterparts.  This Amendment may be executed by
the parties hereto in separate counterparts each of which, when
so executed and delivered, shall be deemed to be an original and
all of which, when taken together, shall constitute one and the
same instrument.

         6.  Ratification.  The Term Loan Agreement, as amended
by this Amendment, is and shall continue to be in full force and
effect and is hereby in all respects confirmed, approved and
ratified.

         7.  GOVERNING LAW.  THIS AMENDMENT AND THE RIGHTS AND
OBLIGATIONS OF THE PARTIES HEREUNDER SHALL BE CONSTRUED IN
ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
INCLUDING ALL MATTERS OF CONSTRUCTION, VALIDITY AND PERFORMANCE.

         8.  Reference to Agreement.  From and after the
Effective Date, each reference in the Term Loan Agreement to
"this Term Loan Agreement", "hereof", "hereunder" or words of
like import, and all references to the Term Loan Agreement in any
and all agreements, instruments, documents, notes, certificates
and other writings of every kind and nature shall be deemed to
mean the Term Loan Agreement as modified and amended by this
Amendment No. 1.

         IN WITNESS WHEREOF, the parties hereto have caused this
Amendment No. 1 to be duly executed and delivered by their
respective authorized officers or representatives as of the date
first above written.


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


                        By:                               
                           Name:
                           Title:


                        CREDIT SUISSE


                        By:                                
                           Name: 
                           Title: 


                        By:                                
                           Name: 
                           Title: 

Amendment No. 1 to Term Loan Agreement

                         AMENDMENT TO TERM LOAN AGREEMENT
     This amendment is dated as of the 20 May of December, 1996
between NATIONAL CONSUMER COOPERATIVE BANK ("Company") and COMERICA
BANK ("Bank") in connection with that certain Term Loan Agreement
dated December 29, 1995 between Company and Bank ("Agreement").

     WHEREAS, Company and Bank desire to amend the Agreement in certain
respects;

     THEREFOR, it is agreed:

1.  Section 6.2 (f)(ii) of the Agreement is amended by replacing the word
"Declare" appearing as the first word of such Section with the words 
"Except" as otherwise permitted under the terms of the Senior Note 
Agreements, declare..."

2.   Except as specifically amended hereby, all of the terms and conditions
of the Agreement remain in full force and effect.

     Executed as of the date first entered above.

                                         NATIONAL CONSUMER COOPERATIVE BANK

                                         By:
                                         Its:

                                         COMERICA BANK
                                         By:
                                         Its:

                                                                 



  AMENDMENT NO. 4 TO SECOND AMENDED AND RESTATED LOAN AGREEMENT


     AGREEMENT, made as of the 20th day of December, 1996, 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

     FLEET BANK, N.A. (formerly NatWest Bank N.A.), 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 (i) Amendment No. 1 to Second Amended and Restated
Loan Agreement dated as of December 12, 1994, (ii) Amendment No.
2 to Second Amended and Restated Loan Agreement dated as of
December 11, 1995, and (iii) Amendment No. 3 to Second Amended
and Restated Loan Agreement dated as of May 30, 1996 (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 and the Banks and the Agent are willing to amend the
Original Loan Agreement on the terms and conditions hereinafter
set forth; and

     (C)  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:


          Section 1.1    Subsection 6.9(g) of the Original Loan
Agreement is hereby deleted in its entirety and the following is
substituted therefor: 

          
               "(g) At all times, a ratio of Consolidated
     Debt to Consolidated Adjusted Net Worth in an amount
     not greater than 8.5 to 1.0 until the earlier to occur
     of:

                    (i)  December 24, 1997, or

                    (ii) the prepayment in full of the
     Borrower's Amended and Restated 8.18% Series A Senior
     Notes due June 24, 1997, and the Borrower's Amended and
     Restated 8.32% Series B Senior Notes due December 24,
     1997,

     after which time the Borrower shall have and maintain a
     ratio of Consolidated Debt to Consolidated Adjusted Net
     Worth in an amount not greater than 10.0 to 1.0.  For
     purposes of calculating this ratio only, Consolidated
     Debt shall include the full balance of mortgage backed
     securities sold by the Borrower or any of its
     Subsidiaries with any first loss recourse provision
     against the Borrower or any of its Subsidiaries
     attached thereto.

     For purposes of calculating the ratio set forth in
     subsection 6.9(g) above and in subsection 6.9(h) 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)
     real estate owned in substance foreclosure and other
     miscellaneous repossessions and, (iv) modified loans,
     exceed the reserves for credit losses established by
     the Borrower and its Subsidiaries."

          Section 1.2    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.  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 1.3    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.  

                  [SIGNATURES ON FOLLOWING PAGE]
<PAGE>
     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

                         FLEET BANK, N.A. (formerly 
                          NatWest Bank N.A.), as Agent 
                          and as a Bank, and as 
                          Swing Line Lender


                         By:_________________________________
                                                       Title

                         CREDIT SUISSE  


                         By:_________________________________
                                                       Title


                         By: ________________________________
                                                       Title


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


                         By: ________________________________
                                                       Title


                         By: ________________________________
                                                       Title


                         COMERICA BANK


                         By:_________________________________
                                                       Title



             [SIGNATURES CONTINUED ON FOLLOWING PAGE]
                         PNC BANK, NATIONAL ASSOCIATION


                         By:_________________________________
                                                       Title

                         SIGNET BANK


                         By:_________________________________
                                                       Title


                         FIRST NATIONAL BANK OF MARYLAND


                         By:_________________________________                   
                                                       Title





INDEPENDENT AUDITORS' CONSENT

We consent to the incorporation by reference in Registration
Statement No. 333-17003 of the National Consumer Cooperative Bank
and its subsidiaries (the Company) on Form S-3 of our report dated
January 30, 1997, appearing in this Annual Report on Form 10-K of
the Company for the year ended December 31, 1996.



DELOITTE & TOUCHE LLP
March 17, 1997

                        POWER OF ATTORNEY

                 Know all men by these presents:

                 That I James L. Burns, Jr.                    ,

of c/o The Co-operative Central Banks, 75 Park Plaza, Boston   ,
 MA 02116, 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:

                        POWER OF ATTORNEY

                 Know all men by these presents:

                 That I Marilyn McQuiade                       ,

of c/o Vermont National Bank, P.O. Box 804,Brattleboro, VT 05302,
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:


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